Nifty
Sensex
:
:
10829.35
36701.16
88.00 (0.82%)
228.23 (0.63%)

Telecommunication - Service Provider

Rating :
62/99  (View)

BSE: 533162 | NSE: HATHWAY

33.65
-0.65 (-1.90%)
23-Aug-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  34.30
  •  36.00
  •  31.40
  •  34.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2131956
  •  717.40
  •  38.45
  •  17.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,080.31
  • 26.12
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,900.37
  • N/A
  • 1.41

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 94.09%
  • 0.63%
  • 1.26%
  • FII
  • DII
  • Others
  • 0.03%
  • 0.01%
  • 3.98%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.76
  • -12.41
  • -26.10

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.62
  • 8.74
  • 59.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 16.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.21
  • 2.81
  • 2.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.77
  • 22.41
  • 16.85

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
449.78
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
356.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
93.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
20.71%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
56.90
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
81.79
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
81.18
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
-12.93
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
7.69
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
-20.62
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
-4.58%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
-0.05
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
1,558.29
1,534.62
1,344.40
1,136.87
1,831.60
1,582.91
1,132.52
1,012.12
882.69
733.18
Net Sales Growth
-
1.54%
14.15%
18.25%
-37.93%
15.71%
39.77%
11.90%
14.66%
20.39%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.77
13.85
6.20
10.46
2.21
0.00
Gross Profit
-
1,558.29
1,534.62
1,344.40
1,136.87
1,830.83
1,569.06
1,126.32
1,001.66
880.48
733.18
GP Margin
-
100%
100%
100%
100%
99.96%
99.13%
99.45%
98.97%
99.75%
100%
Total Expenditure
-
1,251.03
1,206.01
1,366.44
1,017.80
1,588.46
1,301.51
867.82
894.03
761.80
666.45
Power & Fuel Cost
-
21.03
27.88
24.07
20.72
23.25
19.03
15.77
13.91
12.31
10.99
% Of Sales
-
1.35%
1.82%
1.79%
1.82%
1.27%
1.20%
1.39%
1.37%
1.39%
1.50%
Employee Cost
-
82.86
76.99
93.15
86.20
152.24
122.46
96.05
92.58
89.79
72.60
% Of Sales
-
5.32%
5.02%
6.93%
7.58%
8.31%
7.74%
8.48%
9.15%
10.17%
9.90%
Manufacturing Exp.
-
727.21
712.09
609.47
518.85
953.44
783.72
500.78
518.04
443.68
362.71
% Of Sales
-
46.67%
46.40%
45.33%
45.64%
52.06%
49.51%
44.22%
51.18%
50.26%
49.47%
General & Admin Exp.
-
252.19
232.70
274.79
223.94
241.13
177.96
113.07
81.86
79.93
71.70
% Of Sales
-
16.18%
15.16%
20.44%
19.70%
13.16%
11.24%
9.98%
8.09%
9.06%
9.78%
Selling & Distn. Exp.
-
102.85
92.06
88.13
98.48
101.76
85.49
60.68
64.63
55.20
41.71
% Of Sales
-
6.60%
6.00%
6.56%
8.66%
5.56%
5.40%
5.36%
6.39%
6.25%
5.69%
Miscellaneous Exp.
-
64.89
64.29
276.83
69.61
115.87
99.00
75.27
112.56
78.68
41.71
% Of Sales
-
4.16%
4.19%
20.59%
6.12%
6.33%
6.25%
6.65%
11.12%
8.91%
14.56%
EBITDA
-
307.26
328.61
-22.04
119.07
243.14
281.40
264.70
118.09
120.89
66.73
EBITDA Margin
-
19.72%
21.41%
-1.64%
10.47%
13.27%
17.78%
23.37%
11.67%
13.70%
9.10%
Other Income
-
66.27
17.24
243.54
20.92
42.46
23.16
26.36
62.89
50.76
45.14
Interest
-
224.64
153.24
111.69
90.72
158.98
137.79
61.58
53.11
46.33
55.76
Depreciation
-
352.41
334.70
305.75
258.86
323.83
291.24
166.06
144.28
124.88
91.78
PBT
-
-203.52
-142.09
-195.94
-209.59
-197.21
-124.47
63.42
-16.41
0.44
-35.67
Tax
-
-438.89
-0.44
-0.34
-0.29
27.97
16.23
17.90
15.34
12.65
15.62
Tax Rate
-
69.32%
0.30%
0.17%
0.13%
-19.08%
-13.04%
32.26%
-57.11%
-90.94%
-30.89%
PAT
-
-194.15
-138.21
-195.90
-225.66
-188.47
-131.91
12.65
-52.42
-33.61
-75.37
PAT before Minority Interest
-
-194.25
-146.99
-196.34
-226.67
-174.53
-140.70
37.59
-42.21
-26.56
-66.17
Minority Interest
-
0.10
8.78
0.44
1.01
-13.94
8.79
-24.94
-10.21
-7.05
-9.20
PAT Margin
-
-12.46%
-9.01%
-14.57%
-19.85%
-10.29%
-8.33%
1.12%
-5.18%
-3.81%
-10.28%
PAT Growth
-
-40.47%
29.45%
13.19%
-19.73%
-42.88%
-1142.77%
124.13%
-55.97%
55.41%
 
Unadjusted EPS
-
-1.90
-1.30
-2.33
-2.86
-2.26
-1.50
1.10
-3.44
-2.19
-6.69

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
3,639.51
792.39
892.83
1,088.82
1,210.42
959.30
822.40
802.75
851.81
882.60
Share Capital
354.02
166.10
166.10
166.10
166.10
152.00
143.17
142.91
142.86
142.86
Total Reserves
3,285.49
626.29
726.73
922.71
1,044.24
806.52
677.95
657.36
706.54
737.81
Non-Current Liabilities
1,125.23
1,011.05
1,119.97
1,015.87
889.14
1,052.58
697.09
295.34
266.13
468.97
Secured Loans
1,355.44
846.01
933.18
767.87
713.40
998.24
637.31
263.42
209.49
448.25
Unsecured Loans
101.24
2.80
1.59
205.51
125.90
16.04
31.77
6.54
12.27
12.49
Long Term Provisions
4.68
3.31
9.65
20.03
9.80
2.20
1.42
1.19
0.54
0.00
Current Liabilities
1,219.12
1,467.93
1,397.28
1,246.33
1,343.49
1,175.37
890.71
495.80
482.34
364.34
Trade Payables
259.32
162.01
176.26
177.68
348.78
244.63
184.88
155.04
122.52
211.22
Other Current Liabilities
881.39
1,140.70
1,084.78
865.86
810.72
809.79
617.68
310.03
313.13
141.20
Short Term Borrowings
77.81
158.76
130.25
199.28
173.64
107.28
76.18
21.28
33.67
0.00
Short Term Provisions
0.60
6.46
5.99
3.51
10.35
13.67
11.97
9.44
13.03
11.92
Total Liabilities
5,983.02
3,267.49
3,410.95
3,352.22
3,684.98
3,412.30
2,621.38
1,774.12
1,748.65
1,843.94
Net Block
1,631.97
1,811.97
1,755.46
1,556.78
2,272.64
2,128.81
1,642.94
1,116.00
1,030.43
949.66
Gross Block
2,628.40
2,569.65
2,214.27
1,804.66
3,296.38
3,044.10
2,370.39
1,762.27
1,535.01
1,348.74
Accumulated Depreciation
996.43
757.68
458.81
247.88
1,023.74
915.29
727.45
646.27
504.58
399.08
Non Current Assets
2,526.54
2,714.00
2,766.01
2,778.30
2,676.13
2,617.89
2,028.62
1,332.12
1,196.06
979.72
Capital Work in Progress
103.60
55.68
120.98
277.86
167.51
257.76
213.22
100.54
51.25
27.41
Non Current Investment
640.44
643.90
718.78
718.13
14.88
8.71
8.38
5.16
4.68
2.65
Long Term Loans & Adv.
106.74
160.45
125.38
185.15
146.98
151.98
128.05
87.87
90.47
0.00
Other Non Current Assets
43.79
42.00
45.41
40.38
74.12
70.63
36.03
22.56
19.24
0.00
Current Assets
3,456.48
553.49
644.94
573.92
1,008.85
794.41
592.76
441.99
552.59
864.19
Current Investments
2,995.66
0.00
0.00
0.00
89.14
0.00
0.00
10.54
181.43
415.69
Inventories
14.97
17.66
21.66
18.26
7.89
3.44
27.48
5.49
4.69
4.18
Sundry Debtors
120.77
392.93
345.11
285.86
566.80
520.61
347.35
241.42
242.95
195.53
Cash & Bank
153.00
31.60
50.93
41.60
105.62
44.04
54.55
96.84
38.98
100.44
Other Current Assets
172.08
54.16
104.78
78.69
239.40
226.32
163.38
87.69
84.53
148.35
Short Term Loans & Adv.
150.95
57.14
122.46
149.51
136.53
117.43
73.65
44.88
39.65
118.88
Net Current Assets
2,237.36
-914.44
-752.34
-672.41
-334.64
-380.96
-297.95
-53.80
70.25
499.85
Total Assets
5,983.02
3,267.49
3,410.95
3,352.22
3,684.98
3,412.30
2,621.38
1,774.11
1,748.65
1,843.94

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
246.24
295.91
324.61
83.34
226.29
233.95
66.30
163.60
107.08
136.80
PBT
-626.56
-147.43
-196.67
-237.97
-152.48
-94.88
33.60
-33.84
-19.22
-65.24
Adjustment
962.78
539.36
459.88
444.24
493.84
460.51
295.74
244.19
202.79
210.88
Changes in Working Capital
-74.83
-85.13
87.23
-141.88
-66.88
-95.58
-248.11
-44.78
-50.01
0.93
Cash after chg. in Working capital
261.39
306.80
350.44
64.39
274.48
270.05
81.23
165.57
133.55
146.58
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.15
-10.89
-25.83
18.95
-48.19
-36.10
-14.93
-1.96
-26.47
-9.78
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-3,289.45
-132.08
-313.11
-511.05
-522.31
-828.96
-454.20
-151.96
77.73
-564.39
Net Fixed Assets
-167.44
-204.34
1,185.79
149.06
-29.54
-469.69
-485.95
-123.32
-112.16
-27.89
Net Investments
-2,987.55
-256.51
-16.45
-346.10
-99.07
-58.79
-26.07
151.70
227.81
-421.29
Others
-134.46
328.77
-1,482.45
-314.01
-393.70
-300.48
57.82
-180.34
-37.92
-115.21
Cash from Financing Activity
3,097.56
-168.93
-3.53
427.54
356.19
580.29
337.90
-14.67
-171.32
482.75
Net Cash Inflow / Outflow
54.35
-5.10
7.97
-0.17
60.17
-14.72
-50.00
-3.03
13.50
55.16
Opening Cash & Equivalents
25.30
30.91
22.93
23.11
31.28
46.00
96.00
99.03
85.53
43.36
Closing Cash & Equivalent
79.65
25.81
30.90
22.94
91.45
31.28
46.00
96.00
99.03
98.52

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
20.56
9.54
10.75
13.11
14.57
12.61
11.47
11.20
11.89
12.33
ROA
-4.20%
-4.40%
-5.81%
-6.44%
-4.92%
-4.66%
1.71%
-2.40%
-1.48%
-4.12%
ROE
-8.77%
-17.44%
-19.82%
-19.72%
-16.09%
-15.81%
4.64%
-5.12%
-3.07%
-11.61%
ROCE
-10.12%
0.23%
-3.24%
-5.15%
0.49%
0.63%
7.75%
2.15%
2.52%
0.47%
Fixed Asset Turnover
0.60
0.64
0.67
0.45
0.58
0.58
0.55
0.61
0.61
0.57
Receivable days
59.87
87.77
85.65
136.88
108.35
100.07
94.88
87.34
90.66
95.43
Inventory Days
3.82
4.68
5.42
4.20
1.13
3.56
5.31
1.84
1.83
2.13
Payable days
59.65
49.56
57.56
97.56
69.54
59.48
73.28
59.92
83.57
138.69
Cash Conversion Cycle
4.04
42.88
33.51
43.52
39.94
44.15
26.91
29.26
8.92
-41.13
Total Debt/Equity
0.54
2.10
1.89
1.45
1.17
1.53
1.20
0.51
0.44
0.52
Interest Cover
-1.82
0.04
-0.76
-1.50
0.08
0.10
1.90
0.49
0.70
0.09

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.