Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:00 am
Author: Getaka|Social: XLinkedIn

GTPL Hathway Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹55.75Fairly Valued by 5.67%vs CMP ₹59.10

P/E (16.0) × ROE (4.1%) × BV (₹102.00) × DY (3.39%)

₹153.57Undervalued by 159.85%vs CMP ₹59.10
MoS: +61.5% (Strong)Confidence: 48/100 (Moderate)Models: 5 Under, 3 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹40.7226%Over (-31.1%)
Graham NumberEarnings₹92.0219%Under (+55.7%)
Earnings PowerEarnings₹43.5112%Over (-26.4%)
Net Asset ValueAssets₹102.368%Under (+73.2%)
EV/EBITDAEnterprise₹536.9710%Under (+808.6%)
Earnings YieldEarnings₹36.908%Over (-37.6%)
ROCE CapitalReturns₹335.9410%Under (+468.4%)
Revenue MultipleRevenue₹309.476%Under (+423.6%)
Consensus (8 models)₹153.57100%Undervalued
Key Drivers: EPS CAGR -27.0% drags value — could be higher if earnings stabilize. | ROE 4.1% is below cost of equity.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -27.0%

*Investments are subject to market risks

Investment Snapshot

48
GTPL Hathway Ltd scores 48/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health54/100 · Moderate
ROCE 5.9% WeakROE 4.1% WeakD/E 0.14 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 75.0% Stable
Earnings Quality40/100 · Moderate
OPM contracting (20% → 14%) Declining
Quarterly Momentum50/100 · Moderate
Revenue (4Q): +9% YoY GrowingProfit (4Q): -33% YoY Declining
Industry Rank45/100 · Moderate
P/E 16.0 vs industry 208.8 Cheaper than peersROCE 5.9% vs industry 15.7% Below peersROE 4.1% vs industry 12.7% Below peers3Y sales CAGR: 13% Moderate

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:00 am

Market Cap 664 Cr.
Current Price 59.1
Intrinsic Value₹153.57
High / Low 134/55.0
Stock P/E16.0
Book Value 102
Dividend Yield3.39 %
ROCE5.90 %
ROE4.13 %
Face Value 10.0
PEG Ratio-0.59

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for GTPL Hathway Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
GTPL Hathway Ltd 664 Cr. 59.1 134/55.016.0 1023.39 %5.90 %4.13 % 10.0
Pressman Advertising Ltd 626 Cr. 266 /116 20.00.00 %12.2 %9.46 % 2.00
TV Today Network Ltd 617 Cr. 103 200/93.526.4 1482.90 %12.4 %8.44 % 5.00
New Delhi Television Ltd (NDTV) 772 Cr. 68.4 141/58.8 7.850.00 %47.8 %133 % 4.00
Entertainment Network (India) Ltd 491 Cr. 103 175/98.6117 1591.94 %2.56 %0.82 % 10.0
Industry Average2,695.38 Cr98.69208.7637.150.28%15.66%12.68%6.15

All Competitor Stocks of GTPL Hathway Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 686692774779851808843856887891904959933
Expenses 574591655655730695730748782786797855819
Operating Profit 112101120124121113113107105105107104113
OPM % 16%15%15%16%14%14%13%13%12%12%12%11%12%
Other Income 20-106111077798566
Interest 23456776989910
Depreciation 761007482919092909394919194
Profit before tax 54-114848332222181311121115
Tax % 26%-4%26%25%26%26%31%24%27%3%40%31%24%
Net Profit 40-1135362516151410117712
EPS in Rs 3.34-1.043.193.042.111.171.271.140.900.950.940.820.98

Last Updated: February 5, 2026, 7:16 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 24, 2026, 7:16 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 5776237369081,0911,2462,3842,4672,4142,6643,2123,4773,686
Expenses 4214745836977979051,9211,9471,8812,1982,7353,0453,257
Operating Profit 156149154211294340464520533466477432430
OPM % 27%24%21%23%27%27%19%21%22%18%15%12%12%
Other Income 2983317-44-30512432343025
Interest 40424764425145231410233036
Depreciation 7284107139171202232260253319337369370
Profit before tax 463384198431582882901691516449
Tax % 47%39%54%36%42%43%44%27%25%26%26%23%
Net Profit 25204265625882102191251124937
EPS in Rs 120.1083.500.754.105.431.686.9116.7317.7510.139.514.263.69
Dividend Payout % 0%0%7%24%18%60%43%24%23%39%42%47%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-20.00%-80.00%550.00%115.38%-55.36%252.00%138.64%4.29%-42.92%-10.40%-56.25%
Change in YoY Net Profit Growth (%)0.00%-60.00%630.00%-434.62%-170.74%307.36%-113.36%-134.35%-47.21%32.52%-45.85%

GTPL Hathway Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:19%
5 Years:8%
3 Years:13%
TTM:8%
Compounded Profit Growth
10 Years:11%
5 Years:-16%
3 Years:-39%
TTM:-48%
Stock Price CAGR
10 Years:%
5 Years:4%
3 Years:-14%
1 Year:-31%
Return on Equity
10 Years:12%
5 Years:13%
3 Years:8%
Last Year:4%

Last Updated: September 5, 2025, 5:30 am

Balance Sheet

Last Updated: December 4, 2025, 1:19 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 229898112112112112112112112112112
Reserves 3163312822895455526167689199911,0471,0511,038
Borrowings 282240466546328345223165130149288313375
Other Liabilities 4585426287769161,0041,1941,2731,1411,4201,5711,7592,272
Total Liabilities 1,0581,1151,4741,7091,9022,0142,1452,3182,3032,6723,0193,2363,798
Fixed Assets 6746969041,0541,2101,2141,3251,3931,5071,7682,0292,0582,073
CWIP 22116160383232719211388118103
Investments 91519101415141099111211
Other Assets 3543934915856397547738446947828911,0481,610
Total Assets 1,0581,1151,4741,7091,9022,0142,1452,3182,3032,6723,0193,2363,798

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 219209225266412284394548396583455452
Cash from Investing Activity + -268-96-366-272-334-235-254-375-311-461-477-380
Cash from Financing Activity + 37-9216621-64-5-187-163-102-58-48-111
Net Cash Flow -122125141344-4710-1764-70-39
Free Cash Flow -46114-153-12845714317786116-1767
CFO/OP 149%145%149%133%154%102%100%115%85%117%102%101%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-126.00-91.00-312.00-335.00-34.00-5.00241.00355.00403.00317.00189.00119.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 12613412211910984435743405062
Inventory Days
Days Payable
Cash Conversion Cycle 12613412211910984435743405062
Working Capital Days -77-102-182-187-173-155-102-106-96-127-112-100
ROCE %15%12%7%12%15%18%27%31%27%15%12%6%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%
FIIs 8.60%8.56%8.67%8.66%8.66%8.64%8.64%8.61%8.39%8.40%8.41%8.35%
DIIs 0.03%0.03%0.03%0.03%0.03%0.02%0.00%0.00%0.00%0.00%0.00%0.00%
Public 16.36%16.40%16.31%16.31%16.32%16.34%16.36%16.39%16.61%16.60%16.59%16.66%
No. of Shareholders 29,35829,12326,83227,67027,65128,14628,47928,27628,96829,42728,60027,990

Shareholding Pattern Chart

No. of Shareholders

GTPL Hathway Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 4.269.5110.1317.7516.73
Diluted EPS (Rs.) 4.269.5110.1317.7516.73
Cash EPS (Rs.) 37.1539.9439.3941.9741.95
Book Value[Excl.RevalReserv]/Share (Rs.) 103.49103.13107.57100.0984.71
Book Value[Incl.RevalReserv]/Share (Rs.) 103.49103.13107.57100.0984.71
Revenue From Operations / Share (Rs.) 309.19285.65236.87214.66219.36
PBDIT / Share (Rs.) 41.1345.4545.9150.6950.89
PBIT / Share (Rs.) 8.3415.4717.5528.2127.74
PBT / Share (Rs.) 5.6913.4314.9925.8225.69
Net Profit / Share (Rs.) 4.369.9611.0319.4918.80
NP After MI And SOA / Share (Rs.) 4.269.5110.1317.7516.73
PBDIT Margin (%) 13.3015.9119.3823.6123.20
PBIT Margin (%) 2.695.417.4113.1412.64
PBT Margin (%) 1.834.706.3212.0211.71
Net Profit Margin (%) 1.413.484.659.078.56
NP After MI And SOA Margin (%) 1.373.334.278.277.62
Return on Networth / Equity (%) 4.119.2210.3219.3421.37
Return on Capital Employeed (%) 6.1611.6614.7325.3729.70
Return On Assets (%) 1.463.504.208.487.99
Long Term Debt / Equity (X) 0.040.050.020.030.01
Total Debt / Equity (X) 0.190.190.120.110.14
Asset Turnover Ratio (%) 1.101.111.050.780.92
Current Ratio (X) 0.510.460.480.550.56
Quick Ratio (X) 0.500.440.450.540.55
Inventory Turnover Ratio (X) 140.4297.960.000.000.00
Dividend Payout Ratio (NP) (%) 93.9342.0439.4722.5317.93
Dividend Payout Ratio (CP) (%) 10.7910.1210.399.947.52
Earning Retention Ratio (%) 6.0757.9660.5377.4782.07
Cash Earning Retention Ratio (%) 89.2189.8889.6190.0692.48
Interest Coverage Ratio (X) 15.6022.3252.0339.5124.85
Interest Coverage Ratio (Post Tax) (X) 2.665.8915.4117.0510.18
Enterprise Value (Cr.) 1458.072083.421130.622033.871388.03
EV / Net Operating Revenue (X) 0.410.640.420.840.56
EV / EBITDA (X) 3.154.082.193.572.42
MarketCap / Net Operating Revenue (X) 0.340.580.410.810.54
Retention Ratios (%) 6.0657.9560.5277.4682.06
Price / BV (X) 1.051.620.991.901.52
Price / Net Operating Revenue (X) 0.340.580.410.810.54
EarningsYield 0.030.050.100.100.14

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

GTPL Hathway Ltd. is a Public Limited Listed company incorporated on 21/08/2006 and has its registered office in the State of Gujarat, India. Company's Corporate Identification Number(CIN) is L64204GJ2006PLC048908 and registration number is 048908. Currently Company is involved in the business activities of Activities of the cable operators. Company's Total Operating Revenue is Rs. 2193.38 Cr. and Equity Capital is Rs. 112.46 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Entertainment & Media202, 2nd Floor, Sahajanand Shopping Center, Ahmedabad Gujarat 380004Contact not found
Management
NamePosition Held
Mr. Ajay SinghChairman
Mr. Aniruddhasinhji Nogubha JadejaManaging Director
Mr. Amit Jayantilal ShahWhole Time Director
Mr. Tavinderjit Singh PanesarNon Exe.Non Ind.Director
Mrs. Divya MomayaIndependent Director
Mr. Rajendra HingwalaIndependent Director
Mr. Sunil SanghviIndependent Director
Mr. Dhiren DalalIndependent Director

FAQ

What is the intrinsic value of GTPL Hathway Ltd and is it undervalued?

As of 07 April 2026, GTPL Hathway Ltd's intrinsic value is ₹153.57, which is 159.85% higher than the current market price of ₹59.10, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (4.13 %), book value (₹102), dividend yield (3.39 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of GTPL Hathway Ltd?

GTPL Hathway Ltd is trading at ₹59.10 as of 07 April 2026, with a FY2026-2027 high of ₹134 and low of ₹55.0. The stock is currently near its 52-week low. Market cap stands at ₹664 Cr..

How does GTPL Hathway Ltd's P/E ratio compare to its industry?

GTPL Hathway Ltd has a P/E ratio of 16.0, which is below the industry average of 208.76. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is GTPL Hathway Ltd financially healthy?

Key indicators for GTPL Hathway Ltd: ROCE of 5.90 % is on the lower side compared to the industry average of 15.66%; ROE of 4.13 % is below ideal levels (industry average: 12.68%). Dividend yield is 3.39 %.

Is GTPL Hathway Ltd profitable and how is the profit trend?

GTPL Hathway Ltd reported a net profit of ₹49 Cr in Mar 2025 on revenue of ₹3,477 Cr. Compared to ₹219 Cr in Mar 2022, the net profit shows a declining trend.

Does GTPL Hathway Ltd pay dividends?

GTPL Hathway Ltd has a dividend yield of 3.39 % at the current price of ₹59.10. This is a relatively attractive yield for income-seeking investors.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in GTPL Hathway Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports