Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:01 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 533162 | NSE: HATHWAY

Hathway Cable & Datacom Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹7.34Overvalued by 24.17%vs CMP ₹9.68

P/E (16.2) × ROE (2.2%) × BV (₹25.00) × DY (2.00%)

₹12.49Undervalued by 29.03%vs CMP ₹9.68
MoS: +22.5% (Adequate)Confidence: 48/100 (Moderate)Models: 5 Under, 4 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹7.0523%Over (-27.2%)
Graham NumberEarnings₹18.3716%Under (+89.8%)
Earnings PowerEarnings₹4.1611%Over (-57%)
DCFCash Flow₹6.0114%Over (-37.9%)
Net Asset ValueAssets₹25.047%Under (+158.7%)
EV/EBITDAEnterprise₹30.749%Under (+217.6%)
Earnings YieldEarnings₹6.007%Over (-38%)
ROCE CapitalReturns₹12.787%Under (+32%)
Revenue MultipleRevenue₹11.535%Under (+19.1%)
Consensus (9 models)₹12.49100%Undervalued
Key Drivers: ROE 2.2% is below cost of equity. | Wide model spread (₹4–₹31) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -3.8%

*Investments are subject to market risks

Investment Snapshot

54
Hathway Cable & Datacom Ltd scores 54/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health58/100 · Moderate
ROCE 3.0% WeakROE 2.2% WeakD/E 0.00 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money60/100 · Moderate
FII holding up 0.26% (6mo) Slight increasePromoter holding at 75.0% Stable
Earnings Quality50/100 · Moderate
OPM stable around 17% Steady
Quarterly Momentum58/100 · Moderate
Revenue (4Q): 5% YoY FlatProfit (4Q): +14% YoY Positive
Industry Rank40/100 · Moderate
P/E 16.2 vs industry 208.8 Cheaper than peersROCE 3.0% vs industry 15.7% Below peersROE 2.2% vs industry 12.7% Below peers3Y sales CAGR: 4% Slow

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, 3:01 am

Market Cap 1,713 Cr.
Current Price 9.68
Intrinsic Value₹12.49
High / Low 18.0/8.76
Stock P/E16.2
Book Value 25.0
Dividend Yield0.00 %
ROCE3.03 %
ROE2.22 %
Face Value 2.00
PEG Ratio-4.21

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

View Share Price Target for Hathway Cable & Datacom Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Hathway Cable & Datacom Ltd 1,713 Cr. 9.68 18.0/8.7616.2 25.00.00 %3.03 %2.22 % 2.00
Den Networks Ltd 1,186 Cr. 24.8 42.8/22.56.26 77.70.00 %5.28 %4.31 % 10.0
Balaji Telefilms Ltd 971 Cr. 79.7 141/64.016.5 54.20.00 %1.35 %15.8 % 2.00
New Delhi Television Ltd (NDTV) 772 Cr. 68.4 141/58.8 7.850.00 %47.8 %133 % 4.00
GTPL Hathway Ltd 664 Cr. 59.1 134/55.016.0 1023.39 %5.90 %4.13 % 10.0
Industry Average2,695.38 Cr98.69208.7637.150.28%15.66%12.68%6.15

All Competitor Stocks of Hathway Cable & Datacom Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 478460499484505493503513511513530537537
Expenses 398402422401423413422426428422443456459
Operating Profit 81587883828081868391888177
OPM % 17%13%16%17%16%16%16%17%16%18%17%15%14%
Other Income 39214644394626352338382225
Interest 0000000000000
Depreciation 87889293908081818787857674
Profit before tax 33-103134314625401941402628
Tax % 13%53%29%41%27%24%28%35%28%15%23%30%23%
Net Profit 29-152220223518261435311822
EPS in Rs 0.16-0.080.130.110.130.200.100.150.080.200.180.100.12

Last Updated: February 5, 2026, 6:04 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 24, 2026, 8:16 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 1,5831,8321,1371,3441,5351,5581,7981,7321,7931,8581,9812,0402,117
Expenses 1,2821,5671,0121,1431,1971,2391,3521,2391,3901,5381,6481,6941,780
Operating Profit 301265125202337319447493403320333345337
OPM % 19%14%11%15%22%20%25%28%22%17%17%17%16%
Other Income 376-132242-368263196121128165118122
Interest 138159911121532252293801221
Depreciation 291328259306335352371371368357354336323
Profit before tax -124-147-238-194-108-62711027915690142125135
Tax % 13%19%-0%-0%-0%-70%4%9%17%28%30%26%
Net Profit -120-167-238-193-108-188105253130659993106
EPS in Rs -1.46-2.17-2.86-2.32-1.19-1.060.591.430.730.370.560.520.60
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-39.17%-42.51%18.91%44.04%-74.07%155.85%140.95%-48.62%-50.00%52.31%-6.06%
Change in YoY Net Profit Growth (%)0.00%-3.35%61.42%25.13%-118.12%229.93%-14.90%-189.57%-1.38%102.31%-58.37%

Hathway Cable & Datacom 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:1%
5 Years:3%
3 Years:4%
TTM:4%
Compounded Profit Growth
10 Years:9%
5 Years:7%
3 Years:-15%
TTM:10%
Stock Price CAGR
10 Years:-10%
5 Years:-16%
3 Years:-8%
1 Year:-30%
Return on Equity
10 Years:1%
5 Years:3%
3 Years:2%
Last Year:2%

Last Updated: September 5, 2025, 5:50 am

Balance Sheet

Last Updated: December 4, 2025, 1:20 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 152166166166166354354354354354354354354
Reserves 8071,0449237276263,2853,3893,6423,7713,8293,9364,0284,078
Borrowings 1,4681,4191,5771,6881,6671,9731,97500520139
Other Liabilities 9851,056688831810811654523495643654727994
Total Liabilities 3,4123,6853,3533,4123,2696,4246,3714,5194,6204,8314,9635,1225,435
Fixed Assets 2,1292,2731,5571,7551,8121,6321,5711,6021,5921,6321,5401,4151,332
CWIP 2581682781215610481825748282018
Investments 91047187196443,6367031,7951,9052,0132,5282,7522,945
Other Assets 1,0171,1418008177581,0524,0161,0411,0651,1388689361,140
Total Assets 3,4123,6853,3533,4123,2696,4246,3714,5194,6204,8314,9635,1225,435

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 23422683325293246440467333453-410290
Cash from Investing Activity + -829-522-521-332-153-3,295790530-382-303274-264
Cash from Financing Activity + 580356428-4-1663,098-244-2,003-00-1-8
Net Cash Flow -1560-10-11-2649986-1,005-50150-13718
Free Cash Flow -603-211-479728-337230-4762-62994
CFO/OP 90%104%51%174%90%82%104%88%82%128%-136%84%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow300.00264.00124.00201.00336.00318.00446.00493.00403.00315.00313.00332.00

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 120113929493286111283345
Inventory Days
Days Payable
Cash Conversion Cycle 120113929493286111283345
Working Capital Days -98-106-229-218-225-213-442-75-56-67-63-58
ROCE %1%-2%-5%-3%2%-0%5%5%4%2%2%3%

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 6.60%6.52%6.69%5.66%4.65%4.89%3.07%1.84%0.46%1.01%0.84%0.72%
DIIs 0.81%0.41%0.04%0.04%0.05%0.05%0.06%0.07%0.07%0.08%0.00%0.00%
Public 17.59%18.07%18.27%19.29%20.30%20.05%21.87%23.09%24.46%23.91%24.14%24.27%
No. of Shareholders 3,01,8232,97,4973,14,4753,38,6714,12,0224,47,0214,92,4785,13,5755,26,8465,16,3145,04,9164,92,281

Shareholding Pattern Chart

No. of Shareholders

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

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Motilal Oswal Nifty Microcap 250 Index Fund 438,860 0.17 0.79438,8602025-04-22 17:25:330%
Groww Nifty Total Market Index Fund 999 0.01 09992025-04-22 17:25:330%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 2.002.002.002.002.00
Basic EPS (Rs.) 0.520.560.370.731.43
Diluted EPS (Rs.) 0.520.560.370.731.43
Cash EPS (Rs.) 2.332.362.162.353.10
Book Value[Excl.RevalReserv]/Share (Rs.) 24.7624.2423.6423.3122.59
Book Value[Incl.RevalReserv]/Share (Rs.) 24.7624.2423.6423.3122.59
Revenue From Operations / Share (Rs.) 11.5211.1910.5010.139.78
PBDIT / Share (Rs.) 2.532.602.352.663.49
PBIT / Share (Rs.) 0.620.600.330.581.39
PBT / Share (Rs.) 0.610.590.280.421.15
Net Profit / Share (Rs.) 0.420.350.140.271.01
NP After MI And SOA / Share (Rs.) 0.520.560.360.731.43
PBDIT Margin (%) 21.9323.2422.3826.2635.66
PBIT Margin (%) 5.465.363.165.7514.22
PBT Margin (%) 5.325.302.724.1611.76
Net Profit Margin (%) 3.733.171.372.7310.29
NP After MI And SOA Margin (%) 4.535.013.517.2414.59
Return on Networth / Equity (%) 2.112.311.563.156.32
Return on Capital Employeed (%) 2.522.451.392.486.11
Return On Assets (%) 1.802.001.352.815.59
Asset Turnover Ratio (%) 0.400.400.130.130.11
Current Ratio (X) 3.573.463.002.333.13
Quick Ratio (X) 3.573.463.002.323.12
Inventory Turnover Ratio (X) 2533.730.000.000.000.00
Interest Coverage Ratio (X) 319.61438.502189.050.0016.48
Interest Coverage Ratio (Post Tax) (X) 56.4460.93177.790.005.90
Enterprise Value (Cr.) 2095.583289.521949.882886.354211.12
EV / Net Operating Revenue (X) 1.031.661.051.612.43
EV / EBITDA (X) 4.687.144.696.136.82
MarketCap / Net Operating Revenue (X) 1.131.751.231.702.62
Price / BV (X) 0.520.800.540.741.14
Price / Net Operating Revenue (X) 1.131.751.231.702.62
EarningsYield 0.040.020.020.040.05

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Hathway Cable & Datacom Ltd. is a Public Limited Listed company incorporated on 07/08/1959 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L64204MH1959PLC011421 and registration number is 011421. Currently company belongs to the Industry of Entertainment & Media. Company's Total Operating Revenue is Rs. 602.12 Cr. and Equity Capital is Rs. 354.02 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Entertainment & Media802, 8th Floor, Interface-11, Mumbai Maharashtra 400064Contact not found
Management
NamePosition Held
Mr. Rajendra HingwalaChairman & Ind.Director
Mr. Saurabh SanchetiNon Executive Director
Ms. Geeta FulwadayaNon Executive Director
Mr. Viren RahejaNon Executive Director
Mr. Akshay RahejaNon Executive Director
Ms. Naina Krishna MurthyIndependent Director

FAQ

What is the intrinsic value of Hathway Cable & Datacom Ltd and is it undervalued?

As of 14 April 2026, Hathway Cable & Datacom Ltd's intrinsic value is ₹12.49, which is 29.03% higher than the current market price of ₹9.68, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (2.22 %), book value (₹25.0), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Hathway Cable & Datacom Ltd?

Hathway Cable & Datacom Ltd is trading at ₹9.68 as of 14 April 2026, with a FY2026-2027 high of ₹18.0 and low of ₹8.76. The stock is currently near its 52-week low. Market cap stands at ₹1,713 Cr..

How does Hathway Cable & Datacom Ltd's P/E ratio compare to its industry?

Hathway Cable & Datacom Ltd has a P/E ratio of 16.2, 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 Hathway Cable & Datacom Ltd financially healthy?

Key indicators for Hathway Cable & Datacom Ltd: ROCE of 3.03 % is on the lower side compared to the industry average of 15.66%; ROE of 2.22 % is below ideal levels (industry average: 12.68%). Dividend yield is 0.00 %.

Is Hathway Cable & Datacom Ltd profitable and how is the profit trend?

Hathway Cable & Datacom Ltd reported a net profit of ₹93 Cr in Mar 2025 on revenue of ₹2,040 Cr. Compared to ₹130 Cr in Mar 2022, the net profit shows a declining trend.

Does Hathway Cable & Datacom Ltd pay dividends?

Hathway Cable & Datacom Ltd has a dividend yield of 0.00 % at the current price of ₹9.68. The company is currently not paying meaningful dividends.

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 Hathway Cable & Datacom 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