Hathway Bhawani Cabletel & Datacom Ltd: Intrinsic Value & Share Price Analysis

Q: What is the current share price and 52-week range of Hathway Bhawani Cabletel & Datacom Ltd?

Hathway Bhawani Cabletel & Datacom Ltd is trading at 11.90 as of 26 April 2026, with a FY2026-2027 high of 20.0 and low of 9.80. The stock is currently near its 52-week low. Market cap stands at 9.67 Cr..

Q: Is Hathway Bhawani Cabletel & Datacom Ltd financially healthy?

Key indicators: ROCE of 9.33 % is on the lower side. Dividend yield is 0.00 %.

Fair Value

₹2.44Overvalued by 79.50%vs CMP ₹11.90

P/E (15.0) × ROE (9.9%) × BV (₹2.01) × DY (2.00%)

Defaults: P/E=15

₹4.88Overvalued by 58.99%vs CMP ₹11.90

MoS: -143.9% (Negative)Confidence: 63/100 (Moderate)Models: 1 Under, 8 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹1.91	19%	Over (-83.9%)
Graham Number	Earnings	₹3.62	17%	Over (-69.6%)
Earnings Power	Earnings	₹0.50	11%	Over (-95.8%)
DCF	Cash Flow	₹2.79	14%	Over (-76.6%)
Net Asset Value	Assets	₹2.18	7%	Over (-81.7%)
EV/EBITDA	Enterprise	₹2.58	9%	Over (-78.3%)
Earnings Yield	Earnings	₹2.90	7%	Over (-75.6%)
ROCE Capital	Returns	₹27.64	9%	Under (+132.3%)
Revenue Multiple	Revenue	₹4.74	6%	Over (-60.2%)
Consensus (9 models)		₹4.88	100%	Overvalued

Key Drivers: EPS CAGR -21.8% drags value — could be higher if earnings stabilize. | Wide model spread (₹1–₹28) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -21.8% · Defaults: P/E=15

*Investments are subject to market risks

Analyst Summary

Hathway Bhawani Cabletel & Datacom Ltd operates in the Entertainment & Media segment, NSE: HATHWAYB | BSE: 509073, current market price is ₹11.90, market cap is 9.67 Cr.. At a glance, ROE is 9.91 %, ROCE is 9.33 %, book value is 2.01, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹4.88, around 59.0% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹3 Cr versus the prior period change of -4.1%, while latest net profit is about ₹0 Cr with a prior-period change of 200.0%. The 52-week range shown on this page is 20.0/9.80, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisHathway Bhawani Cabletel & Datacom Ltd. is a Public Limited Listed company incorporated on 12/11/1984 and has its registered office in the State of Maharashtra, India. Company's Corporate Identificati…

This summary is generated from the stock page data available for Hathway Bhawani Cabletel & Datacom Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

Hathway Bhawani Cabletel & Datacom Ltd scores 47/100 (Average)

Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison

Stock Health50/100 · Moderate

ROCE 9.3% AverageROE 9.9% AverageD/E 0.00 Low debtInterest Coverage 0.0x RiskyProfitable 4/5 years Consistent

Smart Money50/100 · Moderate

Promoter holding at 65.2% Stable

Earnings Quality40/100 · Moderate

OPM contracting (19% → 3%) Declining

Quarterly Momentum60/100 · Moderate

Revenue (4Q): 4% YoY FlatOPM: 12.1% (up 17.2% YoY) Margin expansion

Industry Rank30/100 · Weak

ROCE 9.3% vs industry 15.8% Below peers3Y sales CAGR: -12% Shrinking

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 26, 2026, 1:40 am

Market Cap	9.67 Cr.
Current Price	11.9
Intrinsic Value	₹4.88
High / Low	20.0/9.80
Stock P/E
Book Value	2.01
Dividend Yield	0.00 %
ROCE	9.33 %
ROE	9.91 %
Face Value	10.0
PEG Ratio	0.00

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Hathway Bhawani Cabletel & Datacom Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Hathway Bhawani Cabletel & Datacom Ltd	9.67 Cr.	11.9	20.0/9.80		2.01	0.00 %	9.33 %	9.91 %	10.0
G V Films Ltd	57.8 Cr.	0.31	0.74/0.30	170	0.61	0.00 %	2.36 %	2.68 %	1.00
Encash Entertainment Ltd	10.2 Cr.	26.2	27.6/26.2		20.3	0.00 %	4.70 %	4.70 %	10.0
Diksat Transworld Ltd	201 Cr.	114	146/100	314	14.1	0.00 %	2.82 %	0.24 %	10.0
Cyber Media (India) Ltd	33.2 Cr.	16.1	22.9/11.3	13.3	5.43	0.00 %	4.52 %	%	10.0
Industry Average	2,557.88 Cr	108.17		301.52	37.20	0.25%	15.78%	12.73%	6.15

All Competitor Stocks of Hathway Bhawani Cabletel & Datacom Ltd

Quarterly Result

Metric	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Sales	0.74	0.70	0.68	0.68	0.67	0.66	0.60	0.60	0.59	0.77	0.61	0.60	0.58
Expenses	0.61	0.65	0.66	0.69	0.61	0.62	0.67	0.64	0.62	0.61	0.58	0.58	0.51
Operating Profit	0.13	0.05	0.02	-0.01	0.06	0.04	-0.07	-0.04	-0.03	0.16	0.03	0.02	0.07
OPM %	17.57%	7.14%	2.94%	-1.47%	8.96%	6.06%	-11.67%	-6.67%	-5.08%	20.78%	4.92%	3.33%	12.07%
Other Income	0.01	0.04	0.02	0.00	0.01	0.00	0.00	0.01	0.02	0.17	0.01	0.00	0.00
Interest	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Depreciation	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.03
Profit before tax	0.10	0.05	0.00	-0.05	0.03	0.00	-0.11	-0.07	-0.05	0.29	0.00	-0.02	0.04
Tax %	30.00%	20.00%		0.00%	0.00%		-18.18%	-28.57%	0.00%	20.69%		0.00%	0.00%
Net Profit	0.07	0.03	-0.01	-0.05	0.02	-0.01	-0.09	-0.06	-0.04	0.23	-0.01	-0.02	0.03
EPS in Rs	0.09	0.04	-0.01	-0.06	0.02	-0.01	-0.11	-0.07	-0.05	0.28	-0.01	-0.02	0.04

Last Updated: February 1, 2026, 3:16 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 7:05 am

Metric	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	16.28	16.28	17.25	12.54	4.87	4.71	4.87	4.36	3.82	3.06	2.68	2.57	2.56
Expenses	19.01	18.51	17.91	13.12	6.62	3.19	2.55	2.79	2.79	2.71	2.59	2.52	2.28
Operating Profit	-2.73	-2.23	-0.66	-0.58	-1.75	1.52	2.32	1.57	1.03	0.35	0.09	0.05	0.28
OPM %	-16.77%	-13.70%	-3.83%	-4.63%	-35.93%	32.27%	47.64%	36.01%	26.96%	11.44%	3.36%	1.95%	10.94%
Other Income	-0.23	0.34	0.10	0.36	2.59	0.04	0.25	0.05	0.08	0.07	0.04	0.17	0.18
Interest	0.04	0.20	0.20	0.03	0.18	0.25	0.16	0.07	0.00	0.00	0.00	0.00	0.00
Depreciation	1.09	1.09	0.70	0.65	0.67	1.29	0.22	0.18	0.17	0.16	0.17	0.16	0.15
Profit before tax	-4.09	-3.18	-1.46	-0.90	-0.01	0.02	2.19	1.37	0.94	0.26	-0.04	0.06	0.31
Tax %	-0.98%	-1.57%	-6.85%	0.00%	0.00%	0.00%	-68.95%	21.90%	14.89%	34.62%	0.00%	33.33%
Net Profit	-4.05	-3.13	-1.36	-0.90	-0.01	0.02	3.70	1.07	0.80	0.17	-0.04	0.04	0.23
EPS in Rs	-4.82	-3.72	-1.68	-1.11	-0.01	0.02	4.57	1.32	0.99	0.21	-0.05	0.05	0.29
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	22.72%	56.55%	33.82%	98.89%	300.00%	18400.00%	-71.08%	-25.23%	-78.75%	-123.53%	200.00%
Change in YoY Net Profit Growth (%)	0.00%	33.83%	-22.73%	65.07%	201.11%	18100.00%	-18471.08%	45.85%	-53.52%	-44.78%	323.53%

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

No data available for the compounded sales growth chart.

Balance Sheet

Last Updated: December 10, 2025, 4:28 am

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	8.00	8.10	8.10	8.10	8.10	8.10	8.10	8.10	8.10	8.10	8.10	8.10	8.10
Reserves	-6.82	-9.94	-11.30	-12.14	-12.07	-12.04	-8.36	-7.29	-6.49	-6.31	-6.35	-6.30	-6.33
Borrowings	1.58	1.47	1.43	0.00	3.50	1.60	1.20	0.00	0.00	0.00	0.00	0.00	0.00
Other Liabilities	10.22	13.97	14.84	16.22	6.61	5.64	3.43	2.78	1.49	0.83	0.77	0.89	0.91
Total Liabilities	12.98	13.60	13.07	12.18	6.14	3.30	4.37	3.59	3.10	2.62	2.52	2.69	2.68
Fixed Assets	4.99	4.47	4.05	3.29	2.68	1.41	1.15	1.08	0.99	0.94	0.87	0.76	0.72
CWIP	0.06	0.01	0.01	0.01	0.00	0.00	0.00	0.01	0.01	0.00	0.01	0.00	0.01
Investments	0.01	0.01	0.09	0.20	0.50	0.32	0.35	0.35	0.29	0.21	0.12	0.11	0.11
Other Assets	7.92	9.11	8.92	8.68	2.96	1.57	2.87	2.15	1.81	1.47	1.52	1.82	1.84
Total Assets	12.98	13.60	13.07	12.18	6.14	3.30	4.37	3.59	3.10	2.62	2.52	2.69	2.68

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Cash from Operating Activity +	2.06	0.59	2.10	-4.57	1.81	0.37	1.44	-0.01	0.02	0.21	-0.02	0.01
Cash from Investing Activity +	-0.62	-0.46	-0.26	-0.07	0.11	0.01	-0.11	-0.03	-0.11	-0.10	-0.05	-0.04
Cash from Financing Activity +	-0.20	-0.23	-1.45	3.32	-2.15	-0.55	-1.27	0.00	0.00	0.00	0.00	0.00
Net Cash Flow	1.24	-0.11	0.39	-1.31	-0.24	-0.17	0.06	-0.04	-0.09	0.11	-0.07	-0.03
Free Cash Flow	1.36	0.03	1.82	-4.65	1.80	0.37	1.32	-0.09	-0.09	0.11	-0.06	-0.05
CFO/OP	-117%	-61%	-334%	317%	107%	25%	73%	-1%	6%	233%	-40%	-100%

Free Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	-4.31	-3.70	-2.09	-0.58	-5.25	-0.08	1.12	1.57	1.03	0.35	0.09	0.05

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

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	73.76	63.22	72.58	87.32	8.24	3.87	1.50	7.53	8.60	11.93	2.72	36.93
Inventory Days
Days Payable
Cash Conversion Cycle	73.76	63.22	72.58	87.32	8.24	3.87	1.50	7.53	8.60	11.93	2.72	36.93
Working Capital Days	-132.05	-208.06	-225.77	-316.68	-414.47	-506.04	-311.79	-205.10	-113.70	-66.80	-61.29	-25.56
ROCE %	-72.94%	-199.39%						164.57%	77.69%	15.29%	-2.26%	3.38%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Promoters	65.30%	65.30%	65.29%	65.29%	65.29%	65.29%	65.29%	65.23%	65.23%	65.23%	65.23%	65.23%
DIIs	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.43%	0.43%	0.43%	0.43%	0.43%
Public	34.71%	34.71%	34.71%	34.71%	34.72%	34.71%	34.72%	34.35%	34.35%	34.35%	34.34%	34.34%
No. of Shareholders	4,928	4,934	5,480	5,860	6,830	7,202	7,536	7,636	7,884	7,878	7,772	7,669

Shareholding Pattern Chart

No. of Shareholders

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

This stock is not held by any mutual fund.

ROCE / ROE Trend

EPS Trend

Key Financial Ratios

Month	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	0.05	-0.05	0.21	0.98	1.32
Diluted EPS (Rs.)	0.05	-0.05	0.21	0.98	1.32
Cash EPS (Rs.)	0.25	0.25	0.51	1.27	1.54
Book Value[Excl.RevalReserv]/Share (Rs.)	2.22	2.16	2.21	1.99	0.99
Book Value[Incl.RevalReserv]/Share (Rs.)	2.22	2.16	2.21	1.99	0.99
Revenue From Operations / Share (Rs.)	3.17	3.31	3.77	4.71	5.38
PBDIT / Share (Rs.)	0.27	0.25	0.61	1.45	1.99
PBIT / Share (Rs.)	0.08	0.05	0.41	1.24	1.77
PBT / Share (Rs.)	0.08	0.05	0.41	1.24	1.69
Net Profit / Share (Rs.)	0.06	0.04	0.30	1.06	1.32
NP After MI And SOA / Share (Rs.)	0.05	-0.05	0.20	0.98	1.32
PBDIT Margin (%)	8.75	7.79	16.39	30.76	36.99
PBIT Margin (%)	2.67	1.54	11.01	26.28	32.97
PBT Margin (%)	2.67	1.54	11.01	26.28	31.46
Net Profit Margin (%)	2.05	1.43	8.18	22.52	24.54
NP After MI And SOA Margin (%)	1.68	-1.59	5.55	20.88	24.53
Return on Networth / Equity (%)	2.41	-2.45	9.49	49.43	132.14
Return on Capital Employeed (%)	3.56	2.21	17.57	57.29	152.27
Return On Assets (%)	1.60	-1.70	6.47	25.72	29.78
Asset Turnover Ratio (%)	0.98	1.05	1.07	1.12	1.09
Current Ratio (X)	1.01	0.49	0.22	0.19	0.12
Quick Ratio (X)	1.01	0.49	0.22	0.19	0.12
Interest Coverage Ratio (X)	0.00	0.00	0.00	0.00	24.51
Interest Coverage Ratio (Post Tax) (X)	0.00	0.00	0.00	0.00	17.27
Enterprise Value (Cr.)	12.75	13.26	12.37	18.81	13.10
EV / Net Operating Revenue (X)	4.96	4.94	4.05	4.93	3.00
EV / EBITDA (X)	56.67	63.40	24.70	16.03	8.12
MarketCap / Net Operating Revenue (X)	5.04	4.99	4.05	4.96	3.04
Price / BV (X)	7.21	7.65	6.93	11.73	16.37
Price / Net Operating Revenue (X)	5.04	4.99	4.05	4.96	3.04
EarningsYield	0.00	0.00	0.01	0.04	0.08

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Hathway Bhawani Cabletel & Datacom Ltd. is a Public Limited Listed company incorporated on 12/11/1984 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L65910MH1984PLC034514 and registration number is 034514. Currently company belongs to the Industry of Entertainment & Media. Company's Total Operating Revenue is Rs. 2.34 Cr. and Equity Capital is Rs. 8.10 Cr. for the Year ended 31/03/2026.

INDUSTRY	ADDRESS	CONTACT
Entertainment & Media	1st Floor, B-wing, Jaywant Apartment, Mumbai Maharashtra 400034	Contact not found

Management
Name	Position Held
Mr. Dhiren Dalal	Chairman & Ind.Director
Mr. Vatan Pathan	Director & CEO
Ms. Vrinda Mendon	Non Executive Director
Mr. Basant Kumar Parasramka	Independent Director

FAQ

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

As of 26 April 2026, Hathway Bhawani Cabletel & Datacom Ltd's intrinsic value is ₹4.88, which is 58.99% lower than the current market price of ₹11.90, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (9.91 %), book value (₹2.01), dividend yield (0.00 %), and 5-year EPS CAGR.

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

Hathway Bhawani Cabletel & Datacom Ltd is trading at ₹11.90 as of 26 April 2026, with a FY2026-2027 high of ₹20.0 and low of ₹9.80. The stock is currently near its 52-week low. Market cap stands at ₹9.67 Cr..

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

Hathway Bhawani Cabletel & Datacom Ltd has a P/E ratio of , which is below the industry average of 301.52. This is broadly in line with or below the industry average.

Is Hathway Bhawani Cabletel & Datacom Ltd financially healthy?

Key indicators for Hathway Bhawani Cabletel & Datacom Ltd: ROCE of 9.33 % is on the lower side compared to the industry average of 15.78%. Dividend yield is 0.00 %.

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

Hathway Bhawani Cabletel & Datacom Ltd reported a net profit of ₹0 Cr in Mar 2025 on revenue of ₹3 Cr. Compared to ₹1 Cr in Mar 2022, the net profit shows a declining trend.

Does Hathway Bhawani Cabletel & Datacom Ltd pay dividends?

Hathway Bhawani Cabletel & Datacom Ltd has a dividend yield of 0.00 % at the current price of ₹11.90. The company is currently not paying meaningful dividends.