GTPL Hathway Ltd.

•

gtpl.netBSE: 540602NSE: GTPL

Market Cap₹ 673 Cr.

Current Price

High / Low₹ 119 / 51

Stock P/E89.6

Book Value₹ 102

Price to Book1.05

Dividend Yield3.34 %

ROCE6.7 %

ROE4.2 %

Face Value₹ 10

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2025 • Cable Operation: 81.9% • Internet: 15.7% • EPC Project: 2.4%

AI Sector View

AI GENERATED

Media Entertainment & Publication

Hold

This sector uses indirect proxies rather than direct ad-spend data. Urban CMIE sentiment at 109.5 (2026-07), disposable personal income of INR 353131560 million (Dec/25), and consumer spending of INR 44743 billion (Jun/26) are supportive, but formal consumer confidence weakened to 88.3 (Jul/26). FPI flow is mildly negative at INR -558 crore over 3 months to 2026-08-31, so the stance remains neutral and confidence is capped.

Confidence

48%

View full sector analysis →

PROS

Company has consistently been profitable over the last 5 years
Strong cash generation - operating cash flow backs reported profits (CFO/PAT 5.21x)
Company has been maintaining a healthy dividend payout of 47.0%
Company has a consistent dividend-paying track record
Company generates healthy free cash flow
Offers a healthy dividend yield of 3.3%

CONS

Recent results are weak - TTM profit is down 82.4% versus prior year
A large part of profit comes from other income (46.8% of PBT)
Receivables are growing faster than sales - a possible quality concern
Company has a low return on equity of 8.6% over last 3 years
Company has a low return on capital employed of 11.6%

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

Media Entertainment & PublicationMedia & EntertainmentTV Broadcasting & Software Production

Part ofNIFTY 50 NIFTY 500 NIFTY LARGEMIDCAP 250 NIFTY 100 NIFTY 200

S.No.	Name
1.	SUNTV	475.45	12.25	18736.75	2.63	619.07	16.98	1457.88	12.99	16.08	50.64
2.	ZEEL	79.43	37.09	7629.41	2.52	74.30	-48.30	1907.30	4.52	2.70	5.22
3.	NETWORK18	26.65	0.00	4109.43	0.00	-38.36	-102.58	516.26	10.34	4.63	8.76
4.	DEN	27.00	8.69	1288.50	0.00	34.59	-35.52	242.77	0.62	5.67	4.74
5.	NDTV	71.96	0.00	811.89	0.00	-818.80	-1064.56	1172.30	988.99	-91.45	-58.02
6.	GTPL	59.88	89.59	673.43	3.34	1.38	-81.20	1015.41	12.36	6.75	10.31
7.	TVTODAY	110.10	38.28	656.95	0.00	10.26	39.59	206.22	4.58	3.58	7.66
8.	ZEEMEDIA	7.45	33.15	488.29	0.00	-12.12	-37.57	190.85	4.66	-35.79	8.52
9.	ENIL	102.10	0.00	486.71	1.96	-6.01	-14.22	113.68	-1.26	-2.19	7.94
10.	DISHTV	2.52	0.00	464.00	0.00	-2863.00	-2928.67	2658.30	707.11	0.00	-40.89
11.	NDLVENTURE	125.35	557.56	422.07	0.40	-46.36	-69.15	245.22	-9.40	1.69	12.47
12.	RADIOCITY	6.13	4.52	211.91	0.00	0.00	—	44.14	—	-8.67	9.64

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	774	779	851	808	843	856	887	891	904	959	933	924	1,015
	655	655	730	695	730	748	782	785	797	855	819	843	1,017
Operating Profit	120	124	121	113	113	107	105	106	107	104	113	80	-2
OPM %	15.45%	15.95%	14.19%	13.97%	13.43%	12.55%	11.88%	11.95%	11.83%	10.87%	12.16%	8.71%	-0.16%
	6	11	10	7	7	6	8	8	5	6	6	10	4
Interest	4	5	6	7	7	6	9	8	9	9	10	11	10
Depreciation	74	82	91	90	92	90	93	94	91	91	94	100	97
Profit before Tax	48	48	33	22	22	17	12	12	12	11	15	-21	3
Tax %	26.10%	25.04%	26.64%	25.96%	30.60%	24.51%	29.46%	2.52%	40.03%	32.10%	24.57%	31.61%	52.24%
Net Profit	0	0	0	0	15	14	10	11	7	7	12	-14	1
	3.19	3.05	2.11	1.17	1.27	1.14	0.90	0.95	0.94	0.82	0.98	-1.34	0.21

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	736	908	1,091	1,246	2,384	2,467	2,414	2,664	3,212	3,477	3,831
	583	696	796	928	1,923	1,958	1,887	2,198	2,735	3,045	3,534
Operating Profit	154	212	295	318	462	509	528	466	478	432	296
OPM %	20.88%	23.35%	27.07%	25.54%	19.36%	20.65%	21.85%	17.50%	14.87%	12.44%	7.74%
	8	34	18	-22	-27	63	30	31	34	30	26
Interest	47	64	42	51	45	23	14	10	23	30	39
Depreciation	107	139	171	202	232	260	253	319	337	369	381
Profit before Tax	8	43	100	43	158	289	290	169	151	64	8
Tax %	56.48%	33.79%	41.50%	42.56%	44.22%	26.83%	24.58%	26.30%	25.89%	23.28%	26.38%
Net Profit	3	28	58	25	88	211	219	125	112	49	6
EPS	0.00	0.00	0.00	0.00	0.00	16.73	17.75	10.13	9.51	4.26	—
Dividend Payout %	260.93%	24.41%	18.41%	59.56%	43.40%	23.92%	22.53%	39.48%	42.04%	46.96%	—

COMPOUNDED SALES GROWTH

10 Years:: 19%
5 Years:: 8%
3 Years:: 13%

COMPOUNDED PROFIT GROWTH

10 Years:: 11%
5 Years:: -9%
3 Years:: -38%

STOCK PRICE CAGR

10 Years:: —
5 Years:: -24%
3 Years:: -30%
1 Year:: -48%

RETURN ON EQUITY

10 Years:: 11%
5 Years:: 15%
3 Years:: 9%
Last Year:: 4%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	98	98	112	112	112	112	112	112	112	112
Minority Interest	42	28	30	36	46	73	94	107	127	129
	239	289	545	552	616	768	919	991	1,047	1,051
	492	664	474	405	231	195	148	168	231	240
Trade Payables	124	137	196	299	574	565	449	602	715	952
	444	460	486	531	502	564	575	692	787	751
Total Liabilities	1,439	1,677	1,843	1,936	2,081	2,277	2,298	2,672	3,019	3,236
	904	1,054	1,210	1,214	1,325	1,393	1,507	1,768	2,029	2,058
Capital Work in Progress	61	60	38	32	32	71	92	113	88	108
	19	10	14	15	14	10	9	9	11	12
	0	0	0	25	23	15	14	43	24	25
	0	0	0	0	0	0	0	0	437	588
Cash & Bank	86	108	132	139	88	145	140	212	149	116
	370	445	449	512	598	644	535	527	281	328
Total Assets	1,439	1,677	1,843	1,936	2,081	2,277	2,298	2,672	3,019	3,236

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	230	280	453	347	462	609	454	544	455	452
Cash from Investing	-366	-272	-334	-235	-258	-378	-311	-461	-477	-380
Cash from Financing	166	21	-64	-5	-187	-163	-102	-58	-47	-111
	25	14	13	44	-51	10	-17	64	-70	-39

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025

Shareholding Pattern

Numbers in percentages

	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	75.00	75.00	75.00	75.00	75.00	75.00	75.00	75.00	75.00
	8.64	8.64	8.61	8.39	8.40	8.41	8.35	7.37	7.18
	0.02	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Government	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	16.34	16.36	16.39	16.60	16.60	16.59	16.65	17.63	17.82

Documents

Corporate disclosures, annual reports, credit ratings, and concall transcripts

2026-09-04

Copy of Newspaper Publication

2026-09-04 - GTPL Hathway Limited has informed the Exchange about Copy of Newspaper Publication - Twentieth Annual General Meeting and Information on E-voting and other related information

2026-09-03

Shareholders meeting

2026-09-03 - GTPL Hathway Limited has informed the Exchange regarding Notice of Annual General Meeting to be held on September 28, 2026

2026-08-26

Copy of Newspaper Publication

2026-08-26 - GTPL Hathway Limited has informed the Exchange about Newspaper advertisement - "Twentieth Annual General Meeting" of the Members of the Company, "Record Date for Dividend" and other related information.

2026-08-25

Resignation of Director/KMP/SMP

2026-08-25 - GTPL Hathway Limited has informed the Exchange about Resignation of Director/KMP/SMP

2026-08-25

Resignation

2026-08-25 - GTPL Hathway Limited has informed the Exchange regarding resignation of Ms. Shweta Sultania as the Company Secretary and Compliance Officer of the Company w.e.f. the close of business hours on August 31, 2026.

2026-08-25

Record Date

2026-08-25 - GTPL Hathway Limited has informed the Exchange that Record date for the purpose of Dividend is 21-Sep-2026.

2026-08-25

General Updates

2026-08-25 - GTPL Hathway Limited has informed the Exchange regarding 'The Twentieth Annual General Meeting ("AGM") of the Members of the Company will be held on Monday, September 28, 2026, at 12:30 p.m. (IST)'.

2026-07-21

Analysts/Institutional Investor Meet/Con. Call Updates

2026-07-21 - GTPL Hathway Limited has informed the Exchange about Transcript

2026-07-16

Analysts/Institutional Investor Meet/Con. Call Updates

2026-07-16 - GTPL Hathway Limited has informed the Exchange about Link of Recording

News

Recent coverage and analyst commentary for GTPL

Loading news…

🤖

AI Stock Analyst

GTPL Hathway Ltd.

🔒

Sign in to Chat with AI

✨ Sign In to Chat

Free 5nance Account

Name

SUNTV

475.45

12.25

18736.75

2.63

619.07

16.98

1457.88

12.99

16.08

50.64

ZEEL

79.43

37.09

7629.41

2.52

74.30

-48.30

1907.30

4.52

2.70

5.22

NETWORK18

26.65

0.00

4109.43

0.00

-38.36

-102.58

516.26

10.34

4.63

8.76

DEN

27.00

8.69

1288.50

0.00

34.59

-35.52

242.77

0.62

5.67

4.74

NDTV

71.96

0.00

811.89

0.00

-818.80

-1064.56

1172.30

988.99

-91.45

-58.02

GTPL

59.88

89.59

673.43

3.34

1.38

-81.20

1015.41

12.36

6.75

10.31

TVTODAY

110.10

38.28

656.95

0.00

10.26

39.59

206.22

4.58

3.58

7.66

ZEEMEDIA

7.45

33.15

488.29

0.00

-12.12

-37.57

190.85

4.66

-35.79

8.52

ENIL

102.10

0.00

486.71

1.96

-6.01

-14.22

113.68

-1.26

-2.19

7.94

DISHTV

2.52

0.00

464.00

0.00

-2863.00

-2928.67

2658.30

707.11

0.00

-40.89

NDLVENTURE

125.35

557.56

422.07

0.40

-46.36

-69.15

245.22

-9.40

1.69

12.47

RADIOCITY

6.13

4.52

211.91

0.00

—

44.14

—

-8.67

9.64

Jun 2023

Sep 2023

Dec 2023

Mar 2024

Jun 2024

Sep 2024

Dec 2024

Mar 2025

Jun 2025

Sep 2025

Dec 2025

Mar 2026

Jun 2026

774

779

851

808

843

856

887

891

904

959

933

924

1,015

655

730

695

730

748

782

785

797

855

819

843

1,017

Operating Profit

120

124

121

113

107

105

106

107

104

113

-2

OPM %

15.45%

15.95%

14.19%

13.97%

13.43%

12.55%

11.88%

11.95%

11.83%

10.87%

12.16%

8.71%

-0.16%

Interest

Depreciation

100

Profit before Tax

-21

Tax %

26.10%

25.04%

26.64%

25.96%

30.60%

24.51%

29.46%

2.52%

40.03%

32.10%

24.57%

31.61%

52.24%

Net Profit

-14

3.19

3.05

2.11

1.17

1.27

1.14

0.90

0.95

0.94

0.82

0.98

-1.34

0.21

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

TTM

736

908

1,091

1,246

2,384

2,467

2,414

2,664

3,212

3,477

3,831

583

696

796

928

1,923

1,958

1,887

2,198

2,735

3,045

3,534

Operating Profit

154

212

295

318

462

509

528

466

478

432

296

OPM %

20.88%

23.35%

27.07%

25.54%

19.36%

20.65%

21.85%

17.50%

14.87%

12.44%

7.74%

-22

-27

Interest

Depreciation

107

139

171

202

232

260

253

319

337

369

381

Profit before Tax

100

158

289

290

169

151

Tax %

56.48%

33.79%

41.50%

42.56%

44.22%

26.83%

24.58%

26.30%

25.89%

23.28%

26.38%

Net Profit

211

219

125

112

EPS

0.00

16.73

17.75

10.13

9.51

4.26

—

Dividend Payout %

260.93%

24.41%

18.41%

59.56%

43.40%

23.92%

22.53%

39.48%

42.04%

46.96%

—

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Equity Capital

112

Minority Interest

107

127

129

239

289

545

552

616

768

919

991

1,047

1,051

492

664

474

405

231

195

148

168

231

240

Trade Payables

124

137

196

299

574

565

449

602

715

952

444

460

486

531

502

564

575

692

787

751

Total Liabilities

1,439

1,677

1,843

1,936

2,081

2,277

2,298

2,672

3,019

3,236

904

1,054

1,210

1,214

1,325

1,393

1,507

1,768

2,029

2,058

Capital Work in Progress

113

108

437

588

Cash & Bank

108

132

139

145

140

212

149

116

370

445

449

512

598

644

535

527

281

328

Total Assets

1,439

1,677

1,843

1,936

2,081

2,277

2,298

2,672

3,019

3,236

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

230

280

453

347

462

609

454

544

455

452

Cash from Investing

-366

-272

-334

-235

-258

-378

-311

-461

-477

-380

Cash from Financing

166

-64

-5

-187

-163

-102

-58

-47

-111

-51

-17

-70

-39

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Jun 2024

Sep 2024

Dec 2024

Mar 2025

Jun 2025

Sep 2025

Dec 2025

Mar 2026

Jun 2026

75.00

8.64

8.61

8.39

8.40

8.41

8.35

7.37

7.18

0.02

0.00

Government

0.00

16.34

16.36

16.39

16.60

16.59

16.65

17.63

17.82

GTPL Hathway Ltd.

AI Sector View

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Corporate actions

Cash Flows

Ratios

Shareholding Pattern

Documents

News

Sign in to Chat with AI

GTPL Hathway Ltd.

AI Sector View

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Corporate actions

Cash Flows

Ratios

Shareholding Pattern

Documents

News

Sign in to Chat with AI