Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

TV Broadcasting & Software Production

Rating :
65/99  (View)

BSE: 540602 | NSE: GTPL

132.60
-3.20 (-2.36%)
22-Jan-2021 | 4:00PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  135.85
  •  136.90
  •  131.10
  •  135.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  103450
  •  137.17
  •  163.00
  •  32.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,490.14
  • 12.68
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,619.16
  • 2.26%
  • 1.91

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 5.86%
  • 7.20%
  • FII
  • DII
  • Others
  • 10.48%
  • 0.52%
  • 0.94%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 26.49
  • 29.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 24.60
  • 9.35

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 60.76
  • 7.37

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 15.23

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.63

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 3.55

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
647.18
681.69
-5.06%
575.64
619.69
-7.11%
495.46
447.22
10.79%
655.65
322.43
103.35%
Expenses
506.14
560.03
-9.62%
445.73
500.20
-10.89%
373.30
340.49
9.64%
541.91
245.13
121.07%
EBITDA
141.04
121.66
15.93%
129.91
119.50
8.71%
122.17
106.74
14.46%
113.74
77.29
47.16%
EBIDTM
21.79%
17.85%
22.57%
19.28%
24.66%
23.87%
14.01%
14.01%
Other Income
8.43
13.57
-37.88%
9.07
7.36
23.23%
6.53
8.82
-25.96%
10.89
26.32
-58.62%
Interest
5.03
9.92
-49.29%
5.70
9.06
-37.09%
8.23
12.45
-33.90%
13.31
11.16
19.27%
Depreciation
68.90
60.02
14.80%
63.09
56.87
10.94%
62.96
52.80
19.24%
62.06
58.19
6.65%
PBT
75.54
65.30
15.68%
70.19
60.93
15.20%
57.51
50.31
14.31%
-18.70
-30.60
-
Tax
22.64
25.91
-12.62%
19.85
25.63
-22.55%
11.01
17.24
-36.14%
1.03
-6.98
-
PAT
52.91
39.39
34.32%
50.34
35.30
42.61%
46.50
33.07
40.61%
-19.73
-23.63
-
PATM
8.18%
5.78%
8.74%
5.70%
9.39%
7.40%
7.11%
7.11%
EPS
4.02
2.94
36.73%
4.01
2.57
56.03%
3.63
2.62
38.55%
28.29
28.29
0.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
2,373.93
2,384.08
1,245.82
1,091.27
907.70
736.37
622.76
577.17
453.21
358.11
Net Sales Growth
14.63%
91.37%
14.16%
20.22%
23.27%
18.24%
7.90%
27.35%
26.56%
 
Cost Of Goods Sold
4,839.78
606.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-2,465.85
1,778.00
1,245.82
1,091.27
907.70
736.37
622.76
577.17
453.21
358.11
GP Margin
-103.87%
74.58%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,867.08
1,922.24
927.64
795.82
695.72
582.62
477.93
422.94
345.64
286.79
Power & Fuel Cost
-
8.30
7.63
6.35
5.90
5.17
4.24
3.66
2.80
1.89
% Of Sales
-
0.35%
0.61%
0.58%
0.65%
0.70%
0.68%
0.63%
0.62%
0.53%
Employee Cost
-
142.50
147.11
126.12
108.44
80.83
59.66
49.22
35.84
28.29
% Of Sales
-
5.98%
11.81%
11.56%
11.95%
10.98%
9.58%
8.53%
7.91%
7.90%
Manufacturing Exp.
-
946.04
617.50
542.13
475.20
369.16
317.50
285.57
225.21
199.80
% Of Sales
-
39.68%
49.57%
49.68%
52.35%
50.13%
50.98%
49.48%
49.69%
55.79%
General & Admin Exp.
-
50.40
41.60
41.10
39.86
83.07
31.74
28.08
27.39
20.82
% Of Sales
-
2.11%
3.34%
3.77%
4.39%
11.28%
5.10%
4.87%
6.04%
5.81%
Selling & Distn. Exp.
-
74.83
39.83
35.83
24.55
18.81
42.14
39.92
40.80
24.85
% Of Sales
-
3.14%
3.20%
3.28%
2.70%
2.55%
6.77%
6.92%
9.00%
6.94%
Miscellaneous Exp.
-
94.10
73.97
44.28
41.78
25.58
22.65
16.49
13.60
11.16
% Of Sales
-
3.95%
5.94%
4.06%
4.60%
3.47%
3.64%
2.86%
3.00%
3.12%
EBITDA
506.86
461.84
318.18
295.45
211.98
153.75
144.83
154.23
107.57
71.32
EBITDA Margin
21.35%
19.37%
25.54%
27.07%
23.35%
20.88%
23.26%
26.72%
23.74%
19.92%
Other Income
34.92
40.66
43.33
22.09
34.13
7.92
9.43
2.14
2.05
1.23
Interest
32.27
44.95
51.36
42.45
63.63
46.53
37.41
38.42
20.19
10.74
Depreciation
257.01
231.74
201.92
171.07
139.44
107.28
83.78
71.59
28.96
16.83
PBT
184.54
225.81
108.23
104.01
43.04
7.85
33.08
46.35
60.48
44.97
Tax
54.53
69.80
18.45
41.40
14.54
4.43
12.75
21.73
18.71
13.04
Tax Rate
29.55%
44.22%
42.55%
41.50%
33.78%
56.43%
38.54%
46.88%
30.94%
29.00%
PAT
130.02
78.07
19.00
63.07
42.54
7.27
16.55
23.87
38.20
30.10
PAT before Minority Interest
112.49
88.04
24.91
58.37
28.50
3.42
20.33
24.62
41.77
31.93
Minority Interest
-17.53
-9.97
-5.91
4.70
14.04
3.85
-3.78
-0.75
-3.57
-1.83
PAT Margin
5.48%
3.27%
1.53%
5.78%
4.69%
0.99%
2.66%
4.14%
8.43%
8.41%
PAT Growth
54.55%
310.89%
-69.87%
48.26%
485.14%
-56.07%
-30.67%
-37.51%
26.91%
 
Unadjusted EPS
11.56
6.94
1.69
5.61
3.78
0.65
1.47
2.12
3.40
2.68

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
728.30
664.78
657.68
387.24
337.80
333.08
317.87
255.47
191.21
Share Capital
112.46
112.46
112.46
98.34
98.34
2.00
2.00
1.69
1.49
Total Reserves
615.84
552.31
545.22
288.89
239.45
331.08
315.87
253.78
189.72
Non-Current Liabilities
83.99
210.64
236.52
392.32
364.20
199.66
252.18
207.03
72.18
Secured Loans
46.60
113.39
69.11
208.04
240.71
147.79
197.83
156.85
45.41
Unsecured Loans
11.81
39.26
41.18
26.60
11.75
20.83
30.68
37.66
18.16
Long Term Provisions
10.54
9.25
8.30
7.05
3.75
3.22
1.50
0.70
0.59
Current Liabilities
1,222.61
1,024.55
918.86
869.01
695.13
533.82
444.97
294.18
189.78
Trade Payables
574.23
299.19
195.88
137.15
123.59
129.12
93.05
67.59
69.54
Other Current Liabilities
553.20
588.46
513.48
466.18
465.21
327.89
294.48
188.99
97.62
Short Term Borrowings
93.12
125.42
187.09
246.37
96.56
70.98
53.75
35.47
20.21
Short Term Provisions
2.06
11.48
22.40
19.31
9.76
5.82
3.70
2.12
2.42
Total Liabilities
2,080.67
1,936.40
1,843.33
1,677.03
1,439.32
1,114.94
1,058.25
793.26
485.58
Net Block
1,325.39
1,214.03
1,210.08
1,053.65
904.15
696.34
674.07
479.91
302.79
Gross Block
2,408.59
2,037.51
1,837.38
1,521.43
1,256.69
930.62
822.27
556.50
350.53
Accumulated Depreciation
1,081.75
818.72
627.30
467.79
352.53
234.28
148.21
76.59
47.74
Non Current Assets
1,437.76
1,300.51
1,306.94
1,164.70
1,025.05
765.60
747.78
542.51
327.16
Capital Work in Progress
32.00
31.96
38.49
59.89
60.62
10.77
21.54
23.20
3.83
Non Current Investment
13.60
13.61
10.89
10.38
18.01
14.61
8.72
4.10
4.71
Long Term Loans & Adv.
56.07
30.90
32.85
37.32
42.27
39.21
38.72
28.93
14.28
Other Non Current Assets
10.69
10.01
14.63
3.46
0.00
4.67
4.74
6.38
1.56
Current Assets
642.92
635.89
536.39
512.33
414.27
349.33
310.47
250.75
158.41
Current Investments
0.73
1.09
2.79
0.01
0.74
0.03
0.00
0.00
0.38
Inventories
22.53
24.97
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
278.60
286.31
326.24
296.84
245.57
228.14
198.99
121.32
87.08
Cash & Bank
87.95
138.81
132.02
107.82
85.83
61.32
40.48
45.57
29.79
Other Current Assets
253.10
132.18
28.28
41.78
82.13
59.85
70.99
83.85
41.16
Short Term Loans & Adv.
62.87
52.53
47.06
65.88
41.15
29.00
41.71
36.65
27.68
Net Current Assets
-579.70
-388.66
-382.47
-356.68
-280.85
-184.49
-134.51
-43.43
-31.37
Total Assets
2,080.68
1,936.40
1,843.33
1,677.03
1,439.32
1,114.93
1,058.25
793.26
485.57

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
394.00
284.44
412.29
265.68
225.07
PBT
157.52
43.25
97.80
40.78
8.13
Adjustment
418.39
350.81
246.54
223.55
169.10
Changes in Working Capital
-113.65
-47.37
108.76
15.88
52.27
Cash after chg. in Working capital
462.27
346.69
453.10
280.22
229.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-68.27
-62.24
-40.81
-14.54
-4.43
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-257.83
-234.92
-334.44
-271.83
-366.16
Net Fixed Assets
-89.07
-68.43
-116.09
-160.47
Net Investments
-7.81
-12.38
-40.26
-16.79
Others
-160.95
-154.11
-178.09
-94.57
Cash from Financing Activity
-186.96
-5.37
-64.44
20.57
165.87
Net Cash Inflow / Outflow
-50.80
44.16
13.41
14.42
24.78
Opening Cash & Equivalents
123.50
79.34
65.94
51.52
61.05
Closing Cash & Equivalent
76.95
123.50
79.34
65.94
85.83

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
64.76
59.11
58.48
39.38
34.35
1665.40
1589.34
1509.01
1287.61
ROA
4.38%
1.32%
3.32%
1.83%
0.27%
1.87%
2.66%
6.53%
6.58%
ROE
12.64%
3.77%
11.17%
7.86%
1.02%
6.25%
8.59%
18.70%
16.70%
ROCE
20.76%
9.49%
14.82%
12.28%
7.41%
10.42%
13.73%
19.12%
18.79%
Fixed Asset Turnover
1.07
0.64
0.65
0.65
0.67
0.71
0.84
1.00
1.02
Receivable days
43.24
89.73
104.20
109.05
117.40
125.17
101.28
83.92
88.76
Inventory Days
3.64
7.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
79.24
88.97
68.87
63.07
79.27
79.85
65.10
74.98
93.36
Cash Conversion Cycle
-32.36
8.08
35.33
45.98
38.13
45.32
36.18
8.94
-4.60
Total Debt/Equity
0.30
0.52
0.50
1.41
1.38
1.00
1.16
1.14
0.55
Interest Cover
4.51
1.84
3.35
1.68
1.17
1.88
2.21
4.00
5.19

News Update


  • Ind -Ra revises GTPL Hathway’s ratings
    6th Jan 2021, 16:54 PM

    The rating agency also revised Bank guarantee and Proposed Non-Fund based facility at ‘A1+’

    Read More
  • GTPL Hathway sells entire 51% stake in GTPL Shiv Network
    2nd Jan 2021, 09:28 AM

    Consequently, GTPL Shiv Network has ceased as subsidiary of the company

    Read More
  • GTPL Hathway sells entire 61.50% stake in GTPL Space City
    19th Nov 2020, 09:25 AM

    Consequently, GTPL Space City has ceased as subsidiary of the company

    Read More
  • GTPL Hathway acquires 10% additional equity shares of GTPL Bansidhar Telelink
    27th Oct 2020, 12:40 PM

    The acquisition of additional 10% stake in GTPL Bansidhar is strategic in nature

    Read More

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.