Loading...

GTPL Hathway

NSEI:GTPL
Snowflake Description

Adequate balance sheet with moderate growth potential.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
GTPL
NSEI
₹7B
Market Cap
  1. Home
  2. IN
  3. Media
Company description

GTPL Hathway Limited, together with its subsidiaries, provides cable television and broadband services in India. The last earnings update was 69 days ago. More info.


Add to Portfolio Compare Print
  • GTPL Hathway has significant price volatility in the past 3 months.
GTPL Share Price and Events
7 Day Returns
-7.1%
NSEI:GTPL
-2.2%
IN Media
-2.7%
IN Market
1 Year Returns
-50.9%
NSEI:GTPL
-40.5%
IN Media
-1.8%
IN Market
GTPL Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
GTPL Hathway (GTPL) -7.1% -6.3% -15% -50.9% - -
IN Media -2.2% -7.4% -19% -40.5% -29.4% -18%
IN Market -2.7% -1.2% -0.9% -1.8% 30.5% 37.8%
1 Year Return vs Industry and Market
  • GTPL underperformed the Media industry which returned -40.5% over the past year.
  • GTPL underperformed the Market in India which returned -1.8% over the past year.
Price Volatility
Industry
5yr Volatility vs Market

GTPL Value

 Is GTPL Hathway undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of GTPL Hathway to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for GTPL Hathway.

NSEI:GTPL Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Extrapolated from most recent financials. See below
Discount Rate (Cost of Equity) See below 16.1%
Perpetual Growth Rate 10-Year IN Government Bond Rate 7.6%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for NSEI:GTPL
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year IN Govt Bond Rate 7.6%
Equity Risk Premium S&P Global 8.6%
Media Unlevered Beta Simply Wall St/ S&P Global 0.78
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.784 (1 + (1- 35%) (41.91%))
0.998
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 7.55% + (0.998 * 8.6%)
16.14%

Discounted Cash Flow Calculation for NSEI:GTPL using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for GTPL Hathway is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

NSEI:GTPL DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (INR, Millions) Source Present Value
Discounted (@ 16.14%)
2019 489.76 Est @ 8.91% 421.71
2020 531.40 Est @ 8.5% 393.99
2021 575.06 Est @ 8.22% 367.12
2022 621.15 Est @ 8.02% 341.45
2023 670.08 Est @ 7.88% 317.17
2024 722.20 Est @ 7.78% 294.34
2025 777.88 Est @ 7.71% 272.98
2026 837.48 Est @ 7.66% 253.06
2027 901.37 Est @ 7.63% 234.53
2028 969.92 Est @ 7.6% 217.30
Present value of next 10 years cash flows ₹3,113.64
NSEI:GTPL DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= ₹969.92 × (1 + 7.55%) ÷ (16.14% – 7.55%)
₹12,148.92
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ₹12,148.92 ÷ (1 + 16.14%)10
₹2,721.80
NSEI:GTPL Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ₹3,113.64 + ₹2,721.80
₹5,835.44
Equity Value per Share
(INR)
= Total value / Shares Outstanding
= ₹5,835.44 / 112.46
₹51.89
NSEI:GTPL Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in NSEI:GTPL represents 0.99917x of BSE:540602
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.99917x
Value per Share
(Listing Adjusted, INR)
= Value per Share (INR) x Listing Adjustment Factor
= ₹ 51.89 x 0.99917
₹51.84
Value per share (INR) From above. ₹51.84
Current discount Discount to share price of ₹59.95
= -1 x (₹59.95 - ₹51.84) / ₹51.84
-15.6%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

  • The current share price of GTPL Hathway is above its future cash flow value.
Often investors are willing to pay a premium for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for GTPL Hathway's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are GTPL Hathway's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
NSEI:GTPL PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-03-31) in INR ₹1.68
BSE:540602 Share Price ** BSE (2019-06-20) in INR ₹60
India Media Industry PE Ratio Median Figure of 28 Publicly-Listed Media Companies 15.32x
India Market PE Ratio Median Figure of 2,823 Publicly-Listed Companies 15.6x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of GTPL Hathway.

NSEI:GTPL PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= BSE:540602 Share Price ÷ EPS (both in INR)

= 60 ÷ 1.68

35.71x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • GTPL Hathway is overvalued based on earnings compared to the IN Media industry average.
  • GTPL Hathway is overvalued based on earnings compared to the India market.
Price based on expected Growth
Does GTPL Hathway's expected growth come at a high price?
Raw Data
NSEI:GTPL PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 35.71x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts
23.5%per year
India Media Industry PEG Ratio Median Figure of 12 Publicly-Listed Media Companies 0.93x
India Market PEG Ratio Median Figure of 524 Publicly-Listed Companies 1.32x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for GTPL Hathway, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on GTPL Hathway's assets?
Raw Data
NSEI:GTPL PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-03-31) in INR ₹58.84
BSE:540602 Share Price * BSE (2019-06-20) in INR ₹60
India Media Industry PB Ratio Median Figure of 43 Publicly-Listed Media Companies 1.08x
India Market PB Ratio Median Figure of 3,653 Publicly-Listed Companies 0.98x
NSEI:GTPL PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= BSE:540602 Share Price ÷ Book Value per Share (both in INR)

= 60 ÷ 58.84

1.02x

* Primary Listing of GTPL Hathway.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • GTPL Hathway is good value based on assets compared to the IN Media industry average.
X
Value checks
We assess GTPL Hathway's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Media industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Media industry average (and greater than 0)? (1 check)
  5. GTPL Hathway has a total score of 1/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

GTPL Future Performance

 How is GTPL Hathway expected to perform in the next 1 to 3 years based on estimates from 0 analysts?

  • No analysts cover GTPL Hathway, future earnings growth has been estimated based on fundamentals.
The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
23.5%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is GTPL Hathway expected to grow at an attractive rate?
  • GTPL Hathway's earnings growth is expected to exceed the low risk savings rate of 7.6%.
Growth vs Market Checks
  • GTPL Hathway's earnings growth is expected to exceed the India market average.
  • Unable to compare GTPL Hathway's revenue growth to the India market average as no estimate data is available.
Annual Growth Rates Comparison
Raw Data
NSEI:GTPL Future Growth Rates Data Sources
Data Point Source Value (per year)
NSEI:GTPL Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts 23.5%
India Media Industry Earnings Growth Rate Market Cap Weighted Average 29.6%
India Media Industry Revenue Growth Rate Market Cap Weighted Average 9.5%
India Market Earnings Growth Rate Market Cap Weighted Average 16.7%
India Market Revenue Growth Rate Market Cap Weighted Average 9.9%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
NSEI:GTPL Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (2 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
All numbers in INR Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
NSEI:GTPL Future Estimates Data
Date (Data in INR Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
NSEI:GTPL Past Financials Data
Date (Data in INR Millions) Revenue Cash Flow Net Income *
2019-03-31 12,458 189
2018-12-31 12,040 603
2018-09-30 11,680 612
2018-06-30 11,309 585
2018-03-31 10,913 3,765 611
2017-12-31 10,664 663
2017-06-30 9,515 361
2017-03-31 9,077 2,657 403

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • GTPL Hathway's earnings are expected to grow significantly at over 20% yearly.
  • Unable to determine if GTPL Hathway is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
NSEI:GTPL Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (2 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below

All data from GTPL Hathway Company Filings, last reported 2 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

NSEI:GTPL Future Estimates Data
Date (Data in INR Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
NSEI:GTPL Past Financials Data
Date (Data in INR Millions) EPS *
2019-03-31 1.68
2018-12-31 5.35
2018-09-30 5.45
2018-06-30 5.21
2018-03-31 5.61
2017-12-31 6.32
2017-06-30 3.67
2017-03-31 4.10

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Unable to establish if GTPL Hathway will efficiently use shareholders’ funds in the future without estimates of Return on Equity.
X
Future performance checks
We assess GTPL Hathway's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the India market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the India market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
GTPL Hathway has a total score of 3/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

GTPL Past Performance

  How has GTPL Hathway performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare GTPL Hathway's growth in the last year to its industry (Media).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • GTPL Hathway has delivered over 20% year on year earnings growth in the past 5 years.
  • GTPL Hathway's 1-year earnings growth is negative, it can't be compared to the 5-year average.
  • GTPL Hathway's 1-year earnings growth is negative, it can't be compared to the IN Media industry average.
Earnings and Revenue History
GTPL Hathway's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from GTPL Hathway Company Filings, last reported 2 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

NSEI:GTPL Past Revenue, Cash Flow and Net Income Data
Date (Data in INR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-03-31 12,458.22 188.81 1,471.13
2018-12-31 12,040.24 602.55 1,723.30
2018-09-30 11,679.57 612.36 1,663.44
2018-06-30 11,309.30 585.13 1,316.64
2018-03-31 10,912.69 610.96 1,576.87
2017-12-31 10,664.14 662.88 1,325.00
2017-06-30 9,515.22 360.99 1,241.68
2017-03-31 9,077.01 402.85 1,241.98
2016-03-31 7,363.65 73.73 888.14
2015-03-31 6,227.61 167.04 703.38
2014-03-31 5,771.68 240.18 569.77
2013-03-31 4,532.06 382.65 436.70

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • GTPL Hathway has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • GTPL Hathway used its assets less efficiently than the IN Media industry average last year based on Return on Assets.
  • GTPL Hathway has significantly improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess GTPL Hathway's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Media industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
GTPL Hathway has a total score of 2/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

GTPL Health

 How is GTPL Hathway's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up GTPL Hathway's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • GTPL Hathway's short term (1 year) commitments are greater than its holdings of cash and other short term assets.
  • GTPL Hathway's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of GTPL Hathway's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 2.3x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from GTPL Hathway Company Filings, last reported 2 months ago.

NSEI:GTPL Past Debt and Equity Data
Date (Data in INR Millions) Total Equity Total Debt Cash & Short Term Investments
2019-03-31 7,012.07 2,780.58 1,934.98
2018-12-31 7,053.94 3,009.70 1,071.23
2018-09-30 7,053.94 3,009.70 1,071.23
2018-06-30 6,879.55 2,973.88 1,348.11
2018-03-31 6,879.55 3,283.09 885.23
2017-12-31
2017-06-30
2017-03-31 4,157.00 5,460.22 659.45
2016-03-31 3,799.89 4,660.14 865.70
2015-03-31 3,814.56 3,316.26 613.48
2014-03-31 3,610.98 3,699.59 404.77
2013-03-31 2,920.58 2,917.72 455.71
  • GTPL Hathway's level of debt (39.7%) compared to net worth is satisfactory (less than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (102.4% vs 39.7% today).
  • Debt is well covered by operating cash flow (135.4%, greater than 20% of total debt).
  • Interest payments on debt are not well covered by earnings (EBIT is 2.3x annual interest expense, ideally 3x coverage).
X
Financial health checks
We assess GTPL Hathway's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. GTPL Hathway has a total score of 4/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

GTPL Dividends

 What is GTPL Hathway's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
1.67%
Current annual income from GTPL Hathway dividends.
If you bought ₹2,000 of GTPL Hathway shares you are expected to receive ₹33 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • GTPL Hathway's pays a higher dividend yield than the bottom 25% of dividend payers in India (0.54%).
  • GTPL Hathway's dividend is below the markets top 25% of dividend payers in India (2.08%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
NSEI:GTPL Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
India Media Industry Average Dividend Yield Market Cap Weighted Average of 22 Stocks 1.9%
India Market Average Dividend Yield Market Cap Weighted Average of 1450 Stocks 1.4%
India Minimum Threshold Dividend Yield 10th Percentile 0.3%
India Bottom 25% Dividend Yield 25th Percentile 0.5%
India Top 25% Dividend Yield 75th Percentile 2.1%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

NSEI:GTPL Future Dividends Estimate Data
Date (Data in ₹) Dividend per Share (annual) Avg. No. Analysts
NSEI:GTPL Past Annualized Dividends Data
Date (Data in ₹) Dividend per share (annual) Avg. Yield (%)
2019-04-12 1.000 1.551
2018-09-27 1.000 1.244
2018-05-25 1.000 1.051
2017-08-08 1.000 0.668
2017-08-01 1.000 0.678

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Whilst dividend payments have been stable, GTPL Hathway has been paying a dividend for less than 10 years.
  • GTPL Hathway has only been paying a dividend for 2 years, and since then there has been no growth.
Current Payout to shareholders
What portion of GTPL Hathway's earnings are paid to the shareholders as a dividend.
  • Dividends paid are covered by earnings (1.7x coverage).
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess GTPL Hathway's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.3%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can GTPL Hathway afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. GTPL Hathway has a total score of 2/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

GTPL Management

 What is the CEO of GTPL Hathway's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Aniruddhasinhji Jadeja
COMPENSATION ₹18,204,000
AGE 45
CEO Bio

Mr. Aniruddhasinhji Nogubha Jadeja serves as Managing Director at GTPL Hathway Limited and has been its Director since August 21, 2006. Mr. Jadeja has a robust and an extended experience in cable television networking business. Deep insights on various facets of the business and his visionary leadership are the corner stones for the meteoric rise of GTPL as India's leading and fastest growing Multi System Operator. Mr. Jadeja's strategic vision coupled with his collaborative work methodologies has been the key of GTPL's continued growth story.

CEO Compensation
  • Aniruddhasinhji 's compensation has increased by more than 20% whilst company earnings have fallen more than 20% in the past year.
  • Aniruddhasinhji 's remuneration is higher than average for companies of similar size in India.
Management Team

Aniruddhasinhji Jadeja

TITLE
MD & Director
COMPENSATION
₹18M
AGE
45

Amit Shah

TITLE
Whole - Time Director
COMPENSATION
₹8M
AGE
50

Viren Thakkar

TITLE
Chief Financial Officer
TENURE
0.9 yrs

Hardik Sanghvi

TITLE
Company Secretary & Compliance Officer
TENURE
0.8 yrs

Kanaksinh Rana

TITLE
Business Head of Local Content & Production
COMPENSATION
₹3M
AGE
48
Board of Directors Tenure

Average tenure and age of the GTPL Hathway board of directors in years:

2.8
Average Tenure
45.5
Average Age
  • The average tenure for the GTPL Hathway board of directors is less than 3 years, this suggests a new board.
Board of Directors

Rajan Gupta

TITLE
Chairman
AGE
43
TENURE
2.8 yrs

Aniruddhasinhji Jadeja

TITLE
MD & Director
COMPENSATION
₹18M
AGE
45
TENURE
12.8 yrs

Amit Shah

TITLE
Whole - Time Director
COMPENSATION
₹8M
AGE
50
TENURE
9.8 yrs

Parulben Oza

TITLE
Independent Director
COMPENSATION
₹400K
AGE
53
TENURE
2.8 yrs

Kunal Chandra

TITLE
Independent Director
COMPENSATION
₹250K
AGE
37
TENURE
2.8 yrs

Ajay Singh

TITLE
Non-Executive Director
AGE
46
TENURE
4.6 yrs

Bharat Chovatia

TITLE
Independent Director
COMPENSATION
₹500K
AGE
63
TENURE
2.8 yrs

Falgun Shah

TITLE
Independent Director
COMPENSATION
₹400K
AGE
35
TENURE
2.8 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (₹) Value (₹)
04. Aug 18 Buy Gujarat Digi Com Private Limited Company 02. Aug 18 02. Aug 18 32,000 ₹92.11 ₹2,947,600
02. Aug 18 Buy Gujarat Digi Com Private Limited Company 01. Aug 18 01. Aug 18 49,000 ₹93.73 ₹4,592,586
01. Aug 18 Buy Gujarat Digi Com Private Limited Company 31. Jul 18 31. Jul 18 58,688 ₹93.31 ₹5,476,232
31. Jul 18 Buy Gujarat Digi Com Private Limited Company 30. Jul 18 30. Jul 18 57,000 ₹92.29 ₹5,230,235
28. Jul 18 Buy Gujarat Digi Com Private Limited Company 27. Jul 18 27. Jul 18 54,000 ₹93.49 ₹5,048,456
27. Jul 18 Buy Gujarat Digi Com Private Limited Company 26. Jul 18 26. Jul 18 40,000 ₹92.53 ₹3,701,050
26. Jul 18 Buy Gujarat Digi Com Private Limited Company 25. Jul 18 25. Jul 18 10,000 ₹89.75 ₹897,550
25. Jul 18 Buy Gujarat Digi Com Private Limited Company 24. Jul 18 24. Jul 18 15,000 ₹88.15 ₹1,322,282
24. Jul 18 Buy Gujarat Digi Com Private Limited Company 23. Jul 18 23. Jul 18 52,000 ₹92.33 ₹4,801,106
21. Jul 18 Buy Gujarat Digi Com Private Limited Company 20. Jul 18 20. Jul 18 54,336 ₹83.57 ₹4,540,804
20. Jul 18 Buy Gujarat Digi Com Private Limited Company 19. Jul 18 19. Jul 18 53,000 ₹83.79 ₹4,440,714
18. Jul 18 Buy Gujarat Digi Com Private Limited Company 17. Jul 18 17. Jul 18 37,637 ₹87.35 ₹3,287,476
17. Jul 18 Buy Gujarat Digi Com Private Limited Company 16. Jul 18 16. Jul 18 30,000 ₹88.88 ₹2,666,351
13. Jul 18 Buy Gujarat Digi Com Private Limited Company 12. Jul 18 12. Jul 18 25,408 ₹93.69 ₹2,380,565
X
Management checks
We assess GTPL Hathway's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. GTPL Hathway has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

GTPL News

Simply Wall St News

Read This Before Judging GTPL Hathway Limited's (NSE:GTPL) ROE

By way of learning-by-doing, we'll look at ROE to gain a better understanding GTPL Hathway Limited (NSE:GTPL). … Our data shows GTPL Hathway has a return on equity of 8.2% for the last year. … Return on Equity = Net Profit ÷ Shareholders' Equity

Simply Wall St -

Is GTPL Hathway Limited (NSE:GTPL) Attractive At This PE Ratio?

GTPL Hathway Limited (NSE:GTPL) is trading with a trailing P/E of 20.1, which is higher than the industry average of 17.6. … Though this might seem to be a negative, you might change your mind after I explain the assumptions behind the P/E ratio. … I will explain what the P/E ratio is as well as what you should look out for when using it

Simply Wall St -

An Intrinsic Calculation For GTPL Hathway Limited (NSE:GTPL) Shows It's 47.6% Undervalued

by taking the foreast future cash flows of the company and discounting them back to today's value. … Discounted Cash Flows (DCF). … If you want to learn more about discounted cash flow, the basis for my calcs can be read in detail in the Simply Wall St analysis model

Simply Wall St -

Should You Be Concerned About GTPL Hathway Limited's (NSE:GTPL) Earnings Growth?

When GTPL Hathway Limited (NSE:GTPL) released its most recent earnings update (31 March 2018), I wanted to understand how these figures stacked up against its past performance. … The two benchmarks I used were GTPL Hathway's average earnings over the past couple of years, and its industry performance. … These are useful yardsticks to help me gauge whether or not GTPL actually performed well.

Simply Wall St -

What Can We Expect for GTPL Hathway Limited (NSE:GTPL) Moving Forward?

is a media company operating in an industry. … The entire media industry continues to grow, propelled by the change in consumer behaviour, new technology, and higher engagement from brands … Media analysts are forecasting for the entire industry,

Simply Wall St -

GTPL Hathway Limited (NSE:GTPL): Will The Growth Last?

In March 2018, GTPL Hathway Limited (NSE:GTPL) released its latest earnings announcement, whicha

Simply Wall St -

What You Must Know About GTPL Hathway Limited's (NSE:GTPL) Financial Strength

While small-cap stocks, such as GTPL Hathway Limited (NSE:GTPL) with its market cap of ₹13.37b, are popular for their explosive growth, investors should also be aware of their balance sheet to judge whether the company can survive a downturn.

Simply Wall St -

Should You Be Tempted To Sell GTPL Hathway Limited (NSE:GTPL) Because Of Its PE Ratio?

and want to better understand how you can grow your money by investing in GTPL Hathway Limited (NSE:GTPL). … GTPL Hathway Limited (NSE:GTPL) trades with a trailing P/E of 23.5x, which is higher than the industry average of 23.2x. … While GTPL might seem like a stock to avoid or sell if you own it, it is important to understand the assumptions behind the P/E ratio before you make any investment decisions

Simply Wall St -

What Makes GTPL Hathway Limited (NSE:GTPL) An Attractive Investment?

GTPL Hathway Limited (NSE:GTPL) is a stock with outstanding fundamental characteristics. … When we build an investment case, we need to look at the stock with a holistic perspective. … In the case of GTPL, it.

Simply Wall St -

Should You Pay ₹148.90 For GTPL Hathway Limited's (NSE:GTPL) Growth?

I will touched on some key aspects you should know on a high level, around its financials and growth prospects going forward. … NSEI:GTPL Historical Debt Apr 6th 18 Investors tend to get swept up by a company's growth prospects and promises, but a key element to always look at is its financial health in order to minimize the downside risk of investing. … At 112.46 million shares, that's a ₹16.72B market cap - which is too high, even for a company that has a 5-year cumulative average growth rate (CAGR) of 16.23% (source: analyst consensus).

Simply Wall St -

GTPL Company Info

Description

GTPL Hathway Limited, together with its subsidiaries, provides cable television and broadband services in India. It operates through Cable Television and Internet Service segments. It is involved in the distribution of television channels through analog and digital cable distribution network. The company has a network of approximately over 20,000 kilometers of optical fibre cable. It serves 8.7 million households in approximately 500 cities across 11 states in India, including Maharashtra, Gujarat, Rajasthan, West Bengal, Assam, Bihar, Jharkhand, Bihar, Madhya Pradesh, Andhra Pradesh, and Telangana. The company was incorporated in 2006 and is headquartered in Ahmedabad, India. GTPL Hathway Limited is a subsidiary of Hathway Cable and Datacom Limited.

Details
Name: GTPL Hathway Limited
GTPL
Exchange: NSEI
Founded: 2006
₹6,635,319,242
112,463,038
Website: http://www.gtpl.net
Address: GTPL Hathway Limited
GTPL House, Shree One Building,
Opposite Armieda,
Ahmedabad,
Gujarat, 380059,
India
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
BSE 540602 Equity Shares Mumbai Stock Exchange IN INR 04. Jul 2017
NSEI GTPL Equity Shares National Stock Exchange of India IN INR 04. Jul 2017
Number of employees
Current staff
Staff numbers
3,674
GTPL Hathway employees.
Industry
Cable and Satellite
Media
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/06/20 12:52
End of day share price update: 2019/06/20 00:00
Last estimates confirmation: 2018/05/25
Last earnings filing: 2019/04/12
Last earnings reported: 2019/03/31
Last annual earnings reported: 2019/03/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.