GTPL Hathway Ltd (GTPL) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 540602 | NSE: GTPL | TV Broadcasting & Software Production | Small Cap

GTPL Hathway Share Price

98.64 -0.43 -0.43%
as on 05-Dec'25 13:39

GTPL Hathway Ltd (GTPL) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 540602 | NSE: GTPL | TV Broadcasting & Software Production | Small Cap

DeciZen - make an informed investing decision on GTPL Hathway

Based on:

Overall Rating
Login to view analysis. Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

GTPL Hathway stock performance -

Key Ratios
mw4me loader
P/E Ratio (CD):
27.45
Market Cap:
1,114.2 Cr.
52-wk low:
90
52-wk high:
157.2

Is GTPL Hathway Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of GTPL Hathway: Login to view analysis.

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
GTPL Hathway Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 7.4%12.3%14.8%9.5%20.7%31.5%27.8%15%13.2%6.8%-
Value Creation
Index
-0.5-0.10.1-0.30.51.31.00.1-0.1-0.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 7369081,0911,2462,3842,4672,4142,6643,2133,4773,641
Sales YoY Gr.-23.3%20.2%14.2%91.4%3.5%-2.1%10.4%20.6%8.2%-
Adj EPS 14.364.611.417.719.911.59.64.33.6
YoY Gr.-334.7%40.1%-22.8%147.1%55%12.8%-42.2%-16.9%-55.5%-
BVPS (₹) 34.439.458.559.164.878.391.898.1103.1103.5102.3
Adj Net
Profit
9.641.967.251.912819922412910747.841
Cash Flow from Ops. 225266412284394551396583455452-
Debt/CF from Ops. 2.12.10.81.20.60.30.30.20.50.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 18.8%7.8%12.9%8.2%
Adj EPS 17.7%-17.9%-40.2%-55.5%
BVPS13%9.8%4.1%0.4%
Share Price - -4.6% -11.1% -32.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
2.911.612.97.918.424.723.412.19.54.13.5
Op. Profit
Mgn %
21.323.827.725.819.521.322.817.614.912.411.6
Net Profit
Mgn %
0.73.35.94.75.8910.15.33.51.41.1
Debt to
Equity
1.41.40.50.50.30.20.10.10.20.20.1
Working Cap
Days
17416415014489959177758857
Cash Conv.
Cycle
4446355-32-45-35-35-36-36-40

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - GTPL Hathway Ltd.

Standalone Consolidated
TTM EPS (₹) 2.6 3.6
TTM Sales (₹ Cr.) 2,349 3,641
BVPS (₹.) 79.6 102.3
Reserves (₹ Cr.) 783 1,038
P/BV 1.24 0.97
PE 37.53 27.45
From the Market
52 Week Low / High (₹) 90.00 / 157.15
All Time Low / High (₹) 33.00 / 313.15
Market Cap (₹ Cr.) 1,114
Equity (₹ Cr.) 112.5
Face Value (₹) 10
Industry PE 7.1

Management X-Ray of GTPL Hathway:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of GTPL Hathway - Consolidated Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of GTPL Hathway

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales7369081,0911,2462,3842,4672,4142,6643,2123,477
Operating Expenses 5836967969281,9231,9581,8872,1982,7353,045
Manufacturing Costs4254845506269541,2651,5231,8402,3042,608
Material Costs00006063703104119
Employee Cost 81108126147142115121139155159
Other Costs 77103119154220208212218235259
Operating Profit 154212295318462509528466478432
Operating Profit Margin (%) 20.9%23.4%27.1%25.5%19.4%20.6%21.9%17.5%14.9%12.4%
Other Income 8342243416343503430
Interest 47644251452314102330
Depreciation 107139171202232260253319337369
Exceptional Items 00-4-65-680-12-190-0
Profit Before Tax 8431004315828929016915164
Tax 4154118707871453915
Profit After Tax 32858258821121912511249
PAT Margin (%) 0.5%3.1%5.3%2.0%3.7%8.6%9.1%4.7%3.5%1.4%
Adjusted EPS (₹)0.04.15.41.76.916.717.810.19.54.3
Dividend Payout Ratio (%)261%24%18%60%43%24%23%39%42%47%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 3383876586657288801,0321,1031,1601,164
Share Capital 9898112112112112112112112112
Reserves 2392895455526167689199911,0471,051
Minority Interest42283036467394107127129
Debt34948129727815212597110174164
Long Term Debt252235110153581635275856
Short Term Debt97246187125931106283116108
Trade Payables124137196299574565449602715952
Others Liabilities 587643662658581634626750843827
Total Liabilities 1,4391,6771,8431,9362,0812,2772,2982,6723,0193,236

Fixed Assets

Gross Block1,2571,5211,8372,0382,4092,6522,9643,5044,0964,453
Accumulated Depreciation3534686278191,0831,2591,4571,7362,0672,396
Net Fixed Assets 9041,0541,2101,2191,3251,3931,5071,7682,0292,058
CWIP 6160383232719211388118
Investments 191014151410991112
Inventories00025231514432425
Trade Receivables246297326286279413284292437588
Cash Equivalents 8610813213988145140212149116
Others Assets 124148123221320231252235281318
Total Assets 1,4391,6771,8431,9362,0812,2772,2982,6723,0193,236

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 225266412284394551396583455452
PBT 841984315828829016915164
Adjustment 169224247351418321269339355399
Changes in Working Capital 5216109-47-114-0-10536-18-27
Tax Paid -4-15-41-62-68-58-5838-3316
Cash Flow From Investing Activity -366-272-334-235-258-378-311-461-477-380
Capex -378-278-328-227-251-371-310-467-471-385
Net Investments 1-0-7-13-1-10-709-1
Others 11616-6366-156
Cash Flow From Financing Activity 16621-64-5-187-163-102-58-47-111
Net Proceeds from Shares 6302260000000
Net Proceeds from Borrowing 00000013-4327
Interest Paid -34-52-42-51-45-23-15-10-22-30
Dividend Paid 0-1-14-14-14-34-45-45-45-45
Others 13773-23559-128-106-551-12-44
Net Cash Flow 25141344-5110-1764-70-39

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)1.027.8611.173.7712.6426.2922.8711.699.884.23
ROCE (%)7.4112.2814.829.4920.7231.4727.7514.9513.26.75
Asset Turnover Ratio0.580.580.620.661.191.131.061.071.131.11
PAT to CFO Conversion(x)759.57.111.364.482.611.814.664.069.22
Working Capital Days
Receivable Days11710910490435153394154
Inventory Days0007432443
Payable Days00002635626,02905,8120

GTPL Hathway Ltd Stock News

GTPL Hathway Ltd FAQs

The current trading price of GTPL Hathway on 05-Dec-2025 13:39 is ₹98.64.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 04-Dec-2025 the market cap of GTPL Hathway stood at ₹1,114.2.
The latest P/E ratio of GTPL Hathway as of 04-Dec-2025 is 37.53.
The latest P/B ratio of GTPL Hathway as of 04-Dec-2025 is 1.24.
The 52-week high of GTPL Hathway is ₹157.2 and the 52-week low is ₹90.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of GTPL Hathway is ₹2,349 ( Cr.) .

About GTPL Hathway Ltd

No data to display
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×