SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Hathway Bhawani Cabletel & Datacom Ltd (509073)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 509073 NSE: TV Broadcasting & Software Production | Small Cap | HathwayBhawani Cable Share Price

₹10.26 -1.99 (-16.24%)

As on 04-Jun'26 16:59

Hathway Bhawani Cabletel & Datacom Ltd (509073)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 509073 NSE: TV Broadcasting & Software Production | Small Cap | HathwayBhawani Cable Share Price

₹10.26 -1.99 (-16.24%)

As on 04-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹8 Cr.
Current Price
₹10.3
52-Week Low / High
₹10 / 20
TTM EPS
₹-0.5
TTM Sales
₹2.3 Cr.
Book Value per Share
₹2.1
P/E Ratio
0.00
Lower than its 5-year historical median
Industry PE
19.7
Price to Book (P/B)
4.99
Lower than its 5-year historical median
Price to Sales (P/S)
3.55
Lower than its 5-year historical median
EV/EBITDA
48.06
Higher than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
2.58%
Outperforms industry median
Return on Capital Employed (ROCE)
3.35%
Outperforms industry median
Return on Assets (ROA)
2.75%
Operating Profit Margin
1.6%
Net Profit Margin
2.06%
Gross Profit Margin
8.8%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
-4.1%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-76.47%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
25%
Asset Quality
Promoter Holding
65.22%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹-6 Cr.
Equity
₹8.1 Cr.
Face Value
₹10
All Time Low / High
₹2.24 / 105.00

Hathway Bhawani Cabletel & Datacom stock performance

Key Ratios
mw4me loader

Check Before You Invest

M-Cap below 100cr DeciZen not available

Q.1 Is Hathway Bhawani Cabletel & Datacom Ltd a good quality company?
Hathway Bhawani Cabletel & Datacom Ltd is a quality company, based on a multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Hathway Bhawani Cabletel & Datacom Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Hathway Bhawani Cabletel & Datacom Ltd vs industry peers?
Hathway Bhawani Cabletel & Datacom Ltd revenue CAGR is -12.00%, compared to the industry median CAGR of -2.11%, indicating slower growth and losing its market share.
Q.1 Promoter shareholding and pledge status of Hathway Bhawani Cabletel & Datacom Ltd?
Promoters hold 65.22% of the Hathway Bhawani Cabletel & Datacom Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Hathway Bhawani Cabletel & Datacom Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 10.7% based on the current price.

10 Year X-Ray : 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.
Hathway Bhawani Cabletel & Datacom Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 0%0%0%0%0%155%77.6%18.2%2.1%3.4%-
Value Creation
Index
NANANANANA10.14.50.3-0.9-0.8-

Growth Parameters

Sales 17.312.54.94.74.94.43.83.12.72.62
Sales YoY Gr.--27.3%-61.2%-3.3%3.4%-10.5%-12.4%-19.9%-12.4%-4.1%-
Adj EPS -1.7-1.2-0.30.24.61.31.10.30.10.1-0.5
YoY Gr.-NANANA2180%-71.1%-19.7%-70.8%-83.9%20%-
BVPS (₹) -3.6-4.7-4.9-4.8-0.31.12.12.42.52.62.1
Adj Net
Profit
-1.4-1-0.30.23.71.10.90.300.1-0
Cash Flow from Ops. 0.62.1-4.61.80.41.4-000.2-0-
Debt/CF from Ops. 2.40-0.80.93.300000-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales -19.1%-12%-12.4%-4.1%
Adj EPS NA-57.9%-61.6%20%
BVPSNANA6.5%2.8%
Share Price 10.3% -11.9% -15% -38.5%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
64.829.46.8-4.1-18232766.513.522.4-22
Op. Profit
Mgn %
-7.9-8.4-67.333.18.1-10.128.714.26.51.66
Net Profit
Mgn %
-8-7.9-5.43.475.924.622.58.21.51.9-17.7
Debt to
Equity
-0.50-0.9-0.4-5.7000000
Working Cap
Days
15920934914694846968627839
Cash Conv.
Cycle
-258-425-913-437-612-420-276-123-66-58-2

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales17.2512.544.874.714.874.363.823.062.682.57
Operating Expenses + 18.6113.638.153.154.524.802.722.622.512.53
Manufacturing Costs10.967.431.901.521.191.201.040.910.970.95
Material Costs0000000000
Employee Cost 1.3610.570.520.450.580.620.630.510.60
Other Costs 6.305.205.681.122.893.021.061.091.030.98
Operating Profit -1.36-1.09-3.281.560.36-0.441.100.430.170.04
Operating Profit Margin (%) -7.9%-8.7%-67.4%33.0%7.3%-10.1%28.7%14.2%6.4%1.6%
Other Income + 0.810.753.960.192.192.050.080.070.040.18
Exceptional Items -0.1500-0.15000000
Interest 0.200.030.180.250.160.070000
Depreciation 0.700.650.671.290.220.180.170.160.170.16
Profit Before Tax -1.59-1.01-0.170.062.161.3710.340.040.07
Tax -0.10000-1.510.300.140.0900.02
Profit After Tax -1.48-1.01-0.170.063.671.070.860.250.040.05
PAT Margin (%) -8.6%-8.1%-3.4%1.2%75.3%24.6%22.5%8.2%1.4%2.1%
Adjusted EPS (₹)-1.8-1.3-0.20.14.51.31.10.30.10.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of HathwayBhawani Cable - Standalone

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

Analyst's Notes

data not found
No data found!

Balance Sheet

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

Equity and Liabilities

Shareholders Fund + -2.88-3.84-3.93-3.85-0.210.861.721.982.032.08
Share Capital 8.108.108.108.108.108.108.108.108.108.10
Reserves -10.98-11.94-12.03-11.95-8.31-7.24-6.38-6.12-6.08-6.02
Debt +003.500000000
Long Term Debt003.500000000
Short Term Debt0000000000
Minority Interest0000000000
Trade Payables12.9014.494.524.302.912.241.020.410.350.46
Others Liabilities 3.371.732.102.930.15-0.66-0.59-0.55-0.55-0.52
Total Liabilities 13.3912.386.193.382.852.442.151.841.822.02

Fixed Assets

Net Fixed Assets +4.053.292.681.411.151.080.990.940.870.76
Gross Block4.744.504.563.082.963.073.153.273.353.31
Accumulated Depreciation0.691.211.881.671.811.992.162.332.492.55
CWIP 0.010.010000.010.0100.010
Investments 0.410.410.550.410.410.410.400.400.400.40
Inventories0000000000
Trade Receivables3.4330.110.050.020.090.090.100.020.26
Cash Equivalents 1.411.810.500.260.090.140.100.010.120.19
Others Assets 4.073.872.351.251.190.710.560.380.410.41
Total Assets 13.3912.386.193.382.852.442.151.841.822.02

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 0.592.10-4.571.810.371.44-0.010.020.21-0.02
PBT -1.59-1.01-0.170.062.161.3710.340.040.07
Adjustment 2.852.571.721.660.130.260.130.130.240.17
Changes in Working Capital -0.870.38-7.1-0.1-1.7-0.49-1.15-0.45-0.08-0.26
Tax Paid 0.190.160.980.19-0.220.290000
Cash Flow From Investing Activity + -0.46-0.26-0.070.110.01-0.11-0.03-0.11-0.10-0.05
Capex -0.56-0.28-0.08-0.01-0-0.12-0.08-0.11-0.10-0.05
Net Investments 0000000.030-0.010
Others 0.100.020.010.120.010.010.0200.010
Cash Flow From Financing Activity + -0.23-1.453.32-2.15-0.55-1.270000
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -0.04-1.433.50-1.90-0.40-1.200000
Interest Paid -0.20-0.03-0.18-0.25-0.15-0.070000
Dividend Paid 0000000000
Others 0000000000
Net Cash Flow -0.110.39-1.31-0.24-0.170.06-0.04-0.090.11-0.07

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)N/AN/AN/AN/AN/A326.9666.4713.521.922.58
ROCE (%)N/AN/AN/AN/AN/A155.0177.5818.192.073.35
Asset Turnover Ratio1.270.970.520.981.561.651.661.531.471.34
PAT to CFO Conversion(x)N/AN/AN/A30.170.11.35-0.010.085.25-0.4
Working Capital Days
Receivable Days71.3093.60116.606.402.704.508.6011.608.6020.10
Inventory Days0000000000
Payable Days0000000000

Management X-Ray

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 (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Hathway Bhawani Cabletel & Datacom Ltd FAQs

The current trading price of HathwayBhawani Cable on 04-Jun-2026 16:59 is ₹10.26.

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 03-Jun-2026 the market cap of HathwayBhawani Cable stood at ₹8.31 Cr

The latest P/E ratio of HathwayBhawani Cable as of 03-Jun-2026 is 0.00.

The latest P/B ratio of HathwayBhawani Cable as of 03-Jun-2026 is 4.99.

The 52-week high of HathwayBhawani Cable is ₹19.99 and the 52-week low is ₹9.80.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of HathwayBhawani Cable is ₹2.34 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that Hathway Bhawani Cabletel & Datacom Ltd is a average quality company.

The key valuation ratios of Hathway Bhawani Cabletel & Datacom Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Hathway Bhawani Cabletel & Datacom Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

About Hathway Bhawani Cabletel & Datacom Ltd

Hathway Bhawani Cabletel & Datacom was incorporated in the year 1984.It has its corporate office located at Sindhi Society, Chembur, Mumbai.

Hathway broadcasts local city and entertainment television channels through its cable network; its primary offering is the Cine Channel.  In 2000, Hathway formed a joint venture with Star TV to develop and offer interactive media services over its cable network.

Business area of the company:-

Hathway Cable is an integrated media and telecommunications business with interests in cable television (CATV), channel broadcasting and and ISP business. The company has a large number of subscribers in Mumbai, New Delhi, Chennai, Bangalore, Hyderabad, Pune, Mysore, Nashik and Ludhiana.

The CATV business includes receiving, distributing and transmitting satellite channel programs. The Internet service provider (ISP) business includes providing Internet services through cable. It offers internet access to its subscribers and has a subscriber base of 95,000 users. The service offers speeds of up to 512 kbps for a monthly price of Rs275-Rs 3000 (packages for annual unlimited usage are also available).

Hathway distributes up to 90 television channels through its traditional and digital cable network in 12 cities (Mumbai, New Delhi, Chennai, Bangalore, Hyderabad, Pune, Nasik, Ludhiana, Jalandhar, Vijaywada, Chandigarh and Mohali).  It is also engaged in the roll-out of its digital network and the introduction of conditional access technology.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×