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

BSE: 533162 | NSE: HATHWAY | Telecommunication - Service Provider | Small Cap

Hathway Cable & Data Share Price

12.80 -0.05 -0.39%
as on 05-Dec'25 11:34

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

BSE: 533162 | NSE: HATHWAY | Telecommunication - Service Provider | Small Cap

DeciZen - make an informed investing decision on Hathway Cable & Data

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.

Hathway Cable & Datacom stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
34.13
Market Cap:
2,274.6 Cr.
52-wk low:
11.6
52-wk high:
18.6

Is Hathway Cable & Datacom Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Hathway Cable & Data: 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 Cable & Datacom Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % -4%-1.9%8.5%1.3%4.3%3.4%1.6%2%2.6%2.3%-
Value Creation
Index
-1.3-1.1-0.4-0.9-0.7-0.8-0.9-0.9-0.8-0.8-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,1031,307545528568616622639623602593
Sales YoY Gr.-18.5%-58.4%-3.1%7.6%8.4%1%2.7%-2.5%-3.3%-
Adj EPS -2-1.80.81.4-0.10.40.30.40.50.50.4
YoY Gr.-NANA69.5%-105%NA-35.7%44.4%33.3%-5.8%-
BVPS (₹) 13.611.712.724.324.42525.325.626.126.626.8
Adj Net
Profit
-168-15168.4246-12.773.748.668.99287.367
Cash Flow from Ops. 181312206189152240181304225194-
Debt/CF from Ops. 8.72.745.26.400000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -6.5%1.2%-1.1%-3.3%
Adj EPS NANA22%-5.8%
BVPS7.7%1.7%1.7%1.7%
Share Price -11.7% -17.4% -10.1% -28.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-14.5-14.36.79.2-0.31.71.11.521.91.4
Op. Profit
Mgn %
161.641.539.124.634.432.531.333.631.930.2
Net Profit
Mgn %
-15.2-11.612.646.7-2.2127.810.814.814.511.3
Debt to
Equity
1.40.90.80.20.2000000
Working Cap
Days
2371872851861801391331246240385
Cash Conv.
Cycle
4917-31-34-32-37-41-49-56-55326

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Hathway Cable & Datacom Ltd.

Standalone Consolidated
TTM EPS (₹) 0.4 0.6
TTM Sales (₹ Cr.) 593 2,091
BVPS (₹.) 26.8 25
Reserves (₹ Cr.) 4,391 4,078
P/BV 0.48 0.51
PE 34.13 23.30
From the Market
52 Week Low / High (₹) 11.56 / 18.55
All Time Low / High (₹) 10.70 / 77.12
Market Cap (₹ Cr.) 2,275
Equity (₹ Cr.) 354
Face Value (₹) 2
Industry PE 39.3

Management X-Ray of Hathway Cable & Data:

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 Hathway Cable & Data - Standalone 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 Hathway Cable & Data

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
Sales1,1031,307545528568616622639623602
Operating Expenses 9301,289321337436415426445422414
Manufacturing Costs5145899079104105104117105100
Material Costs0000000000
Employee Cost 80864250575656565147
Other Costs 337613189209276254266273267267
Operating Profit 17318223190131200196193200188
Operating Profit Margin (%) 15.6%1.4%41.0%36.1%23.1%32.5%31.5%30.3%32.2%31.3%
Other Income 202421458252135516794110
Interest 9011178105118200000
Depreciation 25430197116152170180173177184
Exceptional Items -36-316-85-6-141-0-8
Profit Before Tax -188-15578-571081447089117106
Tax 000-268913223243026
Profit After Tax -188-155782111711147648679
PAT Margin (%) -17.1%-11.8%14.3%39.9%2.9%18.1%7.6%10.1%13.9%13.2%
Adjusted EPS (₹)-2.3-1.90.91.20.10.60.30.40.50.5
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 1,1319751,0544,3024,3194,4304,4774,5394,6254,705
Share Capital 166166166354354354354354354354
Reserves 9658098883,9483,9654,0764,1234,1854,2714,351
Minority Interest0000000000
Debt1,16962951480395300000
Long Term Debt9715864838004400000
Short Term Debt1994230290900000
Trade Payables147474844444747635957
Others Liabilities 89145156014125282310185107
Total Liabilities 3,3382,1012,1765,2905,3404,5064,5484,7034,7694,869

Fixed Assets

Gross Block1,6887249451,1001,2851,4471,6411,8331,9482,028
Accumulated Depreciation243911862974395887559191,0741,226
Net Fixed Assets 1,445633759804846859886914874802
CWIP 278563952272941282114
Investments 8178331,0904,0771,1113,1833,1713,3903,7423,916
Inventories182016131253210
Trade Receivables29324307011211
Cash Equivalents 271441033,0502731572296573
Others Assets 4605212382352941552891386663
Total Assets 3,3382,1012,1765,2905,3404,5064,5484,7034,7694,869

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 181312206189152240181304225194
PBT -188-15578-571081447089117106
Adjustment 433448166255409013612210289
Changes in Working Capital -52-1-34-68-14-25692-6
Tax Paid -1120-5-3-52102556
Cash Flow From Investing Activity -641-312-114-3,213979-276-191-164-364-183
Capex -628-310-156-200-230-203-231-198-134-109
Net Investments 954122-3,0021,0751,498-121-268-95
Others -107-7-80-11134-1,57152323921
Cash Flow From Financing Activity 458-14-873,078-142-98200-1-2
Net Proceeds from Shares 0003,014000000
Net Proceeds from Borrowing 455181-7193-928-620000
Interest Paid -88-127-83-103-111-200000
Dividend Paid 0000000000
Others 91-683-25897-90000-1-2
Net Cash Flow -2-15554989-1,018-9140-1399

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)-16.28-14.687.667.860.392.541.061.431.881.7
ROCE (%)-3.95-1.938.471.344.263.371.581.972.552.27
Asset Turnover Ratio0.370.480.250.140.110.120.140.140.130.12
PAT to CFO Conversion(x)N/AN/A2.640.98.942.163.854.752.622.46
Working Capital Days
Receivable Days99441813201111
Inventory Days451210853110
Payable Days0000000000

Hathway Cable & Datacom Ltd Stock News

Hathway Cable & Datacom Ltd FAQs

The current trading price of Hathway Cable & Data on 05-Dec-2025 11:34 is ₹12.80.
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 Hathway Cable & Data stood at ₹2,274.6.
The latest P/E ratio of Hathway Cable & Data as of 04-Dec-2025 is 34.13.
The latest P/B ratio of Hathway Cable & Data as of 04-Dec-2025 is 0.48.
The 52-week high of Hathway Cable & Data is ₹18.55 and the 52-week low is ₹11.56.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Hathway Cable & Data is ₹593.5 ( Cr.) .

About Hathway Cable & Datacom Ltd

Hathway Cable and Datacom Limited is a public company domiciled in India and incorporated under the provisions of the Companies Act, 1956. Its equity shares are listed on National Stock Exchange of India Limited (NSE) and Bombay Stock Exchange Limited (BSE) in India. Promoted by the Raheja Group, Hathway is one of the largest MSO & cable broadband service providers in India. Hathway Cable & Datacom Limited (Hathway) is one of the India’s leading Cable Broadband service provider. It also provides Cable Television services through its wholly owned subsidiary - Hathway Digital Private Limited, which is one of the largest Multisystem operator in India. Hathway vision is to be a single point access provider, bringing into the home and work place a converged world of information, entertainment and services.

Business area of the company

Hathway is engaged in distribution of internet services through cable and has strategic stake in entities engaged in Cable Television business.

Products and services offered by the company

  • Digital Cable TV
  • Home Broadband
  • Business Broadband
  • Quick Pay
  • ILL

Awards

FY2016-17

  • The Company was awarded the Most Outstanding MSO 2016-17, at the 8th BCS Ratna Awards held in May 2017 at New Delhi.
  • Conferred with the award for ‘Outstanding MSO providing Technology & Services’, at the 8th BCS Ratna Awards held in May 2017, at New Delhi

FY2017-18

  • Recognised for developing one of the Top 100 Reports Worldwide ranking at 1 among all reports reviewed during the year.
  • Platinum Award presented for excellence within its industry for the Annual Report 2016-17.

FY2018-19

  • Hathway was endorsed during FY 2018-19 by the Platinum Award, with the 12th Rank globally, for excellence within its industry for the Hathway Annual Report 2017-18. It was accorded by League of American Communications Professionals (LACP).

FY2019-20

  • The Company has been awarded the Best MSO by the Indian Telly Awards for its quality Cable TV and Broadband Internet Services nine times.
  • Star News Brand Excellence Awards for Brand Excellence in Digital Products for Internet Services in 2011
  • Hathway has been voted as one of the best managed media companies in Asia 2013, based on a study conducted by EUROMONEY.
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.

×