IndiaOne Finance - Company Dashboard

Governance Classic Home

Hathway Cable & Datacom LtdTV Broadcasting and Software ProductionINE982F01036Consolidated₹9.98-0.04 (-0.40%)Jun-26

Valuation

Market Cap₹1.77K Cr

TTM PE23.76x

Forward PE23.39x

PEG-2.73

Book Value₹25.23

P/B0.40x

TTM EPS₹0.42

Fwd EPS₹0.43

TTM Revenue₹2.18K Cr

TTM PAT₹75.77 Cr

TTM EBITDA₹309.69 Cr

TTM EBIT₹10.17 Cr

Last Qtr PAT₹24.56 Cr

Last Qtr EBITDA₹75.40 Cr

Last Qtr EBIT₹0.02 Cr

Profitability

ROE1.70%

ROCE2.30%

TTM NPM3.47%

TTM EBITDA %14.18%

Curr OPM4.11%

Last OPM1.99%

Curr NPM—

Last NPM—

Curr EPS₹0.14

Last EPS₹0.06

Balance sheet

Equity₹354.02 Cr

Reserve₹4.11K Cr

Total Debt₹9.45 Cr

D/E0.00x

Interest %0.81%

Curr Interest₹0.20 Cr

Price / range

Close₹9.98

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D-0.40%

1W-2.44%

1M-5.04%

3M-13.97%

6M-1.19%

1Y-33.42%

2Y-52.79%

3Y-44.71%

5Y-58.76%

Diwali-20.03%

Sector peers — TV Broadcasting and Software Production

Company	Close	Mkt Cap	TTM P/E	ROE
SUNTV	451.70	₹17.80K Cr	11.63	12.10%
ZEEL	78.62	₹7.55K Cr	37.08	1.72%
HATHWAY	9.98	₹1.77K Cr	23.76	1.70%
DEN	26.62	₹1.27K Cr	8.53	3.87%
NDTV	71.72	₹809.18 Cr	-1.79	-260.96%
TVTODAY	109.29	₹652.12 Cr	38.21	1.93%
GTPL	56.96	₹640.59 Cr	85.01	0.56%
ZEEMEDIA	7.32	₹479.77 Cr	-366.00	-0.63%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	141.81-3.7%	143.14	144.71	146.86	147.27	581.98
Other Income	25.05	15.97	18.17	24.65	30.40	89.19
Total Income	166.86-6.1%	159.11	162.88	171.51	177.67	671.17
Interest	0.10	0.10	0.13	0.11	0.12	0.46
Expenditure	-142.18+4.6%	-142.14	-145.29	-146.35	-148.98	-582.76
PBDT	0	0	0	0	0	0
EBITDA	38.69-12.8%	40.42	39.16	41.69	44.37	165.64
Depreciation	-38.96	-39.32	-39.61	-41.07	-45.96	-165.96
EBIT	-0.27+83.0%	1.10	-0.45	0.62	-1.59	-0.32
PBT	24.68-14.0%	16.97	17.59	25.16	28.69	88.41
Tax	-6.31	-4.74	-4.66	-6.37	-7.26	-23.03
Equity	354.02	354.02	0	0	354.02	354.02
OPM	14.79	10.67	12.16	17.13	16.15	13.17
Net Profit	18.37-14.3%	12.23	12.93	18.79	21.43	65.38
NPM	11.01	7.69	8.94	12.79	12.06	9.74
EPS	0.10-16.7%	0.07	0.07	0.11	0.12	0.37

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	581.98-3.3%	602.12-3.3%	622.67-2.5%	638.72+2.7%	621.94+1.0%	615.56
Other Income	89.19	109.78	93.56	65.97	50.81	134.30
Total Income	671.17-5.7%	711.90-0.6%	716.23+1.6%	704.69+4.7%	672.75-10.3%	749.86
Expenditure	-582.76+2.6%	-598.31+0.2%	-599.62+2.8%	-616.77-1.7%	-606.28-0.2%	-605.34
Interest	-0.46	-0.36	-0.18	0	0	-19.85
PBDT	0	0	0	0	0	0
EBITDA	165.64-12.1%	188.52-5.9%	200.42+2.9%	194.84-0.3%	195.37-2.5%	200.46
Depreciation	-165.96	-184.35	-177.19	-172.89	-179.71	-170.39
EBIT	-0.32-107.7%	4.17-82.0%	23.23+5.8%	21.95+40.2%	15.66-47.9%	30.07
PBT	88.41-16.2%	105.52-9.5%	116.59+31.2%	88.84+26.8%	70.04-51.2%	143.60
Tax	-23.03	-26.19	-30.32	-24.42	-22.88	-32.45
Equity	354.02	354.02	0	0	0	0
OPM (%)	13.17	14.82	16.00	13.00	10.00	19.00
Net Profit	65.38-17.6%	79.33-8.0%	86.27+33.9%	64.42+36.6%	47.16-57.6%	111.15
NPM (%)	9.74	11.14	12.00	9.00	7.00	15.00
EPS (Rs)	0.37-17.8%	0.45-8.2%	0.49+36.1%	0.36+33.3%	0.27-57.1%	0.63
CEPS	0.37	0.45	0.49	0.36	0.27	0.63

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	565.10+6.5%	545.85	536.56	536.67	530.50	2,149.58
Other Income	32.32	20.35	21.09	18.78	33.73	93.95
Total Income	597.42+5.9%	566.20	557.65	555.45	564.23	2,243.53
Interest	0.20	0.20	0.24	0.24	0.26	0.94
Expenditure	-565.28-7.1%	-543.79	-533.40	-532.42	-527.95	-2,137.56
PBDT	0	0	0	0	0	0
EBITDA	75.40-13.9%	76	77.41	80.88	87.61	321.90
Depreciation	-75.38	-73.74	-74.01	-76.39	-84.80	-308.94
EBIT	0.02-99.3%	2.26	3.40	4.49	2.81	12.96
PBT	32.14-11.4%	22.41	24.25	23.03	36.28	105.97
Tax	-8.08	-5.83	-6.47	-7.96	-9.25	-29.51
Equity	354.02	354.02	0	0	354.02	354.02
OPM	5.38	3.96	4.35	4.15	6.43	4.72
Net Profit	24.56-20.9%	11.25	21.71	18.25	31.03	82.24
NPM	4.11	1.99	3.89	3.29	5.50	3.67
EPS	0.14-22.2%	0.06	0.12	0.10	0.18	0.46

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	2,149.58+5.4%	2,039.65+3.0%	1,980.97+6.6%	1,858.44+3.6%	1,793.02+3.5%	1,731.77
Other Income	93.95	106.70	137.98	100.55	77.42	142.45
Total Income	2,243.53+4.5%	2,146.35+1.3%	2,118.95+8.2%	1,958.99+4.7%	1,870.44-0.2%	1,874.22
Expenditure	-2,137.56-5.0%	-2,036.30-1.1%	-2,013.76-6.0%	-1,900.33-7.5%	-1,767.25-6.1%	-1,665.29
Interest	-0.94	-1.40	-1.05	-0.19	0	-37.48
PBDT	0	0	0	0	0	0
EBITDA	321.90-5.5%	340.76+5.7%	322.44+2.2%	315.37-19.8%	393.44-17.2%	475.14
Depreciation	-308.94	-336.01	-354.18	-357.07	-367.67	-371.18
EBIT	12.96+172.8%	4.75+115.0%	-31.74+23.9%	-41.70-261.8%	25.77-75.2%	103.96
PBT	105.97-2.3%	108.52+3.2%	105.17+108.0%	50.57-32.3%	74.74-63.3%	203.68
Tax	-29.51	-32.44	-42.26	-25.07	-25.78	-25.36
Equity	354.02	354.02	0	0	0	0
OPM (%)	4.72	5.06	4.96	2.58	4.00	10.87
Net Profit	82.24-11.1%	92.54-6.8%	99.29+51.9%	65.37-49.9%	130.35-48.5%	253.25
NPM (%)	3.67	4.31	4.69	3.34	6.97	13.51
EPS (Rs)	0.46-11.5%	0.52-7.1%	0.56+51.4%	0.37-49.3%	0.73-49.0%	1.43
CEPS	0.46	0.52	0.56	0.37	0.73	1.43

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

No dividend history.

Bonus

No bonus history.

Split

Year	Ratio	Ex-Date
2015	Rs.10/- to Rs.2/-	06 Jan 2015

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split