GTPL Hathway LtdTV Broadcasting and Software ProductionINE869I01013Consolidated₹54.24+0.22 (+0.41%)
Valuation
Market Cap₹610.00 Cr
TTM PE-115.40x
Forward PE-28.14x
PEG0.68
Book Value₹100.15
P/B0.54x
TTM EPS₹-0.47
Fwd EPS₹-1.93
TTM Revenue₹4.01K Cr
TTM PAT₹-4.54 Cr
TTM EBITDA₹405.38 Cr
TTM EBIT₹12.87 Cr
Last Qtr PAT₹-3.55 Cr
Last Qtr EBITDA₹106.91 Cr
Last Qtr EBIT₹4.98 Cr
Profitability
ROE-0.40%
ROCE2.17%
TTM NPM-0.11%
TTM EBITDA %10.10%
Curr OPM-0.31%
Last OPM0.14%
Curr NPM—
Last NPM—
Curr EPS₹-0.32
Last EPS₹0.21
Balance sheet
Equity₹112.46 Cr
Reserve₹1.01K Cr
Total Debt₹547.98 Cr
D/E0.49x
Interest %-346.20%
Curr Interest₹12.29 Cr
Price / range
Close₹54.24
vs 52W High—
vs 52W Low—
MA50—
MA200—
Returns
1D+0.41%
1W+0.26%
1M-2.08%
3M-10.38%
6M-19.42%
1Y-49.24%
2Y-63.72%
3Y-68.72%
5Y-80.39%
Diwali-44.96%
Sector peers — TV Broadcasting and Software Production
CompanyCloseMkt CapTTM P/EROE
SUNTV601.65₹23.71K Cr15.3911.45%
ZEEL67.87₹6.52K Cr37.091.38%
HATHWAY9.30₹1.65K Cr24.471.50%
DEN25.69₹1.23K Cr8.183.84%
NDTV65.08₹734.26 Cr-1.91—
TVTODAY102.46₹611.36 Cr22.822.96%
GTPL54.24₹610.00 Cr-115.40-0.40%
ZEEMEDIA7.10₹444.05 Cr-355.00-0.63%

Financial Results

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

Standalone

16 lines · 6 periods
MetricSep-26Jun-26Mar-26Dec-25Sep-25FY25-26
Revenue797.57+25.4%687.73610.27610.03635.812,450.78
Other Income2.755.498.194.724.4221.68
Total Income800.33+25.0%693.21618.46614.75640.232,472.46
Interest11.288.37109.107.3133.57
Expenditure-802.13-26.7%-690.45-620.64-613.53-632.93-2,458.36
PBDT000000
EBITDA63.99+16.6%58.9351.4453.9954.87215.18
Depreciation-57.27-53.28-51.81-48.39-44.68-189.19
EBIT6.72-34.1%5.65-0.375.6010.1925.99
PBT-1.81-124.8%2.76-7.871.227.308.41
Tax0.46-0.751.98-0.32-2.05-2.53
Equity112.46112.46112.4600112.46
OPM-0.230.40-1.270.201.150.34
Net Profit-1.35-125.7%2.01-5.900.915.255.88
NPM-0.170.29-0.950.150.830.24
EPS-0.12-125.5%0.18-0.520.080.470.52

Yearly results

Last 6 financial years · YoY % vs previous FY

Yearly

17 lines · 6 years
MetricFY 25-26FY 24-25FY 23-24FY 22-23FY 21-22FY 20-21
Revenue2,450.78+11.7%2,193.38+8.1%2,028.52+19.7%1,694.80+10.7%1,531.23-12.8%1,755.54
Other Income21.6829.6232.4538.0436.4548.95
Total Income2,472.46+11.2%2,223+7.9%2,060.97+18.9%1,732.84+10.5%1,567.68-13.1%1,804.49
Expenditure-2,458.36-14.1%-2,154.40-10.4%-1,950.84-20.7%-1,615.78-16.5%-1,387.14+14.5%-1,621.71
Interest-33.57-22.19-15.79-8.18-10.40-17.44
PBDT000000
EBITDA215.18-8.9%236.22-7.8%256.29+4.1%246.11-15.9%292.70-4.7%307.04
Depreciation-189.19-175.05-162.82-158.91-138.21-155.77
EBIT25.99-57.5%61.17-34.6%93.47+7.2%87.20-43.6%154.49+2.1%151.27
PBT8.41-87.0%64.81-37.8%104.17+12.1%92.91-48.5%180.54-1.2%182.78
Tax-2.53-17.01-27.93-21.18-43.34-50.18
Equity112.46112.460000
OPM (%)0.342.925.005.0012.0010.00
Net Profit5.88-87.7%47.80-37.3%76.24+6.3%71.72-47.7%137.20+3.5%132.60
NPM (%)0.242.154.004.009.007.00
EPS (Rs)0.52-87.8%4.25-37.3%6.78+6.3%6.38-47.7%12.20+3.5%11.79
CEPS0.524.256.786.3812.2011.79

Consolidated

16 lines · 6 periods
MetricSep-26Jun-26Mar-26Dec-25Sep-25FY25-26
Revenue1,143.06+19.2%1,015.41923.84932.62959.053,719.22
Other Income3.364.4910.585.545.8827.43
Total Income1,146.41+18.8%1,019.89934.43938.16964.933,746.65
Interest12.299.5311.0910.118.7238.57
Expenditure-1,150.37-20.5%-1,017.01-954.52-923.18-954.40-3,728.99
PBDT000000
EBITDA106.91+2.6%104.6780.43113.37104.25404.92
Depreciation-101.93-96.74-100.02-93.82-90.88-376.12
EBIT4.98-62.8%7.93-19.5919.5513.3728.80
PBT-3.95-137.5%2.89-20.5614.9810.5317.19
Tax0.29-1.516.50-3.68-3.38-5.46
Equity112.46112.46112.4600112.46
OPM-0.340.28-2.201.601.090.46
Net Profit-3.55-148.0%1.38-13.9311.567.4012.35
NPM-0.310.14-1.491.230.770.33
EPS0-100.0%0.21-1.340.980.821.40

Yearly results

Last 6 financial years · YoY % vs previous FY

Yearly

17 lines · 6 years
MetricFY 25-26FY 24-25FY 23-24FY 22-23FY 21-22FY 20-21
Revenue3,719.22+7.0%3,477.20+8.2%3,212.50+20.6%2,663.92+10.3%2,414.12-2.1%2,467
Other Income27.4330.0433.5550.0742.5463.04
Total Income3,746.65+6.8%3,507.23+8.0%3,246.05+19.6%2,713.99+10.5%2,456.65-2.9%2,530.04
Expenditure-3,728.99-8.3%-3,443.13-11.2%-3,095.01-22.5%-2,526.48-17.3%-2,153.87+3.9%-2,241.13
Interest-38.57-29.65-22.90-9.92-14.43-23.03
PBDT000000
EBITDA404.92-6.4%432.49-9.4%477.59+2.4%466.28-11.6%527.54+3.6%509.33
Depreciation-376.12-368.77-337.20-318.92-252.86-260.43
EBIT28.80-54.8%63.72-54.6%140.39-4.7%147.36-46.4%274.68+10.4%248.90
PBT17.19-73.2%64.22-57.5%151.04-10.4%168.58-41.9%290.40+0.5%288.91
Tax-5.46-14.93-39.05-44.54-71.24-77.50
Equity112.46112.460000
OPM (%)0.461.834.656.2111.8211.42
Net Profit12.35-75.0%49.44-55.8%111.79-10.4%124.82-42.9%218.66+3.9%210.40
NPM (%)0.331.413.444.608.908.32
EPS (Rs)1.40-67.1%4.26-55.2%9.51-6.1%10.13-42.9%17.75+6.1%16.73
CEPS1.404.269.5110.1317.7516.73

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

10
YearTypeAmountEx-Date
2026Final Dividend221 Sep 2026
2025Final Dividend219 Sep 2025
2024Final Dividend420 Sep 2024
2023Final Dividend422 Sep 2023
2022Final Dividend401 Jun 2022
2021Final Dividend417 Aug 2021
2020Final Dividend319 Aug 2020
2019Final Dividend121 Aug 2019
2018Final Dividend117 Sep 2018
2017Final Dividend114 Sep 2017

Bonus

0

No bonus history.

Split

0

No split history.

Loading company dashboard...
Fetching ratios, charts, and peers