Hathway Cable & Datacom Limited

Media Entertainment & Publication · Entertainment

NSE: HATHWAY BSE: 533162

₹9.45

Sept. 30, 2026 · NSE · nse_bhavcopy

Peers in Entertainment

The largest companies in the same industry by market cap. This company ranks #10 of 60. PE, ROE, 1Y return and scores come from the daily/weekly precomputed snapshot.

Company	Market cap (₹ Cr)	PE (TTM)	ROE	1Y return	Div. yield	Quality	Valuation	Momentum
Prime Focus Limited	24,537	—	11.8%	82.3%	—	18	0	50
Sun TV Network Limited	23,842	16.1	11.4%	0.3%	2.07%	68	79	77
Nazara Technologies Limited	14,554	—	2.3%	41.7%	—	41	38	91
PVR INOX Limited	12,203	32.9	4.5%	13.1%	—	36	65	50
Saregama India Limited	9,767	42.8	12.1%	7.1%	—	86	2	68
Tips Music Limited	8,409	39.2	77.5%	13.7%	1.37%	91	33	67
Zee Entertainment Enterprises Limited	7,153	126.2	3.3%	-34.8%	—	27	50	59
Network18 Media & Investments Limited	3,989	—	3.1%	-50.3%	—	22	100	12
Hathway Cable & Datacom Limited (this stock)	1,673	27.0	1.8%	-32.6%	—	58	66	9

Valuation multiples

Current only. Market cap is the whole company's; sales/EBITDA are trailing-twelve-month standalone; debt and cash come from the latest filed standalone balance sheet (March 31, 2026). EBITDA = PBT + interest + depreciation.

Enterprise value

₹1,652 Cr

EV / EBITDA

6.8x

EV / Sales

2.87x

Market cap / Sales

2.90x

Earnings yield

3.70%

Quarterly Financials

Download CSV

Standalone Consolidated

↓ Negative

Quarterly Revenue

Jun 2026 quarterly revenue is Rs 167 Cr, down 6.1% YoY.

↓ Negative

Quarterly Net Profit

Jun 2026 quarterly net profit is Rs 18 Cr, down 14.3% YoY.

Period end	Revenue (₹ Cr)	PBT (₹ Cr)	Net profit (₹ Cr)	Basic EPS
June 30, 2026	142	25	18	₹0.1000
March 31, 2026	143	17	12	₹0.0700
Dec. 31, 2025	145	18	13	₹0.0700
Sept. 30, 2025	147	25	19	₹0.1100
June 30, 2025	147	29	21	₹0.1200
March 31, 2025	149	19	15	₹0.0800
Dec. 31, 2024	150	16	12	₹0.0700
Sept. 30, 2024	152	49	37	₹0.2100
June 30, 2024	151	22	16	₹0.0900
March 31, 2024	154	27	21	₹0.1200
Dec. 31, 2023	156	20	14	₹0.0800
Sept. 30, 2023	156	43	32	₹0.1800
June 30, 2023	157	26	20	₹0.1100

Quarterly income statement (standalone, ₹ Cr)

Indicator	Jun 26	Mar 26	Dec 25	Sep 25	Jun 25	Mar 25	Dec 24	Sep 24	Jun 24	Mar 24	Dec 23	Sep 23	Jun 23
Total income (before exceptional items)	167	159	163	172	178	176	169	197	170	177	172	191	177
Operating revenue	142	143	145	147	147	149	150	152	151	154	156	156	157
Other income	25	16	18	25	30	27	19	45	19	23	16	35	20
Operating expenses	103	103	106	105	103	102	104	104	104	106	107	103	—
Operating profit	39	40	39	42	44	47	46	47	48	48	49	53	—
Operating profit margin	27.3%	28.2%	27.1%	28.4%	30.1%	31.7%	30.7%	31.3%	31.5%	31.3%	31.3%	34.1%	—
Depreciation	39	39	40	41	46	49	49	43	43	44	45	45	44
Interest	0	0	0	0	0	0	0	0	0	0	0	0	—
Exceptional items, gain / (loss)	—	—	—	—	—	-6	-0	0	-1	—	—	-0	—
Profit before tax	25	17	18	25	29	19	16	49	22	27	20	43	26
Tax	6	5	5	6	7	4	4	13	6	6	6	11	7
Net profit	18	12	13	19	21	15	12	37	16	21	14	32	20
EPS	0.10	0.07	0.07	0.11	0.12	0.08	0.07	0.21	0.09	0.12	0.08	0.18	0.11
Net profit (TTM)	62	65	68	67	85	79	85	88	83	86	76	77	62
EPS (TTM)	0.35	0.37	0.38	0.38	0.48	0.45	0.49	0.50	0.47	0.49	0.43	0.44	0.35

Total income excludes exceptional items, which are shown on their own row. Trendlyne and Screener fold exceptional items into revenue or other income, so their totals differ from this table by exactly that row.

Annual Financials

Year ended	Revenue (₹ Cr)	PBT (₹ Cr)	Net profit (₹ Cr)
March 31, 2026	582	88	65
March 31, 2025	602	106	79
March 31, 2024	623	117	86
March 31, 2023	639	89	64

Annual income statement (standalone, ₹ Cr; CAGR to the latest year)

Indicator	CAGR 3Y	CAGR 5Y	Mar 26	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20	Mar 19	Mar 18	Mar 17
Total income (before exceptional items)	-1.6%	-2.2%	671^†	712^†	716^†	705^†	673^†	750^†	818^†	586^†	560^†	639^†
Operating revenue	-3.1%	-1.1%	582	602	623	639	622^†	616^†	568^†	528^†	544^†	616^†
Other income	—	—	89^†	110^†	94^†	66^†	51^†	134^†	250^†	59^†	16^†	23^†
Operating expenses	—	—	416^†	414^†	—	—	—	—	436^†	341^†	324^†	980^†
Operating profit	—	—	166^†	189^†	—	—	—	—	132^†	187^†	221^†	-363^†
Operating profit margin	—	—	28.5%^†	31.3%^†	—	—	—	—	23.2%^†	35.5%^†	40.6%^†	-58.9%^†
Depreciation	—	—	166^†	184^†	177^†	173^†	180^†	170^†	152^†	116^†	97^†	301^†
Interest	—	—	0^†	0^†	—	—	—	—	116^†	103^†	78^†	110^†
Exceptional items, gain / (loss)	—	—	0^†	-8^†	-0^†	1^†	4^†	-1^†	-6^†	-85^†	16^†	-3^†
Profit before tax	-0.2%	-9.2%	88	106	117	89	70^†	144^†	108^†	-57^†	78^†	-154^†
Tax	—	—	23^†	26^†	30^†	24^†	23^†	32^†	91^†	—	—	—
Net profit	0.5%	-10.1%	65	79	86	64	47^†	111^†	17^†	211^†	78^†	-154^†
EPS	0.0%	-9.8%	0.37^†	0.45^†	0.49^†	0.37^†	0.26^†	0.62^†	0.09^†	—	—	—

^† Derived: the sum of that fiscal year's four quarterly filings (a real annual filing is used wherever one exists). Checked against filed annual figures, the sum lands within 0.5% for about 94% of company-years.

Annual ratios (standalone)

Ratio	Mar 26	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20	Mar 19	Mar 18	Mar 17
Operating margin	28.5%^†	31.3%^†	—	—	—	—	23.2%^†	35.5%^†	40.6%^†	-58.9%^†
EBIT margin	15.3%^†	17.6%^†	—	—	—	—	39.4%^†	8.6%^†	28.6%^†	-7.1%^†
PBT margin	15.2%	17.5%	18.7%	13.9%	11.3%^†	23.3%^†	19.0%^†	-10.8%^†	14.3%^†	-25.0%^†
Net margin	11.2%	13.2%	13.9%	10.1%	7.6%^†	18.1%^†	2.9%^†	39.9%^†	14.3%^†	-25.0%^†
Interest coverage	193.20x^†	294.11x^†	—	—	—	—	1.93x^†	0.44x^†	1.99x^†	-0.40x^†
Dividend payout	—	—	—	—	—	—	—	—	—	—
Earnings retention	—	—	—	—	—	—	—	—	—	—
Current ratio	7.42x	6.43x	—	—	—	—	—	—	—	—
Quick ratio	7.41x	6.43x	—	—	—	—	—	—	—	—
Debt to equity	0.00x	0.00x	—	—	—	—	—	—	—	—
Return on equity	1.4%	1.7%	—	—	—	—	—	—	—	—
Return on assets	1.3%	1.6%	—	—	—	—	—	—	—	—
Return on capital employed	1.9%^†	2.2%^†	—	—	—	—	—	—	—	—
Asset turnover	0.12x	0.12x	—	—	—	—	—	—	—	—

Margins and asset turnover use operating revenue (interest earned for banks, excluding other income), not total income. Liquidity, leverage and return ratios need a filed standalone balance sheet, which exists only for recent years; returns use year-end equity/assets. Dividend payout is shown only for companies with a dividend record. † = built from a summed fiscal year.

Revenue Mix

Data unavailable.

Cash Flow

Year ended	Operating (₹ Cr)	Investing (₹ Cr)	Financing (₹ Cr)	Capex (₹ Cr)	Free Cash Flow (₹ Cr)
March 31, 2026	141	-141	-3	96	44
March 31, 2025	194	-183	-2	110	84
March 31, 2024	225	-364	-1	135	90
March 31, 2023	304	-164	0	198	106
March 31, 2022	181	-191	0	231	-50

Balance Sheet (standalone)

Year ended	Total Assets (₹ Cr)	Total Equity (₹ Cr)	Reserves (₹ Cr)	Borrowings, Current (₹ Cr)	Borrowings, Non-current (₹ Cr)	Current Assets (₹ Cr)	Current Liabilities (₹ Cr)	Cash & Equivalents (₹ Cr)	Net Block (₹ Cr)	Inventory (₹ Cr)
March 31, 2026	4,969	4,771	4,417	0	0	1,342	181	20	700	0
March 31, 2025	4,910	4,705	4,351	0	0	1,212	189	23	760	0
March 31, 2024	—	—	—	—	—	—	—	—	—	—
March 31, 2023	—	—	—	—	—	—	—	—	—	—
March 31, 2022	—	—	—	—	—	—	—	—	—	—

Financial charts

Trend charts drawn from the standalone income-statement and ratio tables above (oldest year on the left); a gap means that period has no figure. Annual years marked † in the tables are derived from four quarters.