Hathway Cable & Datacom Financial Statements

Hathway Cable & Datacom Annually Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2018 Mar-2017
Growth matrix (%)        
Revenue growth (3.70) 17.20 14.10 18.30
Op profit growth 9.14 29.70 70.60 62.70
EBIT growth (21) 522 (161) (37)
Net profit growth 144 (205) (49) (18)
Profitability ratios (%)        
OPM 27.40 24.20 21.90 14.60
EBIT margin 14.20 17.20 3.25 (6.10)
Net profit margin 14.60 5.77 (6.50) (14)
RoCE 5.05 7.53 1.96 (3.10)
RoNW 1.63 1.14 (2.90) (4.90)
RoA 1.29 0.63 (1) (1.80)
Per share ratios ()        
EPS 1.43 0.60 -- --
Dividend per share -- -- -- --
Cash EPS (0.70) (1.50) (5.20) (6)
Book value per share 22.60 21.10 9.54 10.80
Valuation ratios        
P/E 17.90 22.40 -- --
P/CEPS (38) (8.90) (6.60) (6.30)
P/B 1.14 0.64 3.59 3.52
EV/EBIDTA 6.82 1.86 11.70 21.40
Payout (%)        
Dividend payout -- -- -- --
Tax payout (12) (4.90) (0.40) (0.20)
Liquidity ratios        
Debtor days 3.67 42.60 87.50 85.70
Inventory days 2.06 3.21 4.68 5.42
Creditor days (82) (82) (89) (90)
Leverage ratios        
Interest coverage (6.60) (1.40) (0.30) 0.74
Net debt / equity (0.10) (0.30) 2.06 1.83
Net debt / op. profit (0.70) (2.60) 4.87 8.32
Cost breakup ()        
Material costs -- -- -- --
Employee costs (5.70) (5.30) (5) (6.90)
Other costs (67) (71) (73) (78)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Revenue 1,732 1,798 1,535 1,344
yoy growth (%) (3.70) 17.20 14.10 18.30
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs (98) (95) (77) (93)
As % of sales 5.66 5.27 5.02 6.93
Other costs (1,159) (1,268) (1,122) (1,055)
As % of sales 66.90 70.50 73.10 78.40
Operating profit 475 435 336 197
OPM 27.40 24.20 21.90 14.60
Depreciation (371) (371) (335) (306)
Interest expense (37) (226) (153) (111)
Other income 142 246 48.90 26.70
Profit before tax 209 83.60 (103) (193)
Taxes (25) (4.10) 0.44 0.34
Tax rate (12) (4.90) (0.40) (0.20)
Minorities and other (0.50) (1.70) 8.78 0.44
Adj. profit 183 77.80 (94) (192)
Exceptional items (5.30) (6.70) (5.30) (0.70)
Net profit 253 104 (99) (193)
yoy growth (%) 144 (205) (49) (18)
NPM 14.60 5.77 (6.50) (14)
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Profit before tax 209 83.60 (103) (193)
Depreciation (371) (371) (335) (306)
Tax paid (25) (4.10) 0.44 0.34
Working capital (65) 2,768 (118) (72)
Other operating items -- -- -- --
Operating cashflow (253) 2,476 (555) (571)
Capital expenditure 1,736 1,149 199 (830)
Free cash flow 1,483 3,625 (356) (1,400)
Equity raised 4,310 4,156 1,428 1,741
Investments 1,609 687 636 710
Debt financing/disposal (349) 1,581 746 304
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 7,053 10,050 2,453 1,355
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Equity capital 354 354 354 166
Preference capital -- -- -- 0.04
Reserves 3,642 3,389 3,285 626
Net worth 3,997 3,743 3,640 792
Minority interest
Debt -- 1,975 1,973 1,667
Deferred tax liabilities (net) 23.10 25.50 24.90 37.30
Total liabilities 4,021 5,744 5,637 2,493
Fixed assets 1,683 1,652 1,736 1,868
Intangible assets
Investments 1,795 703 3,636 644
Deferred tax asset (net) 435 462 466 39.10
Net working capital (223) (163) (354) (90)
Inventories 5.60 14 15 17.70
Inventory Days 1.18 2.84 -- 4.20
Sundry debtors 5.52 29.30 121 390
Debtor days 1.16 5.95 -- 92.90
Other current assets 287 446 323 316
Sundry creditors (257) (307) (416) (304)
Creditor days 54.10 62.30 -- 72.30
Other current liabilities (264) (346) (396) (510)
Cash 331 3,090 153 31.60
Total assets 4,021 5,744 5,637 2,493
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2021 Mar-2020 Mar-2019 Mar-2018 Mar-2017
Gross Sales 1,732 1,798 1,558 1,535 1,337
Excise Duty -- -- -- -- --
Net Sales 1,732 1,798 1,558 1,535 1,337
Other Operating Income -- -- -- -- 7.28
Other Income 217 278 67.50 48.90 36.40
Total Income 1,949 2,077 1,626 1,583 1,381
Total Expenditure ** 1,262 1,370 1,679 1,204 1,158
PBIDT 687 707 (53) 379 223
Interest 37.50 226 221 153 111
PBDT 650 481 (274) 226 112
Depreciation 371 371 352 335 306
Minority Interest Before NP -- -- -- -- --
Tax 0.81 0.12 0.06 0.09 0.10
Deferred Tax 24.60 3.98 (439) (0.50) (0.40)
Reported Profit After Tax 253 105 (188) (108) (193)
Minority Interest After NP 0.52 1.74 (0.10) -- --
Net Profit after Minority Interest 253 104 (188) (108) (193)
Extra-ordinary Items (4.80) (6.40) (430) (5.30) (0.70)
Adjusted Profit After Extra-ordinary item 258 110 242 (103) (193)
EPS (Unit Curr.) 1.43 0.59 (1.90) (1.30) (2.30)
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 354 354 354 166 166
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 39.70 39.30 (3.40) 24.70 16.70
PBDTM(%) 37.50 26.70 (18) 14.80 8.37
PATM(%) 14.60 5.86 (12) (7) (14)
Open ZERO Brokerage Demat Account