GTPL Hathway (GTPL)₹54.29−0.80%TV Broadcasting & Software Production
In the Sep 2026 quarter (consolidated), GTPL Hathway reported sales of ₹1,141 Cr, up 19.2% from Sep 2025, and net profit of −₹3.54 Cr, down 147.9% year on year. For the year to Mar 2026, sales were ₹3,710 Cr and net profit ₹11.99 Cr.
Company filings, consolidated accounts; latest reported quarter Sep 2026
| Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 850 | 807 | 842 | 854 | 886 | 889 | 903 | 958 | 931 | 922 | 1,014 | 1,141 |
| Expenses | 728 | 693 | 728 | 746 | 779 | 784 | 794 | 851 | 817 | 841 | 908 | 1,032 |
| Operating Profit | 121 | 113 | 113 | 108 | 106 | 106 | 107 | 105 | 114 | 80.72 | 105 | 107 |
| OPM % | 14.2% | 14.0% | 13.5% | 12.6% | 11.9% | 11.9% | 11.9% | 10.9% | 12.2% | 8.8% | 10.3% | 9.4% |
| Other Income | 10.13 | 6.85 | 7.20 | 7.11 | 9.30 | 7.82 | 5.41 | 6.12 | 5.79 | 10.24 | 4.48 | 3.47 |
| Interest | 6.45 | 7.27 | 6.58 | 6.00 | 8.61 | 8.32 | 8.61 | 8.68 | 10.07 | 11.05 | 9.49 | 12.23 |
| Depreciation | 91.05 | 90.64 | 92.16 | 90.66 | 92.90 | 93.83 | 91.65 | 91.06 | 94.01 | 100 | 96.92 | 102 |
| Profit before tax | 33.40 | 21.68 | 21.63 | 17.92 | 13.24 | 11.12 | 12.19 | 10.74 | 15.18 | −20.34 | 2.87 | −3.83 |
| Tax % | 26.4% | 26.4% | 31.0% | 23.7% | 27.6% | 2.8% | 40.2% | 31.4% | 24.2% | −31.7% | 52.5% | −7.5% |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Profit | 24.66 | 16.04 | 14.98 | 13.73 | 9.62 | 10.82 | 7.33 | 7.39 | 11.57 | −13.92 | 1.36 | −3.54 |
| EPS (Rs) | 2.10 | 1.16 | 1.26 | 1.13 | 0.89 | 0.94 | 0.93 | 0.81 | 0.97 | −1.33 | 0.20 | −0.07 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 735 | 906 | 1,088 | 1,243 | 2,379 | 2,461 | 2,410 | 2,659 | 3,208 | 3,469 | 3,710 | 4,009 |
| Expenses | 581 | 695 | 794 | 902 | 1,915 | 1,940 | 1,876 | 2,192 | 2,725 | 3,037 | 3,300 | 3,597 |
| Operating Profit | 155 | 212 | 295 | 342 | 466 | 522 | 535 | 468 | 479 | 434 | 409 | 407 |
| OPM % | 21.1% | 23.0% | 27.0% | 27.1% | 19.1% | 21.1% | 22.1% | 18.0% | 15.1% | 12.1% | 11.1% | 10.2% |
| Other Income | 7.99 | 32.94 | 16.98 | −43.92 | −29.96 | 50.94 | 23.99 | 31.96 | 33.96 | 29.96 | 23.99 | 23.98 |
| Interest | 46.84 | 63.71 | 41.81 | 50.76 | 44.84 | 22.91 | 13.95 | 9.96 | 22.91 | 29.86 | 38.85 | 42.84 |
| Depreciation | 107 | 139 | 171 | 203 | 232 | 261 | 253 | 320 | 338 | 370 | 377 | 393 |
| Profit before tax | 7.98 | 40.86 | 97.67 | 42.86 | 158 | 287 | 289 | 168 | 150 | 63.82 | 17.92 | −6.12 |
| Tax % | 54.1% | 36.1% | 42.1% | 43.1% | 44.1% | 27.1% | 25.1% | 26.1% | 26.0% | 23.1% | 31.1% | — |
| Exceptional items | 0.00 | 0.00 | −3.01 | −11.01 | −42.05 | −9.01 | −13.01 | −13.01 | 0.00 | 0.00 | −1.01 | 0.00 |
| Net Profit | 4.01 | 25.98 | 55.98 | 24.99 | 87.96 | 210 | 219 | 125 | 112 | 48.96 | 11.99 | −4.53 |
| EPS (Rs) | 0.74 | 4.09 | 5.41 | 1.67 | 6.89 | 16.68 | 17.70 | 10.10 | 9.48 | 4.25 | 1.39 | −0.23 |
| Dividend payout % | 7.0% | 24.0% | 18.0% | 60.0% | 43.0% | 24.0% | 23.0% | 39.0% | 42.0% | 47.0% | 143.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 2.01 | 98.22 | 98.10 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 |
| Reserves | 330 | 281 | 288 | 544 | 550 | 614 | 766 | 916 | 989 | 1,044 | 1,048 | 1,031 |
| Borrowings | 240 | 466 | 547 | 329 | 346 | 223 | 165 | 130 | 149 | 288 | 313 | 503 |
| Other Liabilities | 544 | 630 | 779 | 920 | 1,007 | 1,199 | 1,278 | 1,146 | 1,427 | 1,578 | 1,767 | 1,600 |
| Total Liabilities | 1,116 | 1,476 | 1,712 | 1,906 | 2,016 | 2,148 | 2,321 | 2,306 | 2,677 | 3,023 | 3,242 | 3,246 |
| Fixed Assets | 696 | 905 | 1,056 | 1,212 | 1,215 | 1,326 | 1,394 | 1,508 | 1,771 | 2,031 | 2,061 | 2,225 |
| CWIP | 10.96 | 60.77 | 59.79 | 37.90 | 31.89 | 31.90 | 70.82 | 91.68 | 113 | 87.74 | 118 | 65.81 |
| Investments | 15.05 | 19.06 | 10.04 | 14.04 | 15.04 | 14.03 | 10.03 | 9.03 | 9.03 | 11.03 | 12.04 | 11.03 |
| Other Assets | 394 | 492 | 586 | 641 | 756 | 775 | 847 | 695 | 784 | 893 | 1,051 | 944 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 24.99 | 23.01 | 8.01 | 14.01 | 43.03 | 24.02 | 25.01 | 28.02 |
| Trade receivables | 228 | 245 | 296 | 326 | 286 | 279 | 383 | 284 | 291 | 436 | 587 | 544 |
| Cash & equivalents | 61.18 | 86.27 | 108 | 132 | 139 | 88.23 | 145 | 140 | 213 | 149 | 116 | 67.12 |
| Total Assets | 1,116 | 1,476 | 1,712 | 1,906 | 2,016 | 2,148 | 2,321 | 2,306 | 2,677 | 3,023 | 3,242 | 3,246 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 209 | 225 | 266 | 412 | 284 | 394 | 549 | 397 | 584 | 456 | 453 | 361 |
| Cash from investing activity | −96.34 | −367 | −273 | −335 | −236 | −255 | −376 | −312 | −463 | −478 | −377 | −274 |
| Cash from financing activity | −91.81 | 165 | 20.96 | −63.84 | −4.99 | −187 | −163 | −102 | −57.88 | −47.85 | −115 | −80.85 |
| Net cash flow | 20.96 | 24.97 | 13.99 | 12.99 | 43.95 | −46.93 | 9.99 | −16.98 | 63.95 | −69.95 | −38.96 | 6.99 |
| Capex | 96.79 | 377 | 277 | 327 | 226 | 251 | 371 | 310 | 466 | 471 | 384 | 296 |
| Free cash flow | 114 | −153 | −11.98 | 83.82 | 56.94 | 143 | 177 | 85.86 | 116 | −16.97 | 66.86 | 63.91 |
| CFO / OP % | 145.0% | 148.9% | 133.0% | 153.9% | 101.9% | 99.9% | 114.9% | 84.9% | 116.9% | 101.9% | 100.9% | 87.0% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 133 | 121 | 118 | 108 | 83 | 42 | 56 | 42 | 39 | 49 | 61 | 53 |
| Cash conversion cycle | 134 | 122 | 119 | 109 | 84 | 43 | 57 | 43 | 40 | 50 | 62 | 54 |
| Working capital days | −101 | −181 | −186 | −172 | −154 | −101 | −105 | −95 | −126 | −111 | −99 | −83 |
| ROCE % | 12.1% | 7.0% | 12.1% | 15.1% | 18.1% | 27.1% | 31.1% | 27.1% | 15.0% | 12.1% | 6.0% | 3.0% |
For the Sep 2026 quarter, GTPL Hathway reported sales of ₹1,141 Cr, up 19.2% year on year and net profit of −₹3.54 Cr, down 147.9% year on year. The operating margin was 9.4%.
GTPL Hathway's sales for the year to Mar 2026 were ₹3,710 Cr; over the last twelve months they were ₹4,009 Cr.
Net profit for the year to Mar 2026 was ₹11.99 Cr, and −₹4.53 Cr over the last twelve months. Earnings per share over the same trailing period were ₹−0.23.
GTPL Hathway reported borrowings of ₹503 Cr at Mar 2026, against cash and equivalents of ₹67.12 Cr.
Cash from operations was ₹361 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹63.91 Cr.