Den Networks Ltd.

Financial

	Den Networks	GTPL Hathway	Dish TV India
Operational Metrics
Media & Entertainment
No Of Cable TV Subscribers	70.0 Lakh	96.0 Lakh	n/a
Average Revenue Per User (ARPU) - Cable TV	82.0 Rs	310.63 Rs	n/a
Telecom Sector
No Of Broadband Subscribers	1.16 Lakh	10.45 Lakh	n/a
Average Revenue Per User (ARPU) - Broadband	562.0 Rs	465.0 Rs	n/a
Financials
5 yr Average ROE	6.49 %	14.19 %	12.07 %
5yr average Equity Multiplier	1.16	2.54	0.72
5yr Average Asset Turnover Ratio	0.31	1.07	0.59
5yr Avg Net Profit Margin	18.15 %	5.35 %	-62.61 %
Price to Book	0.46	1.12	0.0
P/E	8.0	29.55	0.0
5yr Avg Cash Conversion Cycle	47.13 Days	-5766.52 Days	19.25 Days
Inventory Days	0.0	3.26 Days	2.18 Days
Days Receivable	47.13 Days	41.43 Days	16.92 Days
Days Payable	2535.36 Days	2496.32 Days	3961.29 Days
5yr Average Interest Coverage Ratio	200.38	12.97	-2.94
5yr Avg ROCE	6.22 %	23.46 %	-78.4 %
5yr Avg Operating Profit Margin	8.93 %	18.85 %	46.09 %
5 yr average Debt to Equity	0.0	0.19	0.12
5yr CAGR Net Profit	0.21 %	6.59 %	-16.17 %
5yr Average Return on Assets	5.6 %	5.7 %	-38.74 %
Shareholdings
Promoter Holding	74.9 %	75.0 %	4.06 %
Share Pledged by Promoters	0.0	0.0	11.64 %
Change in Promoter Holding (3 Yrs)	0.0	0.0	0.02 %
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	-1.59 %

Business

	Den Networks	GTPL Hathway	Dish TV India
Product Wise Break-Up	Product Wise Break-Up Cables 95.74 Broadband 4.26 0 Advertisement income 0 DTH- Infra Support Service 0 DTH- Lease Rentals 0 DTH- Subscription revenue 0	-	Product Wise Break-Up Bandwidth charges 10.4 Digital TV 86.1 DTH- Infra Support Service 0 Cables 0 Broadband 0 Advertisement 1.2 DTH- Lease Rentals 0 Others 2.3
Location Wise Break-Up	Location Wise Break-Up India 100.0 Rest of the World 0	Location Wise Break-Up India 100.0 Rest of the World 0	Location Wise Break-Up India 100.0 Rest of the World 0
Operating Profit Break-Up	Operating Profit Break-Up Cable 100.0 Broadband 0 EPC Projects 0 Internet 0 Cable Television 0	Operating Profit Break-Up Internet 67.3 Broadband 0 Cable Television 0 Cable 0 EPC 32.7	-
Capex	Capex Cable 94.0 Broadband 6.0	-	-
Services Break-UP	Services Break-UP Placement income 53.23 Subscription revenue 43.15 Activation income 1.21 Internet revenue 0 Feeder charges income 0 Activation Charges 0 Placement / Carriage Income 0 0 Subscription Income 0 Others 2.41	Services Break-UP Activation income 0 Internet 14.95 Subscription revenue 0 Placement income 0 Internet revenue 0 Subscription revenue 33.2 Placement income 47.46 Feeder charges income 0 Activation income 0.3 Others 4.09	-
Asset Break-Up	Asset Break-Up Cable 96.47 Broadband 3.53 Cable television 0 Internet 0 EPC Projects 0	Asset Break-Up Internet 25.95 Broadband 0 Cable 0 Cable television 71.28 EPC 2.77	-

Den Networks Ltd.

SIGN UP FOR FREE