GTPL Hathway Ltd.

Financial

	GTPL Hathway	Dish TV India	Den Networks
Operational Metrics
Media & Entertainment
No Of Cable TV Subscribers	96.0 Lakh	n/a	70.0 Lakh
Average Revenue Per User (ARPU) - Cable TV	310.63 Rs	n/a	82.0 Rs
Telecom Sector
No Of Broadband Subscribers	10.45 Lakh	n/a	1.16 Lakh
Average Revenue Per User (ARPU) - Broadband	465.0 Rs	n/a	562.0 Rs
Unclassified
Average Data Consumption per Customer per Month	410.0 GB	n/a	n/a
Financials
5 yr Average ROE	12.88 %	12.07 %	6.49 %
5yr average Equity Multiplier	2.52	0.72	1.16
5yr Average Asset Turnover Ratio	1.05	0.59	0.31
5yr Avg Net Profit Margin	4.98 %	-62.61 %	18.15 %
Price to Book	1.04	0.0	0.45
P/E	27.49	0.0	7.73
5yr Avg Cash Conversion Cycle	56.43 Days	19.25 Days	47.13 Days
Inventory Days	3.05 Days	2.18 Days	0.0
Days Receivable	53.83 Days	16.92 Days	47.13 Days
Days Payable	2480.47 Days	3961.29 Days	2535.36 Days
5yr Average Interest Coverage Ratio	12.69	-2.94	200.38
5yr Avg ROCE	18.42 %	-78.4 %	6.22 %
5yr Avg Operating Profit Margin	17.46 %	46.09 %	8.93 %
5 yr average Debt to Equity	0.17	0.12	0.0
5yr CAGR Net Profit	-23.94 %	-16.17 %	0.21 %
5yr Average Return on Assets	5.25 %	-38.74 %	5.6 %
Shareholdings
Promoter Holding	75.0 %	4.06 %	74.9 %
Share Pledged by Promoters	0.0	11.64 %	0.0
Change in Promoter Holding (3 Yrs)	0.0	0.02 %	0.0
Change in Mutual Fund Holding (3 Yrs)	0.0	-1.59 %	0.0

Business

	GTPL Hathway	Dish TV India	Den Networks
Segment Break-Up	Segment Break-Up Cable Television 82.29 Internet 15.05 EPC 2.65 Direct to Home (‘DTH’) services 0 Others 0.01	Segment Break-Up EPC 0 Digital TV 100.0 Internet 0 Cable Television 0	-
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 Internet 67.3 EPC 32.7 Cable Television 0 Broadband 0 Cable 0	-	Operating Profit Break-Up EPC 0 Cable Television 0 Broadband 0 Internet 0 Cable 100.0
Customer Wise Break-Up	Customer Wise Break-Up Gujarat Fibre Grid Network Limited (GFGNL) 6.0 Others 94.0	-	-
Services Break-UP	Services Break-UP Placement income 47.46 Subscription revenue 33.2 Internet 14.95 Activation income 0.3 Internet revenue 0 Feeder charges income 0 Activation income 0 Subscription income 0 Placement income 0 Others 4.09	-	Services Break-UP Subscription revenue 0 Feeder charges income 0 Internet revenue 0 Subscription revenue 43.15 Activation income 1.21 Placement income 53.23 Internet 0 Others 2.41
Asset Break-Up	Asset Break-Up Cable television 71.28 Internet 25.95 EPC 2.77 Broadband 0 Cable 0	-	Asset Break-Up EPC 0 Broadband 3.53 Cable television 0 Internet 0 Cable 96.47