HATHWAY CABLE & DATACOM
HATHWAY · General/Diversified · NSE
₹11
Current Market Price
Fair Value (DCF)
₹6
Margin of Safety
-43.2%
Updated 2d ago
YieldIQ Score
25/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
57%
ROE
1.9%
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹1,967 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
290.0%
Return on capital employed
EV / EBITDA
0.9×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
88.4×
EBIT covers interest
Current Ratio
3.57×
Short-term liquidity
Asset Turnover
0.41×
Revenue per ₹ of assets
Revenue CAGR (3Y)
5.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹11.11
Bear case
₹4.32
MoS -157.2%
Base case
₹6.31
MoS -76.1%
Bull case
₹8.83
MoS -25.8%
Ratio Trends
HATHWAY · last 8 annual periods
ROE
2.1%
ROCE
9.2%
Operating Margin
—
Debt / Equity
0.00×
PE
219.8×
EV / EBITDA
5.7×
Historical Financials
HATHWAY · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1732 Cr | ₹1793 Cr | ₹159 Cr | ₹493 Cr | ₹1973 Cr | +3.3% |
| EBITDA | — | ₹453 Cr | ₹376 Cr | ₹425 Cr | ₹405 Cr | -2.8% |
| EBIT | ₹241 Cr | ₹74.7 Cr | ₹15.5 Cr | ₹40.6 Cr | — | -36.0% |
| PAT | ₹253 Cr | ₹130 Cr | ₹10.4 Cr | ₹34.6 Cr | ₹92.5 Cr | -22.3% |
| EPS (diluted) | ₹1.43 | ₹0.73 | ₹0.06 | ₹0.20 | — | -38.8% |
| CFO | ₹467 Cr | ₹333 Cr | ₹304 Cr | ₹-410 Cr | ₹290 Cr | -11.2% |
| CapEx | — | — | — | — | ₹-198 Cr | — |
| FCF | — | — | — | — | ₹92.2 Cr | +0.0% |
| Total Assets | — | ₹4620 Cr | ₹4800 Cr | ₹4963 Cr | ₹5122 Cr | +2.6% |
| Total Debt | — | — | ₹0.0 Cr | ₹3.5 Cr | ₹12.6 Cr | — |
| Shareholders' Equity | — | — | ₹4539 Cr | ₹4290 Cr | ₹4384 Cr | -0.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
HATHWAY vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| IMAGICAA IMAGICAA | — | — | Pending | 6.2% | — |
| DEN DEN | — | — | Pending | 4.3% | 6.6× |
| BALAJITELE BALAJITELE | — | — | Pending | 13.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for HATHWAY in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. HATHWAY CABLE & DATACOM (HATHWAY.NS) trades at 11.11 vs a model fair value of 6.31, a gap of -43.2%. Piotroski F-score: 6/9. Moat label: ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of HATHWAY →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for HATHWAY →
Compare
Head-to-head with peers
Compare HATHWAY side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse HATHWAYNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.