Hathway Cable and Datacom Ltd
NSE:HATHWAY
Intrinsic Value
Hathway Cable & Datacom Ltd. is a multi system operator, which engages in the provision of internet services and allied services. [ Read More ]
The intrinsic value of one
HATHWAY
stock under the Base Case scenario is
9.63
INR.
Compared to the current market price of 22.15 INR,
Hathway Cable and Datacom Ltd
is
Overvalued by 57%.
HATHWAY's market price has consistently been higher than its intrinsic value.This persistent overvaluation suggests the market may be overly optimistic about
HATHWAY or that its price is influenced by factors unrelated to fundamentals.
Hathway Cable and Datacom Ltd's market capitalization is 39.2B INR.
HATHWAY stock price is 22.15 INR.
HATHWAY stock (9.63 INR) is 57% less than its price (22.15 INR).
HATHWAY stock (5.26 INR) is 76% less than its price (22.15 INR). Open DCF Valuation
HATHWAY stock (14.01 INR) is 37% less than its price (22.15 INR). Open Relative Valuation
HATHWAY has upside potential of 73% compared to the average analyst price target.
Open Wall St Estimates
HATHWAY has positive Free Cash Flow for the last twelve months.
HATHWAY has positive Net Income for the last twelve months.
HATHWAY's ROIC (Return on Invested Capital) has decreased in the last 3 years from 4% to -1%.
HATHWAY's ROE (Return on Equity) has decreased in the last 3 years from 7% to 2%.
HATHWAY's ROE (Return on Equity) for the past 12 months is very low and is equal to 2%.
HATHWAY's Revenue has been falling by 5% per year for the last 3 years.
HATHWAY's ROIC (Return on Invested Capital) for the past 12 months is negative and is equal to -1%.
HATHWAY has negative Operating Income for the last twelve months.
HATHWAY's Revenue has dropped by 19% over the past 12 months.
HATHWAY has a very low three-year average ROE (Return on Equity): 4%. The company is not efficient at transforming stockholders' equity into net income.
HATHWAY has a very low three-year average ROIC (Return on Invested Capital): 1%. The company is not efficient at using invested capital to generate operating income.
HATHWAY has positive Gross Profit for the last twelve months.
HATHWAY's short-term assets (21B INR) exceed its short-term liabilties (7B INR).
HATHWAY's D/E (Debt to Equity) is very low and is equal to 0.
HATHWAY's long-term assets (50B INR) exceed its long-term liabilties (7B INR).
HATHWAY has negative Net Debt. This means that the company has more cash and short-term investments (16B INR) than debt (69m INR).
HATHWAY's Altman Z-Score is very high and is equal to 4.35.
Valuation Backtest
Hathway Cable and Datacom Ltd
Run backtest to discover the historical profit from buying and selling
HATHWAY
stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Hathway Cable and Datacom Ltd
Balance Sheet Decomposition
Hathway Cable and Datacom Ltd
| Current Assets | 21.2B |
| Cash & Short-Term Investments | 16.3B |
| Receivables | 2.2B |
| Other Current Assets | 2.8B |
| Non-Current Assets | 28.4B |
| Long-Term Investments | 8.1B |
| PP&E | 13.8B |
| Intangibles | 2.4B |
| Other Non-Current Assets | 4.2B |
| Current Liabilities | 7.1B |
| Accounts Payable | 4.6B |
| Short-Term Debt | 34.9m |
| Other Current Liabilities | 2.5B |
| Non-Current Liabilities | 295.2m |
| Long-Term Debt | 33.7m |
| Other Non-Current Liabilities | 261.5m |
Earnings Waterfall
Hathway Cable and Datacom Ltd
|
Revenue
|
14.9B
INR
|
|
Cost of Revenue
|
-9.6B
INR
|
|
Gross Profit
|
5.2B
INR
|
|
Operating Expenses
|
-5.6B
INR
|
|
Operating Income
|
-320.3m
INR
|
|
Other Expenses
|
967.9m
INR
|
|
Net Income
|
647.6m
INR
|
Free Cash Flow Analysis
Hathway Cable and Datacom Ltd
What is Free Cash Flow?
HATHWAY Profitability Score
Profitability Due Diligence
Hathway Cable and Datacom Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
Score
Hathway Cable and Datacom Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
HATHWAY Solvency Score
Solvency Due Diligence
Hathway Cable and Datacom Ltd's solvency score is 83/100. The higher the solvency score, the more solvent the company is.
Score
Hathway Cable and Datacom Ltd's solvency score is 83/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HATHWAY Price Targets Summary
Hathway Cable and Datacom Ltd
According to Wall Street analysts, the average 1-year price target for
HATHWAY
is 38.4 INR
.
Shareholder Return
HATHWAY Price
Hathway Cable and Datacom Ltd
| Average Annual Return | -4.61% |
| Standard Deviation of Annual Returns | 48.08% |
| Max Drawdown | -77% |
| Market Capitalization | 39.2B INR |
| Shares Outstanding | 1 770 099 968 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Hathway Cable and Datacom Ltd
Country
Industry
Market Cap
Dividend Yield
Description
Hathway Cable & Datacom Ltd. is a multi system operator, which engages in the provision of internet services and allied services. The company is headquartered in Mumbai, Maharashtra and currently employs 361 full-time employees. The company went IPO on 2010-02-25. The firm is primarily engaged in the distribution of Internet services and other allied services. The company operates through the Broadband Business and Cable Television segment. The Company’s Broadband Business segment is a cable television services provider to offers high-speed cable broadband services over 16 cities (4 metros and 3 mini-metros). The company provides programs, which include documentaries, TV shows, business and finance, sports, films and kids. The firm offers its cable television services to over 109 cities and towns operating in pan India regions. The company offers home broadband and business broadband services. The firm offers fiber Internet services and multi-office connectivity under business broadband. The company also provides an Internet Leased Line service. Its subsidiaries include Hathway New Concept Cable & Datacom Limited, Hathway Software Developers Limited, Hathway Digital Limited and Hathway Broadband Limited.
Contact
IPO
Employees
Officers
The intrinsic value of one
HATHWAY
stock under the Base Case scenario is
9.63
INR.
Compared to the current market price of 22.15 INR,
Hathway Cable and Datacom Ltd
is
Overvalued by 57%.
You don't have any saved screeners yet
