GTPL Hathway Ltd.

Financial

	GTPL Hathway	Dish TV India	Den Networks
Operational Metrics
Broadband
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
Cable TV
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
Unclassified
Average Data Consumption per Customer per Month	396.0 GB	n/a	n/a
Financials
5 yr Average ROE	14.19 %	0.55 %	5.93 %
5yr average Equity Multiplier	2.54	1.41	1.22
5yr Average Asset Turnover Ratio	1.07	0.53	0.33
5yr Avg Net Profit Margin	5.35 %	-65.61 %	15.25 %
Price to Book	1.0	0.0	0.42
P/E	24.21	0.0	7.55
5yr Avg Cash Conversion Cycle	-5766.52 Days	-9885.16 Days	33.08 Days
Inventory Days	3.26 Days	2.2 Days	0.0
Days Receivable	41.43 Days	15.55 Days	33.08 Days
Days Payable	2496.32 Days	3961.29 Days	2556.13 Days
5yr Average Interest Coverage Ratio	12.97	-3.21	177.73
5yr Avg ROCE	23.46 %	-73.53 %	5.81 %
5yr Avg Operating Profit Margin	18.85 %	52.19 %	9.59 %
5 yr average Debt to Equity	0.19	0.21	0.02
5yr CAGR Net Profit	6.59 %	3.71 %	25.13 %
5yr Average Return on Assets	5.7 %	-37.77 %	4.99 %
Shareholdings
Promoter Holding	75.0 %	4.04 %	74.9 %
Share Pledged by Promoters	0.0	11.68 %	0.0
Change in Promoter Holding (3 Yrs)	0.0	-1.89 %	0.0
Change in Mutual Fund Holding (3 Yrs)	-0.36 %	-1.59 %	0.0

Business

	GTPL Hathway	Dish TV India	Den Networks
Segment Break-Up	Segment Break-Up Cable Television 81.68 Internet 15.26 EPC 3.06 Direct to Home (‘DTH’) services 0	Segment Break-Up Digital TV 100.0 EPC 0 Cable Television 0 Internet 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 70.63 EPC 29.37 Cable Television 0 Broadband 0 Cable 0	-	Operating Profit Break-Up EPC 0 Cable Television 0 Cable 100.0 Broadband 0 Internet 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 54.56 Subscription revenue 37.37 Activation income 0.27 0 Internet revenue 0 Feeder charges income 0 Activation income 0 Subscription income 0 Placement income 0 Others 7.8	-	Services Break-UP Subscription revenue 43.15 Placement income 53.23 Activation income 1.21 Subscription revenue 0 Feeder charges income 0 0 Internet revenue 0 Others 2.41
Asset Break-Up	Asset Break-Up Cable television 69.47 Internet 28.19 EPC 2.34 Broadband 0 Cable 0	-	Asset Break-Up Cable television 0 EPC 0 Cable 96.12 Broadband 3.88 Internet 0