GTPL Hathway Ltd. benchmarking: Performance to industry peers

Financial

	GTPL Hathway	Dish TV India	Siti Networks
Operational Metrics
Media & Entertainment
No Of Cable TV Subscribers	96.0 Lakh	n/a	117.5 Lakh
Average Revenue Per User (ARPU) - Cable TV	310.63 Rs	n/a	128.0 Rs
Telecom
No Of Broadband Subscribers	10.45 Lakh	n/a	2.06 Lakh
Average Revenue Per User (ARPU) - Broadband	465.0 Rs	n/a	1339.81 Rs
Unclassified
Average Data Consumption per Customer per Month	410.0 GB	n/a	n/a
Financials
5 yr Average ROE	12.88 %	59.97 %	884.3 %
5yr average Equity Multiplier	2.52	0.72	-101.81
5yr Average Asset Turnover Ratio	1.05	0.59	0.88
5yr Avg Net Profit Margin	4.98 %	-62.61 %	-16.14 %
Price to Book	0.6	0.0	0.0
P/E	117.42	0.0	0.0
5yr Avg Cash Conversion Cycle	56.43 Days	19.25 Days	73.6 Days
Inventory Days	3.05 Days	2.18 Days	0.48 Days
Days Receivable	53.83 Days	16.92 Days	73.07 Days
Days Payable	2480.47 Days	3961.29 Days	0.0
5yr Average Interest Coverage Ratio	12.69	-2.94	-1.17
5yr Avg ROCE	18.42 %	-78.4 %	4.19 %
5yr Avg Operating Profit Margin	17.46 %	46.09 %	11.84 %
5 yr average Debt to Equity	0.17	0.12	-50.79
5yr CAGR Net Profit	-23.94 %	-16.17 %	-1.88 %
5yr Average Return on Assets	5.25 %	-38.74 %	-14.32 %
Shareholdings
Promoter Holding	75.0 %	4.06 %	6.1 %
Share Pledged by Promoters	0.0	11.61 %	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

	GTPL Hathway	Dish TV India	Siti Networks
Segment Break-Up	Segment Break-Up Cable Television 81.32 Internet 15.09 EPC 3.59 Direct to Home (‘DTH’) services 0	Segment Break-Up EPC 0 Cable Television 0 Internet 0 Digital TV 100.0	-
Location Wise Break-Up	Location Wise Break-Up India 100.0 Rest of the World 0	Location Wise Break-Up Rest of the World 0 India 100.0	Location Wise Break-Up Rest of the World 0 India 100.0
Operating Profit Break-Up	Operating Profit Break-Up EPC 100.0 Internet 0 Cable Television 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 49.21 Subscription revenue 30.5 Internet 14.92 Activation income 0.22 0 Carriage income 0 Advertisement income 0 Subscription income 0 Others 5.15	-	Services Break-UP Subscription revenue 0 Internet 0 Subscription revenue 66.52 Activation income 0.11 Placement income 0 Activation income 0 Advertisement 6.86 Carriage income 22.89 Others 3.62
Asset Break-Up	Asset Break-Up Cable television 69.73 Internet 27.23 EPC 3.03 Others 0.01	-	-