Nifty
Sensex
:
:
11844.10
39434.72
187.05 (1.60%)
623.33 (1.61%)

Film Production, Distribution & Entertainment

Rating :
37/99

BSE: 532382 | NSE: BALAJITELE

73.30
5.20 (7.64%)
24-May-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  69.05
  •  74.30
  •  69.05
  •  68.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  63783
  •  46.75
  •  134.10
  •  67.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 744.32
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 722.44
  • 0.54%
  • 0.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.22%
  • 31.71%
  • 12.24%
  • FII
  • DII
  • Others
  • 0.5%
  • 0.51%
  • 20.82%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.05
  • 0.29
  • 12.18

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.93
  • 18.91
  • 9.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.68
  • 21.30
  • 131.91

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.15
  • 1.46
  • 1.49

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -40.25
  • -73.68
  • -146.94

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
88.86
93.74
-5.21%
96.33
64.73
48.82%
119.07
109.78
8.46%
123.44
144.65
-14.66%
Expenses
121.19
113.07
7.18%
122.51
72.23
69.61%
137.68
120.36
14.39%
151.42
159.44
-5.03%
EBITDA
-32.33
-19.33
-
-26.18
-7.50
-
-18.61
-10.58
-
-27.98
-14.80
-
EBIDTM
-36.38%
-20.62%
-27.17%
-11.58%
-15.63%
-9.64%
-22.67%
-10.23%
Other Income
8.43
3.92
115.05%
8.97
5.11
75.54%
8.95
6.79
31.81%
5.42
3.62
49.72%
Interest
0.01
0.05
-80.00%
0.01
0.00
0.00
0.01
0.00
0.00
0.01
0.00
0.00
Depreciation
4.56
4.36
4.59%
4.40
4.17
5.52%
4.79
4.83
-0.83%
4.31
4.34
-0.69%
PBT
-28.47
-19.82
-
-21.62
-6.56
-
-14.45
-17.67
-
-26.88
-15.52
-
Tax
-0.50
14.07
-
5.69
-31.38
-
0.99
-3.82
-
0.14
7.90
-98.23%
PAT
-27.97
-33.89
-
-27.31
24.82
-
-15.44
-13.85
-
-27.03
-23.42
-
PATM
-31.48%
-36.15%
-28.35%
38.35%
-12.97%
-12.61%
-21.89%
-16.19%
EPS
-2.75
-3.23
-
-2.70
2.45
-
-1.51
-1.37
-
-2.67
-3.06
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
427.70
413.32
418.67
292.76
346.49
407.46
185.97
194.42
194.70
158.74
337.48
Net Sales Growth
3.58%
-1.28%
43.01%
-15.51%
-14.96%
119.10%
-4.35%
-0.14%
22.65%
-52.96%
 
Cost Of Goods Sold
375.97
22.28
27.26
-89.06
39.78
80.60
-107.59
-30.19
11.84
-15.45
51.74
Gross Profit
51.73
391.04
391.42
381.82
306.71
326.86
293.57
224.61
182.87
174.18
285.74
GP Margin
12.10%
94.61%
93.49%
130.42%
88.52%
80.22%
157.86%
115.53%
93.92%
109.73%
84.67%
Total Expenditure
532.80
465.10
438.35
287.55
340.43
429.24
177.94
203.36
201.26
168.18
321.18
Power & Fuel Cost
-
1.19
0.91
0.97
1.03
1.75
1.15
2.53
2.74
3.34
4.81
% Of Sales
-
0.29%
0.22%
0.33%
0.30%
0.43%
0.62%
1.30%
1.41%
2.10%
1.43%
Employee Cost
-
31.14
28.34
20.14
15.23
16.40
14.00
19.98
18.37
16.46
8.72
% Of Sales
-
7.53%
6.77%
6.88%
4.40%
4.02%
7.53%
10.28%
9.44%
10.37%
2.58%
Manufacturing Exp.
-
301.70
309.28
294.60
237.00
230.75
238.93
147.88
124.92
129.67
181.82
% Of Sales
-
72.99%
73.87%
100.63%
68.40%
56.63%
128.48%
76.06%
64.16%
81.69%
53.88%
General & Admin Exp.
-
43.60
30.56
47.06
15.75
17.27
13.92
24.78
23.34
23.15
28.81
% Of Sales
-
10.55%
7.30%
16.07%
4.55%
4.24%
7.49%
12.75%
11.99%
14.58%
8.54%
Selling & Distn. Exp.
-
56.63
36.99
10.27
21.92
77.38
13.53
18.03
8.16
4.57
5.42
% Of Sales
-
13.70%
8.84%
3.51%
6.33%
18.99%
7.28%
9.27%
4.19%
2.88%
1.61%
Miscellaneous Exp.
-
8.56
5.02
3.58
9.72
5.09
4.00
20.36
11.91
6.44
5.42
% Of Sales
-
2.07%
1.20%
1.22%
2.81%
1.25%
2.15%
10.47%
6.12%
4.06%
11.81%
EBITDA
-105.10
-51.78
-19.68
5.21
6.06
-21.78
8.03
-8.94
-6.56
-9.44
16.30
EBITDA Margin
-24.57%
-12.53%
-4.70%
1.78%
1.75%
-5.35%
4.32%
-4.60%
-3.37%
-5.95%
4.83%
Other Income
31.77
19.03
20.27
13.26
11.03
17.98
18.38
35.76
15.82
33.17
18.93
Interest
0.04
0.05
0.93
0.01
0.34
1.37
0.09
0.14
0.00
0.00
0.00
Depreciation
18.06
17.71
12.54
9.41
8.27
6.03
8.02
7.15
10.74
10.37
23.55
PBT
-91.42
-50.51
-12.88
9.05
8.48
-11.20
18.31
19.53
-1.48
13.35
11.69
Tax
6.32
-13.23
16.86
12.67
2.86
5.99
3.73
-0.90
-0.40
7.06
11.21
Tax Rate
-6.91%
22.21%
-130.90%
140.00%
33.73%
-53.48%
20.37%
-4.61%
27.03%
52.88%
95.89%
PAT
-97.75
-45.15
-28.15
-3.62
5.63
-17.19
14.58
20.44
-1.08
6.29
0.48
PAT before Minority Interest
-97.35
-46.33
-29.74
-3.62
5.63
-17.19
14.58
20.44
-1.08
6.29
0.48
Minority Interest
0.40
1.18
1.59
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-22.85%
-10.92%
-6.72%
-1.24%
1.62%
-4.22%
7.84%
10.51%
-0.55%
3.96%
0.14%
PAT Growth
0.00%
-
-
-
-
-
-28.67%
-
-
1,210.42%
 
Unadjusted EPS
-9.63
-4.95
-3.71
-0.45
0.86
-2.64
2.24
3.13
-0.17
0.96
0.07

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
853.53
507.22
535.05
381.78
382.66
402.92
391.39
372.47
375.07
371.07
Share Capital
20.23
15.19
15.19
13.04
13.04
13.04
13.04
13.04
13.04
13.04
Total Reserves
833.30
492.03
519.87
368.73
369.62
389.88
378.35
359.43
362.03
358.02
Non-Current Liabilities
-19.37
-1.84
-1.15
7.97
3.99
5.03
2.06
-0.06
0.91
-4.29
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.08
0.06
0.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.18
0.00
0.04
13.66
6.52
6.52
3.09
0.00
0.00
0.00
Current Liabilities
99.29
123.87
75.39
56.31
53.07
46.23
33.37
27.96
28.98
43.02
Trade Payables
74.39
71.90
57.69
37.17
30.20
29.59
21.49
18.63
15.91
29.87
Other Current Liabilities
18.36
39.81
13.06
2.72
18.52
13.47
10.26
7.57
8.49
10.09
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
6.54
12.15
4.63
16.43
4.35
3.16
1.62
1.76
4.57
3.06
Total Liabilities
929.52
626.14
607.77
446.06
439.72
454.18
426.82
400.37
404.96
409.80
Net Block
41.76
36.31
33.97
28.45
22.35
26.66
31.79
85.81
81.48
40.63
Gross Block
151.04
131.08
137.99
123.09
106.07
104.43
101.98
148.89
149.04
98.35
Accumulated Depreciation
109.28
94.77
104.02
94.64
83.72
77.76
70.19
63.08
67.56
57.71
Non Current Assets
169.09
163.84
154.91
138.74
131.98
116.92
115.55
105.99
264.17
307.70
Capital Work in Progress
2.27
10.61
2.28
0.22
0.88
0.26
0.70
0.00
2.90
51.39
Non Current Investment
31.67
40.37
40.40
32.05
36.70
31.72
17.60
0.00
179.79
215.67
Long Term Loans & Adv.
89.67
73.31
77.89
77.60
71.96
58.16
65.46
20.17
0.00
0.00
Other Non Current Assets
3.72
3.24
0.37
0.42
0.11
0.12
0.00
0.00
0.00
0.00
Current Assets
760.42
462.29
452.86
307.32
307.75
337.26
311.27
294.39
140.79
102.10
Current Investments
442.06
157.21
177.36
145.11
159.98
118.66
209.96
176.08
0.00
0.00
Inventories
127.80
98.31
119.31
30.25
70.02
150.62
43.03
12.84
24.67
9.23
Sundry Debtors
93.47
97.61
81.32
67.00
38.54
39.82
33.82
50.63
59.93
50.72
Cash & Bank
21.97
15.93
17.29
10.97
7.76
10.99
6.03
5.12
4.05
11.85
Other Current Assets
75.12
8.81
18.71
15.19
31.44
17.16
18.43
49.72
52.13
30.30
Short Term Loans & Adv.
62.73
84.43
38.87
38.80
21.69
14.59
17.16
47.36
52.13
30.30
Net Current Assets
661.14
338.42
377.47
251.01
254.67
291.03
277.90
266.42
111.81
59.08
Total Assets
929.51
626.13
607.77
446.06
439.73
454.18
426.82
400.38
404.96
409.80

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
-103.76
-12.76
-106.81
-1.85
38.63
-82.30
-17.61
-3.02
-47.96
70.64
PBT
-59.56
-12.87
9.05
8.48
-11.20
18.31
19.53
-1.48
13.35
11.69
Adjustment
45.08
-4.65
-4.21
5.60
-3.46
-8.27
-18.32
-4.19
-19.61
38.01
Changes in Working Capital
-72.70
9.02
-93.19
-14.71
63.47
-104.50
-14.13
15.11
-32.01
51.52
Cash after chg. in Working capital
-87.18
-8.51
-88.34
-0.62
48.81
-94.46
-12.92
9.43
-38.26
101.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.59
-4.25
-18.47
-1.22
-10.17
12.16
-4.69
-12.45
-9.70
-30.58
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-275.30
11.81
-22.20
9.82
-38.68
88.86
19.77
6.37
42.59
-40.52
Net Fixed Assets
-6.31
-0.68
-14.38
-11.79
-1.06
-1.00
46.23
3.06
-2.18
-37.14
Net Investments
-437.65
22.62
-61.07
15.08
-46.32
77.12
-51.47
3.71
35.88
4.22
Others
168.66
-10.13
53.25
6.53
8.70
12.74
25.01
-0.40
8.89
-7.60
Cash from Financing Activity
391.28
0.00
134.93
-4.73
-3.05
-1.52
-1.48
-2.29
-2.29
-26.70
Net Cash Inflow / Outflow
12.21
-0.95
5.92
3.24
-3.10
5.04
0.68
1.07
-7.67
3.41
Opening Cash & Equivalents
6.09
7.04
10.90
7.27
10.38
5.34
4.66
3.29
11.72
8.31
Closing Cash & Equivalent
18.30
6.09
16.82
10.91
7.27
10.38
5.34
4.66
4.05
11.72

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
84.40
66.80
70.47
58.55
58.68
61.79
60.02
57.12
57.52
56.90
ROA
-5.96%
-4.82%
-0.69%
1.27%
-3.85%
3.31%
4.94%
-0.27%
1.54%
0.11%
ROE
-6.81%
-5.71%
-0.79%
1.47%
-4.38%
3.67%
5.35%
-0.29%
1.69%
0.13%
ROCE
-8.75%
-2.29%
1.98%
2.31%
-2.50%
4.63%
5.15%
-0.40%
3.58%
3.14%
Fixed Asset Turnover
2.93
3.11
2.24
3.02
3.87
1.80
1.55
1.31
1.28
3.49
Receivable days
84.37
77.99
92.46
55.59
35.10
72.26
79.27
103.63
127.22
67.82
Inventory Days
99.84
94.86
93.23
52.81
98.83
190.03
52.44
35.16
38.98
14.96
Payable days
63.08
73.61
49.28
43.19
32.66
33.60
37.16
37.90
49.70
43.47
Cash Conversion Cycle
121.13
99.25
136.41
65.21
101.27
228.70
94.55
100.89
116.50
39.31
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
-1190.27
-12.87
995.88
26.12
-7.16
215.90
141.43
-528.71
0.00
0.00

News Update:


  • Balaji Telefilms’ arm wins 'OTT Platform of the Year' award
    23rd Apr 2019, 14:15 PM

    ALTBalaji has won the award at vIDEA 2019

    Read More
  • Balaji Telefilms’ arm aiming to have 100 shows by 2020
    17th Apr 2019, 12:10 PM

    The company has a subscriber base of 13.1 million, with 4.6 million monthly active users who spend an average of 70 minutes on the platform per day

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.