Nifty
Sensex
:
:
10739.40
35648.89
57.20 (0.54%)
191.73 (0.54%)

TV Broadcasting & Software Production

Rating :
35/99

BSE: 532839 | NSE: DISHTV

38.60
1.55 (4.18%)
19-Nov-2018 | 2:24PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  37.50
  •  39.65
  •  36.85
  •  37.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5715865
  •  2206.32
  •  86.90
  •  35.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,868.00
  • 39.24
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,458.90
  • N/A
  • 1.01

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.83%
  • 7.87%
  • 5.01%
  • FII
  • DII
  • Others
  • 0.04%
  • 1.49%
  • 24.76%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.17
  • 13.06
  • 14.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 21.61
  • 5.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -16.95
  • -13.79
  • -57.02

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 13.99
  • 16.21

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.20
  • 9.27
  • 15.73

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.85
  • 11.36
  • 10.25

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
1,594.29
748.58
112.98%
1,655.63
738.88
124.07%
1,532.37
708.55
116.27%
740.77
747.98
-0.96%
Expenses
1,053.67
532.50
97.87%
1,098.88
537.68
104.37%
1,131.72
510.78
121.57%
540.25
510.36
5.86%
EBITDA
540.62
216.08
150.19%
556.75
201.20
176.71%
400.65
197.77
102.58%
200.52
237.62
-15.61%
EBIDTM
33.91%
28.87%
33.63%
27.23%
26.15%
27.91%
27.07%
31.77%
Other Income
14.67
7.70
90.52%
15.73
9.80
60.51%
12.74
23.81
-46.49%
15.80
15.26
3.54%
Interest
159.15
61.09
160.52%
177.50
58.96
201.05%
132.94
58.47
127.36%
50.16
61.28
-18.15%
Depreciation
367.53
189.88
93.56%
360.83
182.21
98.03%
347.14
181.50
91.26%
184.71
171.81
7.51%
PBT
28.61
-27.19
-
34.15
-30.17
-
-66.69
-18.39
-
-18.55
19.79
-
Tax
8.88
-9.32
-
8.67
-16.23
-
-184.90
11.10
-
-14.97
11.40
-
PAT
19.73
-17.87
-
25.48
-13.94
-
118.21
-29.49
-
-3.58
8.39
-
PATM
1.24%
-2.39%
1.54%
-1.89%
7.71%
-4.16%
-0.48%
1.12%
EPS
0.14
-0.15
-
0.15
-0.11
-
0.66
-0.23
-
-0.01
0.10
-

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
5,523.06
4,634.16
3,014.38
3,059.94
2,687.95
2,508.97
2,166.80
1,957.93
1,436.66
1,085.00
738.11
Net Sales Growth
87.60%
53.74%
-1.49%
13.84%
7.13%
15.79%
10.67%
36.28%
32.41%
47.00%
 
Cost Of Goods Sold
9.76
11.11
10.67
9.87
5.67
7.48
7.47
4.93
2.26
2.36
14.70
Gross Profit
5,513.30
4,623.05
3,003.71
3,050.07
2,682.28
2,501.49
2,159.33
1,953.00
1,434.40
1,082.64
723.41
GP Margin
99.82%
99.76%
99.65%
99.68%
99.79%
99.70%
99.66%
99.75%
99.84%
99.78%
98.01%
Total Expenditure
3,824.52
3,318.14
2,046.36
2,035.02
1,954.84
2,014.24
1,587.38
1,461.94
1,198.62
973.32
887.62
Power & Fuel Cost
-
10.33
5.17
5.95
6.54
6.69
5.03
3.78
3.57
2.92
2.75
% Of Sales
-
0.22%
0.17%
0.19%
0.24%
0.27%
0.23%
0.19%
0.25%
0.27%
0.37%
Employee Cost
-
209.61
146.08
122.87
101.75
89.16
82.17
74.81
76.09
50.70
53.72
% Of Sales
-
4.52%
4.85%
4.02%
3.79%
3.55%
3.79%
3.82%
5.30%
4.67%
7.28%
Manufacturing Exp.
-
2,523.40
1,461.84
1,333.90
1,267.17
1,211.10
1,008.16
931.97
724.06
666.89
514.62
% Of Sales
-
54.45%
48.50%
43.59%
47.14%
48.27%
46.53%
47.60%
50.40%
61.46%
69.72%
General & Admin Exp.
-
257.15
85.17
230.78
211.98
198.08
170.62
118.61
106.43
55.72
47.26
% Of Sales
-
5.55%
2.83%
7.54%
7.89%
7.89%
7.87%
6.06%
7.41%
5.14%
6.40%
Selling & Distn. Exp.
-
232.84
290.64
284.99
334.04
332.12
303.66
289.49
268.91
184.23
225.29
% Of Sales
-
5.02%
9.64%
9.31%
12.43%
13.24%
14.01%
14.79%
18.72%
16.98%
30.52%
Miscellaneous Exp.
-
73.70
46.79
46.66
27.69
169.61
10.27
38.35
17.30
10.51
225.29
% Of Sales
-
1.59%
1.55%
1.52%
1.03%
6.76%
0.47%
1.96%
1.20%
0.97%
3.97%
EBITDA
1,698.54
1,316.02
968.02
1,024.92
733.11
494.73
579.42
495.99
238.04
111.68
-149.51
EBITDA Margin
30.75%
28.40%
32.11%
33.49%
27.27%
19.72%
26.74%
25.33%
16.57%
10.29%
-20.26%
Other Income
58.94
54.16
61.50
64.04
63.50
77.82
51.14
89.99
122.62
45.32
8.62
Interest
519.75
396.37
229.23
208.73
175.41
132.75
128.42
197.27
153.39
97.07
110.38
Depreciation
1,260.21
1,071.72
690.80
590.71
613.84
597.36
627.58
521.85
399.55
322.73
228.86
PBT
-22.48
-97.91
109.49
289.52
7.36
-157.56
-125.44
-133.14
-192.28
-262.81
-480.13
Tax
-182.32
-13.01
27.37
-402.90
4.22
0.05
0.01
0.00
-0.29
-0.61
0.57
Tax Rate
811.03%
13.29%
25.00%
-139.16%
57.34%
-0.03%
-0.02%
0.00%
0.15%
0.23%
-0.12%
PAT
159.84
-75.04
92.06
692.42
3.14
-157.61
-66.00
-133.14
-191.99
-262.20
-480.70
PAT before Minority Interest
173.86
-84.90
82.12
692.42
3.14
-157.61
-66.01
-133.14
-191.99
-262.20
-480.70
Minority Interest
14.02
9.86
9.94
0.00
0.00
0.00
0.01
0.00
0.00
0.00
0.00
PAT Margin
2.89%
-1.62%
3.05%
22.63%
0.12%
-6.28%
-3.05%
-6.80%
-13.36%
-24.17%
-65.13%
PAT Growth
402.10%
-
-86.70%
21,951.59%
-
-
-
-
-
-
 
Unadjusted EPS
0.94
-0.69
0.86
6.50
0.03
-1.48
0.62
1.25
-1.81
-3.20
-10.11

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
6,754.13
405.80
380.71
-313.38
-312.60
-155.58
-93.86
37.00
376.82
-647.45
Share Capital
184.13
106.59
106.59
106.56
106.50
106.48
106.36
106.30
106.21
68.73
Total Reserves
6,569.07
297.64
274.12
-419.94
-419.10
-262.06
-200.22
-69.30
270.61
-716.18
Non-Current Liabilities
1,544.30
360.05
798.35
24.82
885.12
1,009.18
1,210.41
863.21
932.22
1,149.77
Secured Loans
1,770.82
581.33
1,153.54
0.00
779.11
846.02
1,019.35
648.53
914.29
269.72
Unsecured Loans
24.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
17.93
879.46
Long Term Provisions
185.85
165.83
17.32
6.56
14.19
12.74
11.22
8.41
0.00
0.00
Current Liabilities
6,434.08
3,044.10
2,344.07
3,458.05
2,197.68
2,301.16
1,518.13
1,823.60
1,597.31
1,636.58
Trade Payables
670.18
184.51
229.80
126.80
135.68
213.80
127.49
249.73
437.23
776.36
Other Current Liabilities
2,522.02
1,460.45
876.60
2,212.97
1,160.07
1,402.66
706.29
1,253.01
987.04
854.73
Short Term Borrowings
453.22
0.00
2.84
47.95
65.79
30.00
195.00
0.00
0.00
0.00
Short Term Provisions
2,788.66
1,399.14
1,234.83
1,070.33
836.14
654.70
489.35
320.86
173.04
5.49
Total Liabilities
14,714.43
3,801.17
3,523.13
3,169.49
2,770.20
3,154.76
2,634.68
2,723.81
2,906.35
2,138.90
Net Block
12,184.91
2,042.29
1,810.03
1,453.88
1,357.09
1,434.01
1,420.35
1,443.71
1,104.62
961.08
Gross Block
17,833.53
6,640.42
5,762.72
4,816.01
4,098.85
3,578.97
2,926.65
2,513.08
1,834.41
1,421.10
Accumulated Depreciation
5,648.62
4,598.13
3,952.69
3,362.13
2,741.76
2,144.96
1,506.30
1,069.37
729.79
460.02
Non Current Assets
13,497.43
3,108.91
2,744.20
2,251.60
2,025.12
2,161.85
2,001.21
2,132.53
1,658.67
1,334.49
Capital Work in Progress
678.06
579.63
610.03
439.39
384.41
653.52
388.41
442.09
354.05
373.40
Non Current Investment
150.00
150.00
150.00
200.00
150.00
0.00
150.00
200.00
200.00
0.00
Long Term Loans & Adv.
431.43
335.83
122.56
46.29
63.53
45.52
33.63
31.70
0.00
0.00
Other Non Current Assets
53.03
1.16
51.58
54.27
31.91
28.80
8.82
15.03
0.00
0.00
Current Assets
1,217.00
692.26
778.93
917.89
745.08
992.91
633.47
591.28
1,247.68
804.40
Current Investments
0.00
14.81
82.03
0.00
50.00
278.18
0.00
0.00
156.11
0.00
Inventories
38.05
13.08
12.56
9.87
7.48
8.61
6.88
4.44
2.78
3.22
Sundry Debtors
145.99
86.97
72.46
63.68
41.49
30.36
28.61
22.65
35.90
52.61
Cash & Bank
563.00
292.24
339.17
428.61
342.63
364.49
391.89
325.69
555.02
80.53
Other Current Assets
469.96
236.28
50.48
38.57
303.48
311.27
206.09
238.50
497.88
668.05
Short Term Loans & Adv.
100.14
48.88
222.23
377.16
274.58
253.57
192.13
225.09
489.44
668.05
Net Current Assets
-5,217.08
-2,351.84
-1,565.14
-2,540.16
-1,452.60
-1,308.25
-884.66
-1,232.32
-349.63
-832.17
Total Assets
14,714.43
3,801.17
3,523.13
3,169.49
2,770.20
3,154.76
2,634.68
2,723.81
2,906.35
2,138.89

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
1,035.64
821.49
1,132.37
767.46
705.46
609.45
411.14
394.83
233.07
-232.49
PBT
-97.91
109.49
289.52
7.36
-157.56
-66.00
-133.14
-192.28
-262.81
-480.13
Adjustment
1,466.68
861.02
741.62
729.61
672.67
631.07
640.41
441.00
387.02
313.75
Changes in Working Capital
-283.85
-25.04
121.13
40.42
196.37
52.60
-97.70
160.19
112.49
-63.66
Cash after chg. in Working capital
1,084.92
945.47
1,152.27
777.39
711.48
617.67
409.57
408.91
236.70
-230.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-49.28
-123.98
-19.90
-9.93
-6.02
-8.22
1.57
-14.08
-3.63
-2.45
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
-492.89
-624.56
-809.05
-669.89
-298.37
-786.88
-500.16
-642.89
-873.51
-547.14
Net Fixed Assets
-6,619.35
-73.03
4,543.15
-760.16
-235.19
-917.22
-520.94
-871.43
-372.35
-564.35
Net Investments
-19.77
-35.17
50.00
0.00
-39.83
-128.21
50.15
250.41
-356.11
0.00
Others
6,146.23
-516.36
-5,402.20
90.27
-23.35
258.55
-29.37
-21.87
-145.05
17.21
Cash from Financing Activity
-414.11
-114.54
-351.88
-36.22
-460.98
122.15
142.38
65.54
1,121.87
809.02
Net Cash Inflow / Outflow
128.64
82.39
-28.56
61.35
-53.89
-55.28
53.36
-182.52
481.43
29.39
Opening Cash & Equivalents
173.32
90.93
119.49
58.14
114.33
169.16
117.35
299.99
80.53
51.15
Closing Cash & Equivalent
301.96
173.32
90.93
119.49
58.14
114.33
169.16
117.35
555.02
80.53

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.)
36.68
3.79
3.57
-2.94
-2.94
-1.46
-0.88
0.35
3.55
-9.42
ROA
-0.92%
2.24%
20.69%
0.11%
-5.32%
-2.28%
-4.97%
-6.82%
-10.39%
-28.41%
ROE
-2.37%
20.92%
2056.79%
0.00%
0.00%
0.00%
0.00%
-92.79%
0.00%
0.00%
ROCE
5.21%
21.47%
35.81%
16.12%
-1.93%
4.48%
5.30%
-3.21%
-18.31%
-128.56%
Fixed Asset Turnover
0.38
0.49
0.58
0.60
0.65
0.67
0.72
0.66
0.67
0.63
Receivable days
9.17
9.65
8.12
7.14
5.23
4.97
4.78
7.44
14.89
22.98
Inventory Days
2.01
1.55
1.34
1.18
1.17
1.30
1.06
0.92
1.01
2.24
Payable days
38.43
29.00
27.67
20.54
28.43
30.58
37.62
84.92
180.04
217.82
Cash Conversion Cycle
-27.24
-17.80
-18.22
-12.22
-22.03
-24.31
-31.79
-76.56
-164.14
-192.61
Total Debt/Equity
0.47
2.81
3.23
-4.74
-4.51
-10.50
-14.92
29.09
2.47
-1.77
Interest Cover
0.75
1.48
2.39
1.04
-0.19
0.49
0.33
-0.25
-1.71
-3.35

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.