Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

TV Broadcasting & Software Production

Rating :
49/99

BSE: 532700 | NSE: ENIL

628.40
5.45 (0.87%)
16-Nov-2018 | 3:43PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  621.05
  •  629.25
  •  617.00
  •  622.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  616
  •  3.87
  •  818.00
  •  600.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,926.96
  • 67.51
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,012.93
  • 0.16%
  • 3.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.15%
  • 1.74%
  • 4.55%
  • FII
  • DII
  • Others
  • 0.03%
  • 13.04%
  • 9.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.34
  • 6.91
  • 1.83

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.67
  • -0.74
  • -5.70

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.30
  • -15.68
  • -31.01

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.20
  • 34.23
  • 64.88

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.52
  • 4.11
  • 4.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.61
  • 20.64
  • 24.74

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
122.53
125.74
-2.55%
121.60
104.51
16.35%
159.39
165.21
-3.52%
148.42
150.65
-1.48%
Expenses
95.20
97.34
-2.20%
93.25
87.33
6.78%
123.99
130.03
-4.65%
112.80
112.52
0.25%
EBITDA
27.33
28.39
-3.73%
28.35
17.18
65.02%
35.40
35.18
0.63%
35.63
38.13
-6.56%
EBIDTM
22.31%
22.58%
23.32%
16.44%
22.21%
21.30%
24.00%
25.31%
Other Income
3.46
2.27
52.42%
2.94
2.38
23.53%
2.86
5.23
-45.32%
1.91
4.75
-59.79%
Interest
1.09
1.25
-12.80%
0.92
1.24
-25.81%
0.98
5.04
-80.56%
1.25
4.15
-69.88%
Depreciation
16.57
15.87
4.41%
15.19
15.65
-2.94%
15.84
16.41
-3.47%
16.10
14.74
9.23%
PBT
13.14
13.55
-3.03%
15.18
6.91
119.68%
21.44
18.96
13.08%
20.19
24.00
-15.88%
Tax
4.09
7.45
-45.10%
5.84
2.34
149.57%
9.62
4.92
95.53%
7.03
7.58
-7.26%
PAT
9.05
6.10
48.36%
9.33
4.57
104.16%
11.82
14.04
-15.81%
13.16
16.41
-19.80%
PATM
7.39%
4.85%
7.68%
4.37%
7.41%
8.50%
8.86%
10.90%
EPS
1.90
1.28
48.44%
1.96
0.96
104.17%
2.48
2.95
-15.93%
2.76
3.44
-19.77%

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
551.94
537.09
555.79
508.61
438.48
384.49
339.56
311.05
463.55
422.10
426.24
Net Sales Growth
1.07%
-3.36%
9.28%
15.99%
14.04%
13.23%
9.17%
-32.90%
9.82%
-0.97%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
551.94
537.09
555.79
508.61
438.48
384.49
339.56
311.05
463.55
422.10
426.24
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
425.24
422.50
431.11
354.95
298.73
265.55
248.92
237.40
366.35
378.34
436.62
Power & Fuel Cost
-
13.66
12.74
11.55
11.18
10.90
10.57
9.15
11.55
13.31
13.23
% Of Sales
-
2.54%
2.29%
2.27%
2.55%
2.83%
3.11%
2.94%
2.49%
3.15%
3.10%
Employee Cost
-
118.54
105.38
93.84
82.76
75.22
73.83
64.91
74.87
65.78
73.56
% Of Sales
-
22.07%
18.96%
18.45%
18.87%
19.56%
21.74%
20.87%
16.15%
15.58%
17.26%
Manufacturing Exp.
-
77.17
73.13
56.24
47.15
43.07
39.78
42.93
164.07
193.19
238.08
% Of Sales
-
14.37%
13.16%
11.06%
10.75%
11.20%
11.72%
13.80%
35.39%
45.77%
55.86%
General & Admin Exp.
-
59.45
59.24
50.22
45.77
40.37
39.78
40.42
45.20
48.56
63.36
% Of Sales
-
11.07%
10.66%
9.87%
10.44%
10.50%
11.72%
12.99%
9.75%
11.50%
14.86%
Selling & Distn. Exp.
-
135.46
160.35
125.27
99.88
81.10
65.97
54.88
27.12
20.11
22.18
% Of Sales
-
25.22%
28.85%
24.63%
22.78%
21.09%
19.43%
17.64%
5.85%
4.76%
5.20%
Miscellaneous Exp.
-
18.23
20.28
17.84
11.99
14.89
18.98
25.11
43.54
37.39
22.18
% Of Sales
-
3.39%
3.65%
3.51%
2.73%
3.87%
5.59%
8.07%
9.39%
8.86%
6.15%
EBITDA
126.71
114.59
124.68
153.66
139.75
118.94
90.64
73.65
97.20
43.76
-10.38
EBITDA Margin
22.96%
21.34%
22.43%
30.21%
31.87%
30.93%
26.69%
23.68%
20.97%
10.37%
-2.44%
Other Income
11.17
11.44
21.48
39.72
37.78
28.54
31.20
38.24
7.29
2.74
6.56
Interest
4.24
4.72
13.59
0.04
0.04
0.05
0.02
0.00
3.54
13.42
16.75
Depreciation
63.70
63.45
53.60
36.07
32.87
31.81
31.73
32.54
42.26
52.56
52.56
PBT
69.95
57.85
78.96
157.28
144.61
115.62
90.09
79.34
58.69
-19.48
-73.13
Tax
26.58
26.45
23.79
48.75
38.64
31.99
21.77
23.24
23.20
2.30
-0.25
Tax Rate
38.00%
42.60%
30.13%
31.00%
26.72%
27.67%
24.16%
29.29%
56.68%
-11.81%
0.34%
PAT
43.36
35.64
55.17
108.52
105.98
83.62
68.32
56.10
17.17
-15.32
-60.29
PAT before Minority Interest
43.36
35.64
55.17
108.52
105.98
83.62
68.32
56.10
17.72
-21.78
-72.88
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.55
6.46
12.59
PAT Margin
7.86%
6.64%
9.93%
21.34%
24.17%
21.75%
20.12%
18.04%
3.70%
-3.63%
-14.14%
PAT Growth
5.45%
-35.40%
-49.16%
2.40%
26.74%
22.39%
21.78%
226.73%
-
-
 
Unadjusted EPS
9.10
7.48
11.57
22.77
22.23
17.54
14.33
11.77
3.60
-3.21
-12.65

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
887.45
857.37
808.43
674.66
580.26
502.21
438.44
382.34
365.16
380.48
Share Capital
47.67
47.67
47.67
47.67
47.67
47.67
47.67
47.67
47.67
47.67
Total Reserves
839.78
809.70
760.76
626.99
532.59
454.54
390.77
334.67
317.49
332.81
Non-Current Liabilities
101.88
193.00
167.98
114.06
18.24
11.72
19.54
41.71
50.53
138.85
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
34.01
58.01
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
23.43
90.07
Long Term Provisions
77.79
183.45
162.14
130.63
21.99
4.27
9.75
32.86
0.00
0.00
Current Liabilities
237.23
261.99
360.38
107.68
91.29
74.46
103.38
101.60
112.25
106.49
Trade Payables
104.89
111.63
80.00
74.09
57.96
41.09
43.15
28.71
87.22
61.48
Other Current Liabilities
26.74
25.48
29.01
27.31
25.35
10.46
16.77
36.10
21.39
24.90
Short Term Borrowings
103.96
123.19
250.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
1.64
1.68
1.28
6.28
7.98
22.92
43.46
36.79
3.65
20.10
Total Liabilities
1,226.56
1,312.36
1,336.79
896.40
689.79
588.39
561.36
525.65
541.35
645.69
Net Block
673.44
713.50
371.30
53.49
91.49
120.34
149.89
180.30
267.84
304.58
Gross Block
824.16
802.35
407.37
364.06
369.49
367.78
367.61
368.32
450.06
439.16
Accumulated Depreciation
150.72
88.86
36.07
310.57
278.00
247.44
217.72
188.02
182.21
134.58
Non Current Assets
859.66
993.38
972.35
335.07
229.54
140.54
177.82
240.06
271.73
318.23
Capital Work in Progress
62.59
66.44
356.64
0.00
0.11
0.00
0.09
0.06
3.88
13.65
Non Current Investment
10.39
10.37
50.63
139.20
101.92
1.09
1.00
0.50
0.00
0.00
Long Term Loans & Adv.
113.09
202.94
193.64
135.85
29.46
12.54
19.47
51.45
0.00
0.00
Other Non Current Assets
0.16
0.14
0.14
6.53
6.57
6.57
7.37
7.76
0.00
0.00
Current Assets
366.90
318.98
364.45
561.33
460.25
447.86
383.54
285.58
269.64
327.46
Current Investments
155.29
107.54
186.44
410.73
331.39
313.80
182.51
86.84
1.65
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
170.20
162.15
140.30
126.44
104.00
99.41
93.04
113.16
140.62
131.95
Cash & Bank
17.99
18.62
19.81
14.28
13.80
12.30
44.76
15.65
28.12
16.21
Other Current Assets
23.42
11.75
10.17
5.52
11.06
22.35
63.24
69.93
99.24
179.30
Short Term Loans & Adv.
6.48
18.91
7.73
4.35
5.43
16.62
55.52
62.08
99.24
179.30
Net Current Assets
129.67
56.99
4.07
453.65
368.96
373.39
280.16
183.98
157.38
220.98
Total Assets
1,226.56
1,312.36
1,336.80
896.40
689.79
588.40
561.36
525.64
541.37
645.69

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
106.06
104.31
108.82
95.42
105.26
82.77
116.94
15.64
126.46
110.30
PBT
62.09
78.96
157.28
144.61
115.62
90.09
79.34
40.93
-19.48
-73.13
Adjustment
64.60
52.01
-7.85
-1.07
12.18
11.25
13.60
89.50
96.12
80.62
Changes in Working Capital
-5.22
-7.20
-8.43
0.72
15.83
-2.71
28.11
-97.45
57.45
114.60
Cash after chg. in Working capital
121.47
123.77
141.00
144.26
143.63
98.63
121.05
32.98
134.09
122.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.41
-19.46
-32.18
-48.85
-38.37
-15.87
-4.10
-17.34
-7.63
-11.78
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
-73.38
52.04
-337.85
-89.32
-98.14
-115.20
-87.84
-66.38
-7.12
-45.71
Net Fixed Assets
-17.96
-104.78
-400.40
5.54
-1.82
-0.24
0.52
-0.55
1.44
-2.33
Net Investments
-47.58
119.85
314.94
-115.96
-116.59
-132.79
-91.93
-53.09
-1.00
3.00
Others
-7.84
36.97
-252.39
21.10
20.27
17.83
3.57
-12.74
-7.56
-46.38
Cash from Financing Activity
-33.31
-153.96
230.93
-5.62
-5.62
-0.02
0.00
51.76
-104.06
-61.91
Net Cash Inflow / Outflow
-0.63
2.39
1.90
0.48
1.49
-32.45
29.10
1.02
15.28
2.68
Opening Cash & Equivalents
18.57
16.18
14.28
13.80
12.30
44.76
15.65
20.37
12.84
10.16
Closing Cash & Equivalent
17.94
18.57
16.18
14.28
13.80
12.30
44.76
15.65
28.12
12.84

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.)
186.16
179.85
169.59
141.53
121.72
105.35
91.97
80.20
76.60
79.82
ROA
2.81%
4.17%
9.72%
13.36%
13.08%
11.88%
10.32%
3.32%
-3.67%
-10.36%
ROE
4.09%
6.62%
14.63%
16.89%
15.45%
14.53%
13.67%
4.74%
-5.84%
-17.75%
ROCE
6.78%
9.08%
18.15%
23.05%
21.37%
19.16%
19.33%
11.05%
-1.27%
-9.70%
Fixed Asset Turnover
0.66
0.92
1.32
1.20
1.04
0.92
0.85
1.13
0.95
1.03
Receivable days
112.93
99.31
95.71
95.91
96.55
103.43
120.98
99.92
117.85
113.67
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
96.54
86.07
86.77
87.73
74.42
69.10
64.01
66.04
78.06
57.40
Cash Conversion Cycle
16.39
13.25
8.93
8.18
22.12
34.33
56.98
33.88
39.79
56.26
Total Debt/Equity
0.12
0.14
0.31
0.00
0.00
0.00
0.00
0.00
0.16
0.39
Interest Cover
14.15
6.81
4381.96
3360.99
2557.32
5365.23
0.00
12.55
-0.45
-3.37

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.