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

TV Broadcasting & Software Production

Rating :
39/99

BSE: 500189 | NSE: HINDUJAVEN

410.50
1.75 (0.43%)
16-Nov-2018 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  402.30
  •  414.00
  •  402.30
  •  408.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2549
  •  10.46
  •  919.00
  •  402.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 837.64
  • 23.10
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,277.69
  • 4.29%
  • 0.43

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.82%
  • 4.62%
  • 17.47%
  • FII
  • DII
  • Others
  • 0.17%
  • 0.00%
  • 6.92%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.15
  • 16.16
  • -12.19

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 18.30
  • 4.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.17
  • 4.88
  • 1.15

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.78
  • 8.94
  • 9.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.01
  • 0.98
  • 1.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.50
  • 7.76
  • 8.00

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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
-
844.76
784.91
670.81
754.88
766.60
696.88
468.57
387.98
346.32
411.86
Net Sales Growth
-
7.63%
17.01%
-11.14%
-1.53%
10.00%
48.72%
20.77%
12.03%
-15.91%
 
Cost Of Goods Sold
-
31.50
6.64
23.12
1.44
5.42
23.87
2.95
18.53
33.57
132.99
Gross Profit
-
813.27
778.27
647.70
753.44
761.18
673.01
465.62
369.46
312.75
278.88
GP Margin
-
96.27%
99.15%
96.55%
99.81%
99.29%
96.57%
99.37%
95.23%
90.31%
67.71%
Total Expenditure
-
795.94
725.91
552.30
638.63
628.99
473.94
342.50
324.65
326.37
382.58
Power & Fuel Cost
-
9.89
10.62
10.12
7.98
7.08
6.73
5.22
4.91
4.88
3.73
% Of Sales
-
1.17%
1.35%
1.51%
1.06%
0.92%
0.97%
1.11%
1.27%
1.41%
0.91%
Employee Cost
-
52.65
55.74
79.92
53.47
46.48
43.28
38.81
32.12
24.44
23.89
% Of Sales
-
6.23%
7.10%
11.91%
7.08%
6.06%
6.21%
8.28%
8.28%
7.06%
5.80%
Manufacturing Exp.
-
525.06
440.68
333.47
329.70
302.81
252.70
206.48
177.94
159.07
145.94
% Of Sales
-
62.15%
56.14%
49.71%
43.68%
39.50%
36.26%
44.07%
45.86%
45.93%
35.43%
General & Admin Exp.
-
68.52
80.00
70.73
59.01
54.80
52.57
39.82
38.76
32.28
30.50
% Of Sales
-
8.11%
10.19%
10.54%
7.82%
7.15%
7.54%
8.50%
9.99%
9.32%
7.41%
Selling & Distn. Exp.
-
14.75
16.28
16.00
6.36
6.42
19.91
23.29
18.17
21.71
16.66
% Of Sales
-
1.75%
2.07%
2.39%
0.84%
0.84%
2.86%
4.97%
4.68%
6.27%
4.05%
Miscellaneous Exp.
-
93.57
115.95
42.16
180.67
205.97
74.89
25.93
34.23
50.42
16.66
% Of Sales
-
11.08%
14.77%
6.28%
23.93%
26.87%
10.75%
5.53%
8.82%
14.56%
7.01%
EBITDA
-
48.82
59.00
118.51
116.25
137.61
222.94
126.07
63.33
19.95
29.28
EBITDA Margin
-
5.78%
7.52%
17.67%
15.40%
17.95%
31.99%
26.91%
16.32%
5.76%
7.11%
Other Income
-
24.21
41.09
9.17
31.23
6.88
5.09
94.48
105.84
88.96
67.12
Interest
-
153.23
162.41
135.44
93.42
120.69
46.02
15.35
4.43
1.67
4.00
Depreciation
-
153.46
124.04
88.52
84.19
121.84
67.41
35.37
27.80
23.52
23.70
PBT
-
-233.66
-186.36
-96.28
-30.12
-98.03
114.58
169.83
136.94
83.71
68.70
Tax
-
57.44
17.55
37.60
27.48
-41.44
27.84
47.07
27.72
11.76
12.98
Tax Rate
-
-24.58%
-9.42%
-71.50%
-75.68%
42.27%
24.30%
27.72%
20.24%
14.05%
18.89%
PAT
-
-244.51
-56.61
-81.21
18.25
0.20
80.22
100.47
86.57
60.58
46.78
PAT before Minority Interest
-
-291.11
-203.91
-90.19
-63.80
-56.60
86.74
122.77
109.21
71.96
55.72
Minority Interest
-
46.60
147.30
8.98
82.05
56.80
-6.52
-22.30
-22.64
-11.38
-8.94
PAT Margin
-
-28.94%
-7.21%
-12.11%
2.42%
0.03%
11.51%
21.44%
22.31%
17.49%
11.36%
PAT Growth
-
-
-
-
9,025.00%
-99.75%
-20.16%
16.06%
42.90%
29.50%
 
Unadjusted EPS
-
-118.95
-27.54
-39.51
8.88
0.10
39.03
48.87
42.12
29.47
22.77

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
178.75
449.63
660.02
763.39
782.96
818.84
734.38
669.75
618.02
611.76
Share Capital
20.56
20.56
20.56
20.56
20.56
20.56
20.56
20.56
20.56
20.56
Total Reserves
158.19
429.08
618.34
742.84
762.41
798.28
713.83
649.20
597.46
591.21
Non-Current Liabilities
707.93
783.64
1,003.46
759.20
613.74
668.02
81.71
87.52
8.21
14.82
Secured Loans
687.64
771.82
956.97
747.83
628.63
638.48
59.37
78.95
0.04
14.41
Unsecured Loans
0.19
0.19
0.00
0.60
0.60
0.37
0.47
0.17
11.53
0.23
Long Term Provisions
4.07
5.01
4.34
4.14
2.62
2.98
2.70
2.75
0.00
0.00
Current Liabilities
1,290.75
797.23
887.42
625.30
480.82
381.64
249.98
187.28
164.33
138.44
Trade Payables
252.20
210.97
311.40
214.19
142.87
124.72
100.77
66.77
78.37
61.92
Other Current Liabilities
685.40
454.91
364.10
221.87
178.98
211.99
61.62
87.60
59.35
49.86
Short Term Borrowings
351.07
127.18
206.99
145.00
117.53
4.15
46.46
2.20
0.00
0.00
Short Term Provisions
2.08
4.18
4.93
44.25
41.44
40.78
41.13
30.71
26.61
26.66
Total Liabilities
2,255.83
2,171.17
2,562.26
2,161.82
1,980.02
2,027.79
1,247.07
1,096.97
908.74
901.34
Net Block
848.29
843.69
767.15
603.41
603.51
539.65
295.92
241.69
189.31
213.07
Gross Block
1,621.45
1,470.72
1,289.01
1,054.60
975.11
789.48
475.75
385.42
304.12
303.33
Accumulated Depreciation
773.16
627.02
521.86
451.20
371.60
249.83
179.82
143.73
114.81
90.26
Non Current Assets
1,434.54
1,408.44
1,668.76
1,075.55
1,053.78
1,047.79
597.34
563.87
416.66
345.54
Capital Work in Progress
12.59
24.53
194.84
39.26
38.30
112.22
8.63
23.93
51.18
28.82
Non Current Investment
391.15
351.00
524.93
271.17
305.29
320.19
225.96
241.93
176.17
103.65
Long Term Loans & Adv.
131.84
167.29
180.54
160.43
105.40
75.73
66.81
55.87
0.00
0.00
Other Non Current Assets
50.66
21.93
1.31
1.28
1.28
0.00
0.00
0.45
0.00
0.00
Current Assets
821.29
762.73
886.56
1,083.57
923.09
963.68
648.97
533.10
491.97
555.66
Current Investments
5.00
0.00
0.00
0.00
0.00
0.00
0.00
30.74
76.32
0.00
Inventories
371.50
433.42
503.67
443.62
423.91
463.66
191.51
182.23
25.23
13.16
Sundry Debtors
162.57
158.11
189.79
353.28
359.28
307.61
163.31
115.81
73.13
77.67
Cash & Bank
110.28
87.64
81.85
84.42
56.28
49.08
35.77
44.39
38.59
193.22
Other Current Assets
171.94
49.79
60.35
32.20
83.63
143.32
258.39
159.93
278.69
271.61
Short Term Loans & Adv.
122.49
33.77
50.89
170.05
41.34
105.33
244.95
145.34
276.49
262.38
Net Current Assets
-469.46
-34.50
-0.86
458.27
442.27
582.04
398.99
345.82
327.64
417.21
Total Assets
2,255.83
2,171.17
2,562.26
2,161.83
1,980.02
2,027.80
1,247.07
1,096.97
908.74
901.35

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
73.20
101.21
548.13
-17.01
103.21
-126.29
-13.66
-24.62
33.37
-4.78
PBT
-233.66
-186.36
-52.58
-36.32
-98.03
114.58
169.83
136.94
83.71
68.70
Adjustment
369.70
299.91
172.57
233.52
363.11
115.52
8.18
-10.64
32.13
38.78
Changes in Working Capital
-43.31
12.27
471.93
-165.86
-119.27
-325.98
-151.48
-121.08
-65.59
-93.61
Cash after chg. in Working capital
92.73
125.82
591.91
31.35
145.81
-95.87
26.53
5.21
50.26
13.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-19.52
-24.61
-43.78
-48.36
-42.60
-30.42
-40.19
-29.84
-16.89
-18.65
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
-167.13
198.54
-605.45
31.82
-19.56
-431.26
9.16
-71.05
-92.61
-16.78
Net Fixed Assets
-230.05
0.01
0.00
-1.18
-0.21
0.05
-0.12
-1.23
-21.38
0.71
Net Investments
-575.36
179.79
15.33
-65.87
-374.23
67.90
46.03
12.67
-145.05
56.07
Others
638.28
18.74
-620.78
98.87
354.88
-499.21
-36.75
-82.49
73.82
-73.56
Cash from Financing Activity
67.38
-304.26
77.28
-3.45
-66.99
557.30
-26.15
41.24
-41.16
-98.24
Net Cash Inflow / Outflow
-26.54
-4.51
19.96
11.36
16.66
-0.24
-30.66
-54.44
-100.40
-119.79
Opening Cash & Equivalents
69.69
74.20
54.23
42.88
26.22
25.70
53.22
105.87
198.45
299.07
Closing Cash & Equivalent
43.15
69.69
74.20
54.23
42.88
26.22
25.70
53.22
105.87
198.45

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.)
86.65
218.43
307.13
369.75
379.06
390.10
356.59
325.52
300.29
277.74
ROA
-13.15%
-8.62%
-3.82%
-3.08%
-2.82%
5.30%
10.47%
10.89%
7.95%
6.49%
ROE
-92.84%
-37.75%
-12.96%
-8.29%
-7.16%
11.30%
17.51%
16.98%
12.11%
9.96%
ROCE
-4.72%
-1.31%
4.37%
3.32%
1.41%
13.11%
22.59%
20.09%
14.06%
12.03%
Fixed Asset Turnover
0.55
0.57
0.57
0.74
0.87
1.10
1.09
1.13
1.14
1.88
Receivable days
69.28
80.89
147.75
172.27
158.76
123.32
108.71
88.88
79.47
54.94
Inventory Days
173.89
217.88
257.72
209.73
211.30
171.58
145.57
97.59
20.23
24.51
Payable days
107.11
145.77
172.22
134.32
99.64
99.04
97.40
96.35
95.15
45.35
Cash Conversion Cycle
136.06
153.01
233.25
247.68
270.42
195.86
156.88
90.12
4.55
34.11
Total Debt/Equity
8.70
2.74
2.10
1.39
1.08
0.98
0.17
0.16
0.02
0.03
Interest Cover
-0.52
-0.15
0.61
0.61
0.19
3.49
12.06
31.92
51.11
18.19

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.