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

Film Production, Distribution & Entertainment

Rating :
43/99

BSE: 532748 | NSE: PFOCUS

64.15
-0.10 (-0.16%)
16-Nov-2018 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  63.50
  •  66.40
  •  63.50
  •  64.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9334
  •  5.99
  •  135.00
  •  60.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,919.15
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,464.46
  • N/A
  • 4.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.97%
  • 38.46%
  • 3.72%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.00%
  • 22.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.34
  • -
  • 17.75

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.64
  • -
  • 15.50

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -42.75

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.89
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.25
  • 2.69
  • 3.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.00
  • 8.97
  • 9.14

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
605.68
547.25
10.68%
608.47
513.52
18.49%
587.09
653.72
-10.19%
609.61
507.18
20.20%
Expenses
557.79
440.48
26.63%
525.88
421.77
24.68%
495.28
516.83
-4.17%
489.00
396.18
23.43%
EBITDA
47.89
106.77
-55.15%
82.60
91.75
-9.97%
91.81
136.89
-32.93%
120.61
111.00
8.66%
EBIDTM
7.91%
19.51%
13.57%
17.87%
15.64%
20.94%
19.78%
21.89%
Other Income
11.90
21.36
-44.29%
30.03
10.67
181.44%
5.26
5.20
1.15%
2.60
1.66
56.63%
Interest
81.45
36.23
124.81%
48.72
37.64
29.44%
93.12
42.05
121.45%
45.32
22.94
97.56%
Depreciation
70.86
70.85
0.01%
71.86
64.55
11.32%
66.13
50.20
31.73%
75.78
65.31
16.03%
PBT
-92.51
21.05
-
-7.96
0.23
-
-62.17
48.95
-
2.11
24.41
-91.36%
Tax
-21.07
-0.82
-
0.55
-2.83
-
0.13
3.18
-95.91%
9.14
-3.77
-
PAT
-71.44
21.87
-
-8.51
3.06
-
-62.30
45.77
-
-7.03
28.18
-
PATM
-11.79%
4.00%
-1.40%
0.60%
-10.61%
7.00%
-1.15%
5.56%
EPS
-2.18
0.59
-
-0.20
0.03
-
-2.11
1.29
-
-0.29
0.76
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
2,410.85
2,257.48
2,153.62
1,382.81
1,607.59
1,081.42
762.16
771.91
502.96
452.78
354.37
Net Sales Growth
8.52%
4.82%
55.74%
-13.98%
48.66%
41.89%
-1.26%
53.47%
11.08%
27.77%
 
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
2,410.85
2,257.48
2,153.62
1,382.81
1,607.59
1,081.42
762.16
771.91
502.96
452.78
354.37
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
2,067.95
1,841.08
1,743.71
1,180.24
1,372.55
896.47
586.87
550.48
335.88
333.14
300.27
Power & Fuel Cost
-
41.10
38.85
13.34
11.19
18.45
16.22
13.84
11.44
9.32
10.13
% Of Sales
-
1.82%
1.80%
0.96%
0.70%
1.71%
2.13%
1.79%
2.27%
2.06%
2.86%
Employee Cost
-
1,312.66
1,241.99
860.25
926.36
507.02
308.40
362.81
204.71
109.11
110.40
% Of Sales
-
58.15%
57.67%
62.21%
57.62%
46.88%
40.46%
47.00%
40.70%
24.10%
31.15%
Manufacturing Exp.
-
157.14
128.23
90.09
127.97
168.41
136.54
27.93
21.98
143.53
115.28
% Of Sales
-
6.96%
5.95%
6.51%
7.96%
15.57%
17.91%
3.62%
4.37%
31.70%
32.53%
General & Admin Exp.
-
269.30
245.18
182.28
203.80
135.82
92.26
101.50
63.61
41.76
43.91
% Of Sales
-
11.93%
11.38%
13.18%
12.68%
12.56%
12.11%
13.15%
12.65%
9.22%
12.39%
Selling & Distn. Exp.
-
0.70
1.09
0.72
1.79
1.73
1.90
1.98
2.58
2.47
0.90
% Of Sales
-
0.03%
0.05%
0.05%
0.11%
0.16%
0.25%
0.26%
0.51%
0.55%
0.25%
Miscellaneous Exp.
-
60.18
88.37
33.56
101.44
65.04
31.55
42.42
31.56
26.95
0.90
% Of Sales
-
2.67%
4.10%
2.43%
6.31%
6.01%
4.14%
5.50%
6.27%
5.95%
5.55%
EBITDA
342.91
416.40
409.91
202.57
235.04
184.95
175.29
221.43
167.08
119.64
54.10
EBITDA Margin
14.22%
18.45%
19.03%
14.65%
14.62%
17.10%
23.00%
28.69%
33.22%
26.42%
15.27%
Other Income
49.79
34.44
24.45
45.54
25.75
59.28
17.41
20.15
14.98
8.79
12.68
Interest
268.61
212.30
172.02
262.02
72.73
68.68
41.83
34.76
26.30
21.83
21.00
Depreciation
284.63
277.31
254.61
203.14
221.14
133.20
99.89
71.14
54.56
42.59
37.91
PBT
-160.53
-38.77
7.73
-217.05
-33.08
42.36
50.99
135.69
101.19
64.01
7.86
Tax
-11.25
5.63
8.96
16.28
32.53
7.08
-39.82
30.00
6.01
10.88
-1.15
Tax Rate
7.01%
-14.52%
8.57%
-5.42%
-11.59%
28.38%
70.27%
22.59%
6.38%
21.64%
-7.87%
PAT
-149.28
-53.18
83.30
-283.35
-313.91
4.82
-26.62
99.25
76.09
33.42
14.58
PAT before Minority Interest
-143.16
-44.40
95.59
-316.83
-313.15
17.87
-16.85
102.80
88.19
39.39
15.76
Minority Interest
6.12
-8.78
-12.29
33.48
-0.76
-13.05
-9.77
-3.55
-12.10
-5.97
-1.18
PAT Margin
-6.19%
-2.36%
3.87%
-20.49%
-19.53%
0.45%
-3.49%
12.86%
15.13%
7.38%
4.11%
PAT Growth
-250.97%
-
-
-
-
-
-
30.44%
127.68%
129.22%
 
Unadjusted EPS
-4.78
-1.49
3.20
-10.60
-13.79
1.31
-1.24
7.15
5.74
2.61
11.45

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
575.59
540.00
408.17
1,111.83
737.55
554.36
496.72
364.51
192.61
175.19
Share Capital
29.92
29.89
29.89
29.89
18.54
18.54
13.89
13.89
12.82
12.82
Total Reserves
380.95
460.63
354.47
1,064.36
708.18
535.82
468.96
336.75
179.78
162.37
Non-Current Liabilities
1,251.30
1,409.88
1,063.84
925.67
531.08
302.56
155.15
332.66
473.25
482.18
Secured Loans
895.16
788.36
257.03
311.10
335.46
140.54
123.37
97.36
247.17
258.30
Unsecured Loans
31.70
120.80
298.48
266.28
234.66
190.10
0.00
216.27
216.27
216.27
Long Term Provisions
13.29
5.99
6.46
4.89
1.40
1.25
0.69
0.15
0.00
0.00
Current Liabilities
1,489.13
1,237.20
1,803.02
1,138.03
528.05
535.56
653.00
266.76
105.09
88.77
Trade Payables
164.39
129.65
201.24
250.48
132.52
60.95
147.42
57.26
58.69
24.93
Other Current Liabilities
906.54
908.31
851.58
634.97
171.01
175.01
333.31
94.82
37.25
46.73
Short Term Borrowings
353.95
158.39
735.26
242.43
177.36
299.46
149.88
100.13
0.00
0.00
Short Term Provisions
64.25
40.85
14.94
10.15
47.16
0.13
22.40
14.55
9.15
17.11
Total Liabilities
3,439.40
3,301.23
3,345.05
3,329.55
1,957.95
1,456.59
1,349.93
1,005.54
799.32
770.36
Net Block
2,264.06
2,247.39
2,322.22
2,137.73
1,092.24
861.71
850.36
662.82
481.60
452.89
Gross Block
3,610.96
3,332.30
3,323.61
3,285.53
1,630.24
1,230.21
1,123.81
969.35
743.16
733.96
Accumulated Depreciation
1,346.90
1,084.91
1,001.39
1,147.81
538.00
368.50
273.46
306.53
261.55
281.07
Non Current Assets
2,458.17
2,429.83
2,618.63
2,432.59
1,206.01
985.77
914.11
699.22
555.68
498.11
Capital Work in Progress
55.11
19.67
50.78
44.48
19.81
26.98
5.60
7.39
74.06
45.21
Non Current Investment
4.25
3.99
88.76
85.74
0.01
0.01
0.01
0.01
0.01
0.01
Long Term Loans & Adv.
131.52
153.44
154.62
164.57
93.88
80.15
36.15
16.99
0.00
0.00
Other Non Current Assets
3.23
5.34
2.25
0.07
0.07
16.91
21.99
12.00
0.00
0.00
Current Assets
981.23
871.40
726.42
896.96
751.93
470.82
435.81
306.32
243.57
272.18
Current Investments
0.00
0.00
0.00
0.00
0.06
0.07
0.08
0.13
0.19
1.75
Inventories
0.60
0.45
0.62
0.56
0.03
0.45
0.62
0.27
2.02
3.74
Sundry Debtors
344.80
269.39
191.12
375.63
385.27
254.87
293.64
169.38
115.07
103.26
Cash & Bank
92.05
125.92
113.49
61.62
22.49
49.12
31.37
17.87
21.24
61.36
Other Current Assets
543.78
369.07
213.76
342.55
344.08
166.32
110.11
118.67
105.06
102.08
Short Term Loans & Adv.
129.66
106.57
207.43
116.59
88.70
35.70
65.01
112.92
98.84
101.96
Net Current Assets
-507.90
-365.80
-1,076.60
-241.08
223.88
-64.74
-217.18
39.56
138.48
183.42
Total Assets
3,439.40
3,301.23
3,345.05
3,329.55
1,957.94
1,456.59
1,349.92
1,005.54
799.32
770.36

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
200.59
291.22
29.61
212.69
25.88
17.45
166.45
130.39
99.75
205.26
PBT
-38.77
104.55
-300.55
-280.63
24.95
-56.67
132.80
94.19
50.24
14.61
Adjustment
515.62
401.54
472.74
451.76
219.58
260.30
107.27
91.25
67.32
54.30
Changes in Working Capital
-260.63
-206.89
-127.19
70.23
-206.57
-174.19
-65.89
-57.84
-13.06
143.04
Cash after chg. in Working capital
216.22
299.20
45.00
241.36
37.96
29.44
174.18
127.60
104.49
211.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.63
-7.98
-15.39
-28.67
-12.08
-11.99
-7.73
2.79
-6.10
-9.42
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
-374.44
-87.36
-98.85
-528.43
-241.51
-132.04
-175.48
-175.35
-104.10
-219.24
Net Fixed Assets
-34.04
-10.17
-159.67
-122.86
38.60
-24.75
-40.92
-46.68
-13.81
-44.10
Net Investments
5.60
-71.30
-8.70
-625.82
12.22
-0.10
-20.35
0.00
0.50
-175.57
Others
-346.00
-5.89
69.52
220.25
-292.33
-107.19
-114.21
-128.67
-90.79
0.43
Cash from Financing Activity
147.19
-187.15
123.39
254.26
178.28
169.35
11.53
53.74
-23.22
27.67
Net Cash Inflow / Outflow
-26.66
16.71
54.15
-61.49
-37.35
54.76
2.49
8.77
-27.58
13.70
Opening Cash & Equivalents
105.99
90.81
35.46
14.15
49.12
31.37
17.87
9.68
38.95
23.94
Closing Cash & Equivalent
79.46
105.99
90.81
35.46
14.15
49.12
31.37
17.87
9.68
38.11

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
13.73
16.41
12.86
36.61
39.19
29.90
34.77
25.25
15.02
13.66
ROA
-1.32%
2.88%
-9.49%
-11.85%
1.05%
-1.20%
8.73%
9.77%
5.02%
2.19%
ROE
-9.85%
21.85%
-42.86%
-34.39%
2.79%
-3.25%
24.67%
32.47%
21.43%
8.67%
ROCE
8.48%
14.34%
-1.87%
-11.21%
6.64%
-1.29%
17.96%
16.22%
11.05%
5.99%
Fixed Asset Turnover
0.65
0.65
0.42
0.65
0.76
0.65
0.74
0.59
0.61
0.59
Receivable days
49.65
39.02
74.80
86.38
108.03
131.34
109.47
103.21
88.00
99.21
Inventory Days
0.08
0.09
0.16
0.07
0.08
0.26
0.21
0.83
2.32
2.05
Payable days
29.83
36.10
70.12
53.86
42.35
67.08
77.32
70.66
48.84
38.80
Cash Conversion Cycle
19.90
3.02
4.84
32.59
65.76
64.51
32.36
33.39
41.48
62.45
Total Debt/Equity
3.99
2.73
4.09
0.95
1.13
1.27
1.12
1.33
2.41
2.71
Interest Cover
0.82
1.61
-0.15
-2.86
1.36
-0.35
4.82
4.58
3.30
1.70

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.