Nifty
Sensex
:
:
11994.10
40017.71
256.20 (2.18%)
907.50 (2.32%)

Film Production, Distribution & Entertainment

Rating :
75/99

BSE: 532689 | NSE: PVR

1774.55
18.40 (1.05%)
23-May-2019 | 10:34AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1766.00
  •  1785.50
  •  1755.60
  •  1756.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  65154
  •  1156.19
  •  1829.95
  •  1062.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,218.98
  • 44.85
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,016.70
  • 0.11%
  • 6.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 20.25%
  • 3.08%
  • 4.96%
  • FII
  • DII
  • Others
  • 0.03%
  • 28.27%
  • 43.41%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.82
  • 11.60
  • 8.06

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.36
  • 14.25
  • 7.15

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.57
  • 17.48
  • 8.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 47.05
  • 56.33
  • 55.51

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.42
  • 5.95
  • 6.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.54
  • 16.34
  • 17.21

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
837.63
584.90
43.21%
843.11
557.25
51.30%
708.55
555.36
27.58%
696.27
636.60
9.37%
Expenses
676.83
490.50
37.99%
678.80
455.74
48.94%
584.54
463.80
26.03%
559.06
522.23
7.05%
EBITDA
160.80
94.40
70.34%
164.31
101.51
61.87%
124.01
91.56
35.44%
137.21
114.37
19.97%
EBIDTM
19.20%
16.14%
19.49%
18.22%
17.50%
16.49%
19.71%
17.97%
Other Income
8.52
7.54
13.00%
14.26
3.21
344.24%
6.10
4.16
46.63%
4.26
16.43
-74.07%
Interest
39.51
21.00
88.14%
37.87
21.17
78.89%
29.82
20.71
43.99%
20.81
20.83
-0.10%
Depreciation
54.93
39.39
39.45%
51.44
38.64
33.13%
44.78
35.72
25.36%
40.13
39.94
0.48%
PBT
74.88
41.55
80.22%
89.26
44.91
98.75%
55.51
38.70
43.44%
80.53
70.03
14.99%
Tax
26.46
15.32
72.72%
33.73
15.36
119.60%
21.16
13.98
51.36%
28.31
25.78
9.81%
PAT
48.42
26.23
84.60%
55.53
29.55
87.92%
34.35
24.72
38.96%
52.22
44.25
18.01%
PATM
5.78%
4.48%
6.59%
5.30%
4.85%
4.45%
7.50%
6.95%
EPS
9.93
5.61
77.01%
11.04
6.18
78.64%
7.06
5.39
30.98%
11.16
9.51
17.35%

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
3,085.56
2,334.11
2,119.43
1,849.56
1,477.12
1,348.11
806.39
517.74
459.27
334.13
352.11
Net Sales Growth
32.19%
10.13%
14.59%
25.21%
9.57%
67.18%
55.75%
12.73%
37.45%
-5.11%
 
Cost Of Goods Sold
238.74
159.07
140.10
124.83
107.38
92.31
54.85
33.96
24.26
20.58
19.33
Gross Profit
2,846.82
2,175.04
1,979.33
1,724.73
1,369.74
1,255.80
751.54
483.78
435.01
313.54
332.78
GP Margin
92.26%
93.18%
93.39%
93.25%
92.73%
93.15%
93.20%
93.44%
94.72%
93.84%
94.51%
Total Expenditure
2,499.23
1,935.10
1,815.00
1,567.02
1,281.83
1,143.16
695.18
445.19
377.78
297.46
303.22
Power & Fuel Cost
-
149.08
140.31
122.70
111.58
96.57
51.62
28.15
22.45
18.13
18.53
% Of Sales
-
6.39%
6.62%
6.63%
7.55%
7.16%
6.40%
5.44%
4.89%
5.43%
5.26%
Employee Cost
-
254.07
220.51
185.94
143.04
129.49
79.62
56.27
47.31
39.05
35.61
% Of Sales
-
10.89%
10.40%
10.05%
9.68%
9.61%
9.87%
10.87%
10.30%
11.69%
10.11%
Manufacturing Exp.
-
793.31
731.19
638.21
509.99
464.44
280.24
178.27
135.99
110.92
92.10
% Of Sales
-
33.99%
34.50%
34.51%
34.53%
34.45%
34.75%
34.43%
29.61%
33.20%
26.16%
General & Admin Exp.
-
523.51
515.49
432.61
364.59
312.44
179.52
115.21
83.48
70.13
60.04
% Of Sales
-
22.43%
24.32%
23.39%
24.68%
23.18%
22.26%
22.25%
18.18%
20.99%
17.05%
Selling & Distn. Exp.
-
40.76
42.10
36.23
29.22
32.65
37.72
28.35
59.26
31.42
74.02
% Of Sales
-
1.75%
1.99%
1.96%
1.98%
2.42%
4.68%
5.48%
12.90%
9.40%
21.02%
Miscellaneous Exp.
-
15.30
25.30
26.50
16.03
15.26
11.61
4.98
5.02
7.23
74.02
% Of Sales
-
0.66%
1.19%
1.43%
1.09%
1.13%
1.44%
0.96%
1.09%
2.16%
1.02%
EBITDA
586.33
399.01
304.43
282.54
195.29
204.95
111.21
72.55
81.49
36.67
48.89
EBITDA Margin
19.00%
17.09%
14.36%
15.28%
13.22%
15.20%
13.79%
14.01%
17.74%
10.97%
13.88%
Other Income
33.14
34.17
71.44
73.38
14.38
18.04
14.70
15.78
17.81
9.78
11.60
Interest
128.01
83.71
80.58
83.95
78.25
79.51
36.72
18.48
16.18
18.30
14.20
Depreciation
191.28
153.69
138.38
115.11
116.80
94.38
56.01
36.47
67.41
27.44
35.34
PBT
300.18
195.78
156.91
156.86
14.62
49.10
33.18
33.38
15.71
0.70
10.95
Tax
109.66
70.44
57.00
46.68
0.81
1.92
-12.37
5.72
15.39
-0.10
2.62
Tax Rate
36.53%
36.09%
37.29%
32.13%
6.51%
3.67%
-38.74%
18.45%
97.96%
-14.29%
23.93%
PAT
190.52
125.43
95.79
98.11
12.76
56.05
44.50
25.41
8.17
1.35
8.71
PAT before Minority Interest
184.34
124.75
95.84
98.62
11.64
50.39
44.30
25.28
0.32
0.80
8.33
Minority Interest
-6.18
0.68
-0.05
-0.51
1.12
5.66
0.20
0.13
7.85
0.55
0.38
PAT Margin
6.17%
5.37%
4.52%
5.30%
0.86%
4.16%
5.52%
4.91%
1.78%
0.40%
2.47%
PAT Growth
52.72%
30.94%
-2.36%
668.89%
-77.23%
25.96%
75.13%
211.02%
505.19%
-84.50%
 
Unadjusted EPS
39.19
26.68
20.50
21.05
3.09
13.72
14.95
9.50
3.02
0.57
3.72

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
1,075.36
965.01
881.22
409.19
399.30
642.75
283.05
341.36
309.05
268.69
Share Capital
46.74
46.74
46.69
41.53
41.11
39.62
25.90
27.15
25.62
23.01
Total Reserves
1,025.57
918.27
833.78
366.11
355.54
602.51
253.17
314.22
283.42
245.68
Non-Current Liabilities
556.56
569.79
515.21
644.85
489.14
591.51
190.09
166.44
196.59
163.15
Secured Loans
561.56
605.04
571.82
635.47
479.02
579.01
173.57
131.80
179.88
147.17
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
10.01
7.10
6.72
8.33
6.64
5.95
2.95
1.65
0.00
0.00
Current Liabilities
700.51
607.13
397.36
336.47
386.69
265.50
125.55
93.84
59.00
63.10
Trade Payables
251.11
197.62
171.58
152.93
161.88
101.95
49.29
30.08
40.50
46.28
Other Current Liabilities
346.90
281.18
221.73
141.27
175.46
134.48
69.34
59.55
13.55
12.32
Short Term Borrowings
99.83
125.08
0.00
31.99
32.05
22.42
0.00
0.29
0.00
0.00
Short Term Provisions
2.67
3.25
4.05
10.28
17.30
6.65
6.93
3.92
4.95
4.50
Total Liabilities
2,333.24
2,182.43
1,833.89
1,428.83
1,352.23
1,585.18
612.62
656.02
624.87
555.72
Net Block
1,589.85
1,508.68
999.64
860.35
819.73
996.01
272.80
367.66
298.60
309.45
Gross Block
1,965.88
1,756.03
1,085.32
1,338.74
1,192.01
1,283.78
430.17
548.90
413.41
398.31
Accumulated Depreciation
376.03
247.35
85.68
478.39
372.28
287.77
157.38
181.24
114.80
88.86
Non Current Assets
2,035.49
1,902.04
1,315.60
1,271.95
1,214.58
1,422.37
534.67
506.84
387.32
326.14
Capital Work in Progress
101.69
105.57
49.13
61.08
80.64
145.32
87.60
42.99
77.71
12.25
Non Current Investment
19.88
1.01
1.03
1.48
1.22
1.64
0.59
0.54
0.90
1.26
Long Term Loans & Adv.
220.20
190.76
154.08
294.74
260.69
214.28
142.59
80.77
0.00
0.00
Other Non Current Assets
103.87
96.02
84.91
34.98
26.42
18.99
4.37
0.30
0.00
0.00
Current Assets
297.75
280.39
455.95
156.88
137.65
162.81
77.94
149.18
237.51
229.52
Current Investments
1.06
0.96
0.82
0.38
22.28
36.37
0.06
0.00
105.81
113.58
Inventories
19.80
19.04
20.46
12.60
10.63
10.75
7.86
5.30
3.66
3.24
Sundry Debtors
155.61
102.08
90.08
76.70
52.30
42.54
27.02
30.01
14.36
18.49
Cash & Bank
32.79
29.90
267.13
25.73
27.26
36.78
21.65
79.01
20.74
8.43
Other Current Assets
88.49
32.73
19.75
9.11
25.18
36.37
21.35
34.86
92.94
85.78
Short Term Loans & Adv.
54.48
95.68
57.71
32.36
17.88
33.08
17.81
30.23
90.89
84.35
Net Current Assets
-402.76
-326.74
58.59
-179.59
-249.04
-102.69
-47.61
55.34
178.51
166.41
Total Assets
2,333.24
2,182.43
1,833.89
1,428.83
1,352.23
1,585.18
612.61
656.02
624.88
555.72

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
446.26
319.61
354.34
130.66
229.62
119.03
49.12
65.27
31.35
41.41
PBT
194.46
152.84
145.30
12.45
52.31
31.94
31.01
15.71
0.70
10.95
Adjustment
235.23
224.46
207.05
211.35
185.12
88.78
44.14
75.82
40.65
41.22
Changes in Working Capital
58.22
-24.60
22.18
-86.29
7.58
-2.48
-15.20
-25.41
-8.05
-0.45
Cash after chg. in Working capital
487.91
352.70
374.53
137.51
245.01
118.24
59.95
66.12
33.30
51.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-41.65
-33.09
-20.19
-6.85
-15.39
0.79
-10.82
-0.85
-1.96
-10.31
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
-405.39
-632.09
-299.17
-180.82
-117.75
-804.87
-103.05
44.79
-85.66
-150.94
Net Fixed Assets
-275.29
-715.53
221.42
-119.98
-476.99
-195.52
-85.06
-68.96
-49.20
-25.12
Net Investments
23.84
10.80
-4.99
-37.36
370.35
-384.91
21.20
61.45
-44.44
11.54
Others
-153.94
72.64
-515.60
-23.48
-11.11
-224.44
-39.19
52.30
7.98
-137.36
Cash from Financing Activity
-65.95
60.15
184.85
48.80
-122.22
728.89
0.35
-41.11
56.00
100.16
Net Cash Inflow / Outflow
-25.08
-252.33
240.02
-1.36
-10.35
43.05
-53.58
68.95
1.68
-9.37
Opening Cash & Equivalents
9.03
261.36
21.34
22.70
33.05
-10.00
74.51
5.54
3.86
13.23
Closing Cash & Equivalent
26.76
9.03
261.36
21.34
22.70
33.05
20.91
74.54
5.54
3.86

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.)
229.42
206.46
175.23
98.16
96.48
162.07
107.74
125.74
120.59
116.72
ROA
5.53%
4.77%
6.05%
0.84%
3.43%
4.03%
3.99%
0.05%
0.14%
1.73%
ROE
12.25%
10.75%
16.09%
2.89%
9.70%
9.62%
8.15%
0.10%
0.28%
3.57%
ROCE
15.11%
14.30%
17.40%
8.36%
11.40%
7.69%
10.00%
6.43%
4.20%
6.60%
Fixed Asset Turnover
1.25
1.49
1.53
1.17
1.09
0.94
1.06
0.95
0.82
1.14
Receivable days
20.15
16.55
16.46
15.94
12.84
15.74
20.10
17.63
17.94
20.33
Inventory Days
3.04
3.40
3.26
2.87
2.89
4.21
4.64
3.56
3.76
2.76
Payable days
52.73
47.58
48.30
56.29
52.73
49.11
39.92
36.01
62.94
60.21
Cash Conversion Cycle
-29.55
-27.63
-28.59
-37.48
-37.00
-29.15
-15.18
-14.82
-41.23
-37.12
Total Debt/Equity
0.77
0.85
0.81
1.83
1.55
1.02
0.73
0.47
0.58
0.55
Interest Cover
3.33
2.90
2.73
1.16
1.66
1.87
2.68
1.97
1.04
1.77

News Update:


  • PVR reports 84% rise in Q4 consolidated net profit
    10th May 2019, 15:11 PM

    Total consolidated income of the company rose 42.82% at Rs 846.15 crore for quarter ended March 31, 2019

    Read More
  • PVR - Quarterly Results
    10th May 2019, 13:16 PM

    Read More
  • PVR aims to add 35 screens to premium portfolio in next 18-20 months
    10th May 2019, 10:35 AM

    PVR currently operates 771 screens at 165 properties in 67 cities

    Read More
  • PVR launches fourth multiplex in West Bengal
    26th Apr 2019, 11:18 AM

    The new 3-screen property is equipped with expert in-theatre technological solutions coupled with modern decor

    Read More
  • PVR launches first multiplex in Amritsar
    22nd Apr 2019, 14:38 PM

    PVR augments its presence in Punjab with 49 screens in 09 properties and 226 screens in 54 properties in Northern India

    Read More
  • PVR signs deal to open 10 ScreenX theatres by 2021
    4th Apr 2019, 10:16 AM

    The ten PVR Cinema theatres across metros; Delhi-NCR, Mumbai, Pune, Bangalore, and Hyderabad

    Read More
  • PVR opens multiplex in Punjab, Assam
    1st Apr 2019, 16:47 PM

    The company has closed the operations of two of its properties in Ahmedabad and Chennai

    Read More
  • PVR launches 8th multiplex in city of Hyderabad
    22nd Mar 2019, 10:21 AM

    The 6-screen property is located in a convenient location at Hyderabad Next Galleria in Musarambagh, Hyderabad

    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.