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

Film Production, Distribution & Entertainment

Rating :
68/99

BSE: 532689 | NSE: PVR

1417.00
6.85 (0.49%)
16-Nov-2018 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1418.70
  •  1439.50
  •  1403.50
  •  1410.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  256676
  •  3637.10
  •  1568.45
  •  1062.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,606.27
  • 46.89
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,403.99
  • 0.14%
  • 5.75

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 20.25%
  • 3.34%
  • 5.55%
  • FII
  • DII
  • Others
  • 0.03%
  • 30.21%
  • 40.62%

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
  • 45.30
  • 56.26
  • 55.45

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.08
  • 5.69
  • 5.76

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.86
  • 16.14
  • 16.77

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
708.55
555.36
27.58%
696.27
636.60
9.37%
584.90
482.57
21.21%
557.25
530.88
4.97%
Expenses
584.54
463.80
26.03%
559.06
522.23
7.05%
490.51
435.84
12.54%
456.91
450.92
1.33%
EBITDA
124.01
91.56
35.44%
137.21
114.37
19.97%
94.39
46.73
101.99%
100.34
79.96
25.49%
EBIDTM
17.50%
16.49%
19.71%
17.97%
16.14%
9.68%
18.01%
15.06%
Other Income
6.10
4.16
46.63%
4.26
16.43
-74.07%
7.54
17.11
-55.93%
3.21
11.14
-71.18%
Interest
29.82
20.71
43.99%
20.81
20.83
-0.10%
21.00
21.56
-2.60%
21.17
20.40
3.77%
Depreciation
44.78
35.72
25.36%
40.13
39.94
0.48%
39.39
36.28
8.57%
37.47
34.45
8.77%
PBT
55.51
38.70
43.44%
80.53
70.03
14.99%
41.54
4.50
823.11%
44.91
36.25
23.89%
Tax
21.16
13.98
51.36%
28.31
25.78
9.81%
15.32
4.49
241.20%
15.36
12.73
20.66%
PAT
34.35
24.72
38.96%
52.22
44.25
18.01%
26.22
0.01
262,100.00%
29.55
23.52
25.64%
PATM
4.85%
4.45%
7.50%
6.95%
4.48%
0.00%
5.30%
4.43%
EPS
7.06
5.39
30.98%
11.16
9.51
17.35%
5.61
-0.01
-
6.18
5.11
20.94%

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
2,546.97
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
15.49%
10.13%
14.59%
25.21%
9.57%
67.18%
55.75%
12.73%
37.45%
-5.11%
 
Cost Of Goods Sold
184.42
159.07
140.10
124.83
107.38
92.31
54.85
33.96
24.26
20.58
19.33
Gross Profit
2,362.55
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
92.76%
93.18%
93.39%
93.25%
92.73%
93.15%
93.20%
93.44%
94.72%
93.84%
94.51%
Total Expenditure
2,091.02
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
455.95
399.01
304.43
282.54
195.29
204.95
111.21
72.55
81.49
36.67
48.89
EBITDA Margin
17.90%
17.09%
14.36%
15.28%
13.22%
15.20%
13.79%
14.01%
17.74%
10.97%
13.88%
Other Income
21.11
34.17
71.44
73.38
14.38
18.04
14.70
15.78
17.81
9.78
11.60
Interest
92.80
83.71
80.58
83.95
78.25
79.51
36.72
18.48
16.18
18.30
14.20
Depreciation
161.77
153.69
138.38
115.11
116.80
94.38
56.01
36.47
67.41
27.44
35.34
PBT
222.49
195.78
156.91
156.86
14.62
49.10
33.18
33.38
15.71
0.70
10.95
Tax
80.15
70.44
57.00
46.68
0.81
1.92
-12.37
5.72
15.39
-0.10
2.62
Tax Rate
36.02%
36.09%
37.29%
32.13%
6.51%
3.67%
-38.74%
18.45%
97.96%
-14.29%
23.93%
PAT
142.34
125.43
95.79
98.11
12.76
56.05
44.50
25.41
8.17
1.35
8.71
PAT before Minority Interest
141.29
124.75
95.84
98.62
11.64
50.39
44.30
25.28
0.32
0.80
8.33
Minority Interest
-1.05
0.68
-0.05
-0.51
1.12
5.66
0.20
0.13
7.85
0.55
0.38
PAT Margin
5.59%
5.37%
4.52%
5.30%
0.86%
4.16%
5.52%
4.91%
1.78%
0.40%
2.47%
PAT Growth
53.88%
30.94%
-2.36%
668.89%
-77.23%
25.96%
75.13%
211.02%
505.19%
-84.50%
 
Unadjusted EPS
30.01
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

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.