Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

Film Production, Distribution & Entertainment

Rating :
N/A

BSE: 530943 | NSE: SABTN

6.20
0.25 (4.20%)
19-Nov-2018 | 3:40PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  6.00
  •  6.20
  •  5.85
  •  5.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  25500
  •  1.58
  •  37.70
  •  5.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 21.63
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 188.63
  • N/A
  • 0.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 23.60%
  • 13.89%
  • 40.34%
  • FII
  • DII
  • Others
  • 17.32%
  • 0.58%
  • 4.27%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.04
  • -4.27
  • -23.36

EBITDA CAGR (%)

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

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.01
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 99.37
  • 101.14
  • 99.33

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.04
  • 4.21
  • 5.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.73
  • 20.49
  • 14.38

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
Net Sales
-
57.49
137.72
257.42
249.02
180.37
161.24
131.99
49.35
29.59
Net Sales Growth
-
-58.26%
-46.50%
3.37%
38.06%
11.86%
22.16%
167.46%
66.78%
 
Cost Of Goods Sold
-
-2.97
-11.60
-0.79
0.00
0.00
0.00
0.00
0.09
0.07
Gross Profit
-
60.46
149.32
258.21
249.02
180.37
161.24
131.99
49.26
29.52
GP Margin
-
105.17%
108.42%
100.31%
100%
100%
100%
100%
99.82%
99.76%
Total Expenditure
-
62.46
96.71
177.53
179.44
132.13
122.25
124.33
48.34
19.57
Power & Fuel Cost
-
0.24
0.30
0.27
0.65
0.60
0.56
0.51
0.56
0.46
% Of Sales
-
0.42%
0.22%
0.10%
0.26%
0.33%
0.35%
0.39%
1.13%
1.55%
Employee Cost
-
2.04
2.97
8.00
5.88
5.53
6.20
5.96
3.13
1.00
% Of Sales
-
3.55%
2.16%
3.11%
2.36%
3.07%
3.85%
4.52%
6.34%
3.38%
Manufacturing Exp.
-
57.41
98.04
155.40
122.65
115.29
105.44
103.81
34.14
13.67
% Of Sales
-
99.86%
71.19%
60.37%
49.25%
63.92%
65.39%
78.65%
69.18%
46.20%
General & Admin Exp.
-
4.64
6.79
14.23
10.09
8.95
8.69
8.97
6.70
3.87
% Of Sales
-
8.07%
4.93%
5.53%
4.05%
4.96%
5.39%
6.80%
13.58%
13.08%
Selling & Distn. Exp.
-
0.09
0.16
0.31
39.93
0.49
0.49
2.30
3.10
0.33
% Of Sales
-
0.16%
0.12%
0.12%
16.03%
0.27%
0.30%
1.74%
6.28%
1.12%
Miscellaneous Exp.
-
1.02
0.05
0.11
0.25
1.27
0.87
2.77
0.62
0.17
% Of Sales
-
1.77%
0.04%
0.04%
0.10%
0.70%
0.54%
2.10%
1.26%
0.57%
EBITDA
-
-4.97
41.01
79.89
69.58
48.24
38.99
7.66
1.01
10.02
EBITDA Margin
-
-8.64%
29.78%
31.03%
27.94%
26.75%
24.18%
5.80%
2.05%
33.86%
Other Income
-
0.27
0.76
0.14
0.15
0.20
0.30
0.11
0.49
2.08
Interest
-
15.97
14.64
26.39
26.72
18.91
18.14
19.76
6.02
3.85
Depreciation
-
23.33
19.48
36.97
30.02
21.22
20.70
21.79
12.21
7.84
PBT
-
-44.00
7.65
16.67
13.00
8.32
0.44
-33.78
-16.73
0.40
Tax
-
0.00
2.22
3.14
3.60
2.80
-0.78
-11.11
-5.29
0.52
Tax Rate
-
0.00%
29.02%
18.84%
27.69%
33.65%
-177.27%
32.89%
31.62%
130.00%
PAT
-
-44.01
5.43
13.18
8.73
5.52
1.23
-22.67
-11.44
-0.11
PAT before Minority Interest
-
-44.01
5.43
13.53
9.40
5.52
1.23
-22.67
-11.44
-0.11
Minority Interest
-
0.00
0.00
-0.35
-0.67
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
-76.55%
3.94%
5.12%
3.51%
3.06%
0.76%
-17.18%
-23.18%
-0.37%
PAT Growth
-
-
-58.80%
50.97%
58.15%
348.78%
-
-
-
 
Unadjusted EPS
-
-15.09
1.51
3.75
2.51
1.93
0.36
-9.37
-5.86
-0.12

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
Shareholder's Funds
48.91
101.54
98.60
203.29
165.56
122.12
122.83
141.99
136.22
Share Capital
34.94
34.94
37.31
34.94
27.76
24.94
24.66
22.88
16.26
Total Reserves
13.97
66.60
61.30
168.35
118.00
97.17
97.73
116.63
116.57
Non-Current Liabilities
16.71
140.14
103.33
130.48
57.71
77.91
118.01
106.18
62.58
Secured Loans
3.06
126.41
91.45
134.23
62.90
83.25
122.27
99.38
53.14
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.64
Long Term Provisions
0.36
0.44
0.36
0.65
0.37
0.34
0.19
0.12
0.00
Current Liabilities
178.59
60.71
61.18
128.25
106.48
95.36
67.61
36.70
15.20
Trade Payables
13.54
14.45
16.52
36.92
24.28
17.99
16.61
14.06
11.41
Other Current Liabilities
152.00
44.71
41.91
71.13
52.68
54.07
37.23
12.08
1.44
Short Term Borrowings
12.90
0.00
0.00
10.01
15.00
13.14
5.83
6.73
0.00
Short Term Provisions
0.15
1.55
2.75
10.20
14.52
10.15
7.94
3.82
2.36
Total Liabilities
244.54
302.72
274.46
473.02
330.08
295.72
308.78
285.20
214.33
Net Block
197.69
221.04
165.29
242.56
155.96
159.79
174.67
160.61
103.16
Gross Block
334.39
335.04
272.20
384.96
264.12
246.80
241.34
205.49
135.87
Accumulated Depreciation
136.70
114.00
106.91
142.40
108.15
87.01
66.67
44.88
32.71
Non Current Assets
219.28
251.52
203.95
354.93
246.94
232.51
233.51
242.08
154.99
Capital Work in Progress
14.03
14.03
14.03
13.77
13.40
12.73
10.79
8.43
30.74
Non Current Investment
0.00
8.74
18.28
39.60
32.14
13.62
0.00
21.09
21.09
Long Term Loans & Adv.
7.56
7.70
6.34
59.00
40.71
42.64
45.64
49.10
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
4.73
3.73
2.42
2.85
0.00
Current Assets
25.25
51.20
70.52
118.09
83.14
61.44
73.83
43.11
57.52
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
13.50
0.00
0.00
Inventories
14.57
11.60
0.79
0.00
0.00
0.00
0.00
0.09
1.03
Sundry Debtors
6.97
25.21
38.35
66.65
59.27
41.04
35.39
19.83
16.43
Cash & Bank
0.58
1.89
2.24
8.86
2.35
1.56
0.81
1.78
3.56
Other Current Assets
3.12
0.05
0.66
11.54
21.52
18.84
24.13
21.40
36.50
Short Term Loans & Adv.
3.06
12.45
28.47
31.03
16.76
13.66
20.01
16.18
36.40
Net Current Assets
-153.34
-9.51
9.34
-10.16
-23.34
-33.92
6.22
6.41
42.32
Total Assets
244.53
302.72
274.47
473.03
330.08
295.71
308.78
285.19
214.33

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
Cash From Operating Activity
18.44
59.19
104.71
42.31
34.22
42.24
-13.80
-14.00
-15.58
PBT
-44.00
7.65
16.67
13.00
8.32
0.44
-33.78
-16.73
0.41
Adjustment
39.89
33.37
53.21
56.71
40.16
38.82
41.81
18.39
10.59
Changes in Working Capital
22.64
18.62
37.10
-25.25
-12.85
5.98
-21.83
-15.43
-26.55
Cash after chg. in Working capital
18.53
59.64
106.97
44.46
35.63
45.24
-13.79
-13.77
-15.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.09
-0.45
-2.26
-2.15
-1.41
-3.00
-0.01
-0.23
-0.02
Other Direct Exp. Paid
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
Cash From Investing Activity
-0.59
-76.13
-63.85
-140.65
-36.11
-6.24
-17.61
-58.69
-22.73
Net Fixed Assets
0.65
-119.83
-15.50
-60.58
-1.44
-2.34
-2.92
4.99
Net Investments
0.00
9.80
75.73
-15.74
-19.20
-0.46
6.72
-21.84
Others
-1.24
33.90
-124.08
-64.33
-15.47
-3.44
-21.41
-41.84
Cash from Financing Activity
-19.16
16.58
-47.48
104.85
2.69
-35.25
30.44
70.92
40.72
Net Cash Inflow / Outflow
-1.31
-0.36
-6.62
6.51
0.79
0.75
-0.98
-1.77
2.41
Opening Cash & Equivalents
1.89
2.24
8.86
2.35
1.56
0.81
1.78
3.56
1.15
Closing Cash & Equivalent
0.58
1.89
2.24
8.86
2.35
1.56
0.81
1.78
3.56

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
14.00
29.06
27.54
58.17
52.50
48.25
49.04
60.97
80.58
ROA
-16.08%
1.88%
3.62%
2.34%
1.76%
0.41%
-7.63%
-4.58%
-0.08%
ROE
-58.50%
5.49%
9.03%
5.39%
4.15%
1.02%
-17.40%
-8.46%
-0.14%
ROCE
-11.56%
8.95%
13.41%
11.31%
9.86%
6.83%
-5.20%
-4.80%
3.56%
Fixed Asset Turnover
0.17
0.45
0.78
0.77
0.71
0.66
0.59
0.29
0.37
Receivable days
102.17
84.23
74.44
92.28
101.49
86.50
76.35
134.12
340.09
Inventory Days
83.09
16.42
1.12
0.00
0.00
0.00
0.00
4.16
18.25
Payable days
61.33
46.04
48.10
55.64
53.52
46.99
41.35
85.92
172.07
Cash Conversion Cycle
123.94
54.61
27.46
36.64
47.97
39.51
35.00
52.35
186.28
Total Debt/Equity
3.43
1.65
1.33
1.03
0.85
1.19
1.32
0.83
0.41
Interest Cover
-1.76
1.52
1.63
1.49
1.44
1.02
-0.71
-1.78
1.11

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.