Nifty
Sensex
:
:
10656.20
35474.51
-107.20 (-1.00%)
-300.37 (-0.84%)

Film Production, Distribution & Entertainment

Rating :
63/99

BSE: 532163 | NSE: SAREGAMA

571.05
-6.50 (-1.13%)
20-Nov-2018 | 3:55PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  576.80
  •  582.95
  •  566.40
  •  577.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  29447
  •  168.16
  •  924.80
  •  463.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,007.46
  • 21.76
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,012.50
  • 0.52%
  • 3.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.11%
  • 14.68%
  • 22.69%
  • FII
  • DII
  • Others
  • 0.05%
  • 1.44%
  • 2.03%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.74
  • 15.56
  • 17.17

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 5.76
  • 17.68

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 36.39
  • 20.34
  • 59.35

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.47
  • 40.49
  • 70.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.19
  • 2.96
  • 3.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.00
  • 18.95
  • 24.15

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
-
356.59
218.50
221.68
186.53
177.49
185.99
160.78
139.11
111.55
109.86
Net Sales Growth
-
63.20%
-1.43%
18.84%
5.09%
-4.57%
15.68%
15.58%
24.71%
1.54%
 
Cost Of Goods Sold
-
69.24
-2.44
7.35
1.05
9.10
16.33
16.99
17.64
30.13
35.02
Gross Profit
-
287.35
220.93
214.33
185.48
168.39
169.66
143.79
121.47
81.43
74.85
GP Margin
-
80.58%
101.11%
96.68%
99.44%
94.87%
91.22%
89.43%
87.32%
73.00%
68.13%
Total Expenditure
-
320.34
209.06
207.22
175.70
160.13
170.15
141.15
134.78
125.44
130.82
Power & Fuel Cost
-
1.42
1.72
1.72
1.33
1.34
1.32
1.11
1.01
1.22
1.11
% Of Sales
-
0.40%
0.79%
0.78%
0.71%
0.75%
0.71%
0.69%
0.73%
1.09%
1.01%
Employee Cost
-
60.07
49.43
49.27
37.47
37.58
38.41
33.85
30.97
30.58
29.86
% Of Sales
-
16.85%
22.62%
22.23%
20.09%
21.17%
20.65%
21.05%
22.26%
27.41%
27.18%
Manufacturing Exp.
-
98.36
92.75
95.92
91.39
73.02
65.86
49.67
41.47
22.93
26.57
% Of Sales
-
27.58%
42.45%
43.27%
48.99%
41.14%
35.41%
30.89%
29.81%
20.56%
24.19%
General & Admin Exp.
-
31.85
27.18
23.92
20.19
20.01
19.88
20.87
16.82
19.37
16.51
% Of Sales
-
8.93%
12.44%
10.79%
10.82%
11.27%
10.69%
12.98%
12.09%
17.36%
15.03%
Selling & Distn. Exp.
-
42.85
25.91
18.53
11.91
9.41
15.80
9.22
16.85
6.95
7.85
% Of Sales
-
12.02%
11.86%
8.36%
6.39%
5.30%
8.50%
5.73%
12.11%
6.23%
7.15%
Miscellaneous Exp.
-
16.54
14.51
10.50
12.35
9.66
12.53
9.43
10.01
14.26
7.85
% Of Sales
-
4.64%
6.64%
4.74%
6.62%
5.44%
6.74%
5.87%
7.20%
12.78%
12.65%
EBITDA
-
36.25
9.44
14.46
10.83
17.36
15.84
19.63
4.33
-13.89
-20.96
EBITDA Margin
-
10.17%
4.32%
6.52%
5.81%
9.78%
8.52%
12.21%
3.11%
-12.45%
-19.08%
Other Income
-
10.19
13.28
12.17
11.14
10.81
10.40
6.48
6.17
7.02
24.41
Interest
-
3.37
2.35
0.48
0.60
2.94
2.81
4.08
5.12
5.67
4.44
Depreciation
-
4.15
4.43
5.44
6.27
3.23
12.94
12.42
23.74
4.43
4.23
PBT
-
38.92
15.93
20.70
15.10
22.00
10.49
9.62
-18.36
-16.96
-5.22
Tax
-
10.62
7.29
2.25
-0.28
5.07
-0.25
8.77
-4.08
3.58
0.81
Tax Rate
-
27.29%
45.76%
24.70%
-4.68%
23.05%
-3.46%
91.16%
22.22%
-21.11%
-15.52%
PAT
-
28.51
8.41
6.84
6.76
18.91
8.11
1.10
-13.35
-20.65
-6.21
PAT before Minority Interest
-
28.30
8.65
6.87
6.26
16.93
7.47
0.84
-14.27
-20.54
-6.03
Minority Interest
-
0.21
-0.24
-0.03
0.50
1.98
0.64
0.26
0.92
-0.11
-0.18
PAT Margin
-
8.00%
3.85%
3.09%
3.62%
10.65%
4.36%
0.68%
-9.60%
-18.51%
-5.65%
PAT Growth
-
239.00%
22.95%
1.18%
-64.25%
133.17%
637.27%
-
-
-
 
Unadjusted EPS
-
16.26
4.97
3.93
3.89
10.86
4.66
0.63
-7.67
-12.75
-4.23

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
381.71
339.75
174.01
167.79
165.74
112.73
107.72
106.66
119.79
112.55
Share Capital
17.41
17.40
17.40
17.40
17.40
17.40
17.40
17.40
17.40
14.68
Total Reserves
364.30
322.35
156.61
150.39
148.34
95.33
90.32
89.26
102.39
97.87
Non-Current Liabilities
50.35
46.59
-8.99
-5.92
-1.80
-1.58
3.38
7.38
51.93
53.68
Secured Loans
0.00
0.00
0.00
0.00
3.31
1.99
1.91
10.24
33.10
24.07
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
18.58
29.49
Long Term Provisions
2.42
2.21
1.63
1.67
1.43
1.71
1.79
1.47
0.00
0.00
Current Liabilities
195.09
132.05
122.40
102.89
97.44
126.29
121.12
118.38
78.17
81.25
Trade Payables
40.41
38.41
30.19
27.53
26.05
27.23
31.30
38.65
38.13
44.05
Other Current Liabilities
50.85
21.53
28.00
18.55
17.73
17.64
24.94
27.06
10.49
13.26
Short Term Borrowings
15.87
2.96
3.62
7.80
8.82
58.79
48.68
40.69
0.00
0.00
Short Term Provisions
87.96
69.16
60.59
49.02
44.83
22.62
16.20
11.98
29.55
23.93
Total Liabilities
629.42
520.95
289.56
267.42
264.67
240.79
236.21
236.67
255.06
252.54
Net Block
194.92
196.45
84.66
83.78
102.36
88.89
95.80
103.87
89.12
92.68
Gross Block
203.77
201.28
202.80
194.94
193.36
177.41
171.71
167.52
130.04
129.63
Accumulated Depreciation
8.40
4.37
103.10
98.15
90.99
88.52
75.91
63.65
40.92
36.95
Non Current Assets
363.50
337.23
130.94
127.01
145.43
131.74
138.82
146.55
128.85
132.57
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.17
Non Current Investment
153.35
134.09
39.72
39.72
39.72
39.72
39.72
39.73
39.73
39.73
Long Term Loans & Adv.
13.85
5.02
6.53
3.48
3.16
2.85
2.94
2.60
0.00
0.00
Other Non Current Assets
1.38
1.68
0.02
0.02
0.18
0.28
0.36
0.36
0.00
0.00
Current Assets
265.92
183.72
158.63
140.41
119.24
109.06
97.39
90.12
126.21
118.70
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
49.31
10.34
1.27
5.36
2.94
8.65
13.43
13.13
13.55
18.34
Sundry Debtors
73.03
52.27
46.05
54.19
37.38
36.45
30.97
28.75
21.88
25.66
Cash & Bank
10.84
19.02
25.96
5.82
10.38
19.00
17.23
19.07
8.20
9.04
Other Current Assets
132.75
3.51
3.63
1.98
68.52
44.96
35.75
29.16
82.58
65.65
Short Term Loans & Adv.
129.71
98.57
81.71
73.05
66.19
43.39
32.05
26.37
82.58
65.65
Net Current Assets
70.83
51.67
36.22
37.52
21.80
-17.23
-23.73
-28.26
48.04
37.46
Total Assets
629.42
520.95
289.57
267.42
264.67
240.80
236.21
236.67
255.06
252.54

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
-18.61
-3.61
31.88
2.66
27.40
5.96
3.84
8.54
-20.14
-22.46
PBT
38.92
15.93
9.11
5.98
22.00
7.22
9.62
-18.36
-16.96
-5.22
Adjustment
4.96
-0.97
-0.67
9.87
0.29
12.34
16.78
29.54
14.65
-2.78
Changes in Working Capital
-52.25
-7.10
33.75
-4.58
16.72
-9.80
-13.09
-9.24
-17.52
-13.71
Cash after chg. in Working capital
-8.37
7.87
42.20
11.27
39.02
9.76
13.31
1.95
-19.83
-21.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.24
-11.48
-10.33
-8.61
-11.62
-3.80
-9.47
6.59
-0.31
-0.75
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
-0.23
0.46
-4.01
-0.92
-4.32
-4.47
-3.01
-5.16
-0.73
-5.63
Net Fixed Assets
-2.47
-23.54
-5.57
-0.22
-6.54
-5.73
-3.77
-37.37
0.02
0.02
Net Investments
-15.71
-77.63
-0.01
2.20
-8.53
0.00
0.00
0.00
2.56
-0.36
Others
17.95
101.63
1.57
-2.90
10.75
1.26
0.76
32.21
-3.31
-5.29
Cash from Financing Activity
9.11
-3.39
-7.77
-6.22
-24.65
-1.14
-4.18
2.96
20.03
30.19
Net Cash Inflow / Outflow
-9.73
-6.54
20.10
-4.48
-1.57
0.35
-3.35
6.35
-0.84
2.10
Opening Cash & Equivalents
18.95
25.49
5.41
9.94
11.52
11.16
14.51
8.20
9.04
6.95
Closing Cash & Equivalent
9.22
18.95
25.50
5.46
9.94
11.52
11.16
14.55
8.20
9.04

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.)
159.98
135.71
82.70
79.05
77.73
47.25
44.36
43.73
51.24
54.93
ROA
4.92%
2.13%
2.47%
2.35%
6.70%
3.13%
0.36%
-5.81%
-8.09%
-2.49%
ROE
11.00%
4.55%
4.88%
4.59%
15.57%
9.37%
1.10%
-17.27%
-24.19%
-7.27%
ROCE
15.85%
9.46%
6.55%
4.49%
17.14%
7.18%
10.08%
-9.58%
-8.21%
-0.65%
Fixed Asset Turnover
1.76
1.08
1.11
0.96
0.96
1.07
0.95
0.94
0.86
0.87
Receivable days
64.13
82.13
82.52
89.59
75.92
66.16
67.79
66.42
77.78
90.64
Inventory Days
30.53
9.70
5.46
8.13
11.92
21.66
30.15
35.00
52.17
67.91
Payable days
46.21
72.06
60.37
64.45
75.52
72.99
100.50
107.53
157.09
164.31
Cash Conversion Cycle
48.45
19.77
27.62
33.27
12.32
14.83
-2.56
-6.10
-27.13
-5.76
Total Debt/Equity
0.06
0.01
0.03
0.06
0.09
0.74
0.77
0.78
0.58
0.66
Interest Cover
12.56
7.77
20.00
10.91
8.49
3.56
3.36
-2.58
-1.99
-0.17

News Update:


  • Saregama India - Quarterly Results
    2nd Nov 2018, 15:50 PM

    Read More
  • Saregama India invests 100% stake in Saregama FZE
    13th Oct 2018, 11:18 AM

    Saregama FZE has become a wholly owned subsidiary of the company

    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.