Nifty
Sensex
:
:
11709.10
38969.80
-119.15 (-1.01%)
-382.87 (-0.97%)

Film Production, Distribution & Entertainment

Rating :
56/99

BSE: 539141 | NSE: UFO

211.05
19.55 (10.21%)
21-May-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  195.45
  •  224.00
  •  184.25
  •  191.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  676658
  •  1428.09
  •  403.80
  •  164.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 602.03
  • 10.23
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 613.84
  • 5.89%
  • 1.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 30.09%
  • 3.68%
  • 22.09%
  • FII
  • DII
  • Others
  • 18.6%
  • 20.12%
  • 5.42%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.26
  • 6.97
  • 1.38

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 5.11
  • -1.35

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 3.08
  • -1.80

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 18.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 2.20

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.07

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
190.96
161.00
18.61%
153.29
139.05
10.24%
133.19
138.88
-4.10%
134.42
153.68
-12.53%
Expenses
128.39
104.41
22.97%
114.07
103.55
10.16%
99.71
101.41
-1.68%
106.42
113.54
-6.27%
EBITDA
62.57
56.59
10.57%
39.22
35.50
10.48%
33.48
37.47
-10.65%
28.00
40.14
-30.24%
EBIDTM
32.77%
35.15%
25.59%
25.53%
25.14%
26.98%
20.83%
26.12%
Other Income
6.31
3.61
74.79%
4.54
2.38
90.76%
3.53
2.18
61.93%
2.85
3.03
-5.94%
Interest
3.21
1.71
87.72%
3.03
2.41
25.73%
3.32
2.43
36.63%
1.45
2.63
-44.87%
Depreciation
17.81
18.95
-6.02%
18.49
20.00
-7.55%
18.45
20.36
-9.38%
18.83
20.52
-8.24%
PBT
47.86
39.54
21.04%
22.24
15.47
43.76%
15.24
16.86
-9.61%
10.57
20.02
-47.20%
Tax
14.42
16.05
-10.16%
8.35
6.51
28.26%
6.88
8.20
-16.10%
4.83
7.10
-31.97%
PAT
33.44
23.49
42.36%
13.89
8.96
55.02%
8.36
8.66
-3.46%
5.74
12.92
-55.57%
PATM
17.51%
14.59%
9.06%
6.44%
6.28%
6.24%
4.27%
8.41%
EPS
11.83
9.12
29.71%
5.15
4.23
21.75%
3.81
4.08
-6.62%
2.67
4.98
-46.39%

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
611.86
594.03
598.95
570.06
478.50
424.20
336.23
206.71
108.80
73.16
Net Sales Growth
3.25%
-0.82%
5.07%
19.13%
12.80%
26.16%
62.66%
89.99%
48.72%
 
Cost Of Goods Sold
90.81
70.00
65.90
65.44
43.40
48.70
1.92
3.86
3.03
7.20
Gross Profit
521.05
524.02
533.05
504.62
435.09
375.50
334.31
202.84
105.77
65.96
GP Margin
85.16%
88.21%
89.00%
88.52%
90.93%
88.52%
99.43%
98.13%
97.22%
90.16%
Total Expenditure
448.59
424.03
413.76
388.06
318.70
291.71
230.55
155.35
97.12
71.55
Power & Fuel Cost
-
2.47
2.28
2.09
1.91
1.58
1.48
1.19
0.89
0.69
% Of Sales
-
0.42%
0.38%
0.37%
0.40%
0.37%
0.44%
0.58%
0.82%
0.94%
Employee Cost
-
83.70
81.12
68.82
57.23
55.32
44.82
33.30
19.83
15.11
% Of Sales
-
14.09%
13.54%
12.07%
11.96%
13.04%
13.33%
16.11%
18.23%
20.65%
Manufacturing Exp.
-
53.71
50.89
46.47
32.08
28.41
111.73
61.85
22.08
19.03
% Of Sales
-
9.04%
8.50%
8.15%
6.70%
6.70%
33.23%
29.92%
20.29%
26.01%
General & Admin Exp.
-
102.88
121.93
120.28
106.21
89.32
26.55
26.41
17.02
11.47
% Of Sales
-
17.32%
20.36%
21.10%
22.20%
21.06%
7.90%
12.78%
15.64%
15.68%
Selling & Distn. Exp.
-
97.28
80.84
74.29
63.63
56.21
32.94
20.41
20.76
8.99
% Of Sales
-
16.38%
13.50%
13.03%
13.30%
13.25%
9.80%
9.87%
19.08%
12.29%
Miscellaneous Exp.
-
14.00
10.81
10.66
14.23
12.17
11.11
8.34
13.51
9.05
% Of Sales
-
2.36%
1.80%
1.87%
2.97%
2.87%
3.30%
4.03%
12.42%
12.37%
EBITDA
163.27
170.00
185.19
182.00
159.80
132.49
105.68
51.36
11.68
1.61
EBITDA Margin
26.68%
28.62%
30.92%
31.93%
33.40%
31.23%
31.43%
24.85%
10.74%
2.20%
Other Income
17.23
10.91
9.70
7.49
6.12
4.25
4.35
7.57
2.29
0.76
Interest
11.01
9.18
13.72
14.04
20.15
19.98
15.19
11.30
4.39
6.41
Depreciation
73.58
79.83
91.61
77.39
76.94
65.52
53.62
38.96
25.42
19.72
PBT
95.91
91.90
89.56
98.05
68.83
51.25
41.23
8.67
-15.83
-23.76
Tax
34.48
37.84
36.21
34.58
17.95
-1.08
2.41
2.39
-0.01
0.02
Tax Rate
35.95%
41.18%
40.43%
35.27%
26.08%
-2.11%
5.85%
27.57%
0.06%
-0.08%
PAT
61.43
56.37
53.74
59.53
46.94
48.44
33.14
4.49
-9.66
-23.77
PAT before Minority Interest
62.94
54.06
53.35
63.47
50.88
52.32
38.82
6.28
-15.82
-23.77
Minority Interest
1.51
2.31
0.39
-3.94
-3.94
-3.88
-5.68
-1.79
6.16
0.00
PAT Margin
10.04%
9.49%
8.97%
10.44%
9.81%
11.42%
9.86%
2.17%
-8.88%
-32.49%
PAT Growth
13.70%
4.89%
-9.73%
26.82%
-3.10%
46.17%
638.08%
-
-
 
Unadjusted EPS
23.46
22.59
21.93
24.22
17.65
17.21
11.70
0.62
-6.56
-15.84

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
476.02
405.30
516.47
453.26
396.70
346.54
309.72
180.63
103.12
Share Capital
28.35
27.60
27.50
25.90
25.90
25.90
25.90
20.15
18.66
Total Reserves
432.42
377.69
488.96
427.36
370.80
320.63
283.82
116.48
84.46
Non-Current Liabilities
27.20
49.07
65.45
93.99
132.19
106.02
84.67
58.50
54.67
Secured Loans
20.23
31.99
43.59
55.97
99.91
66.00
47.85
33.02
35.05
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
2.39
5.82
0.00
0.00
Long Term Provisions
4.96
3.14
0.82
0.78
1.10
1.18
0.56
0.00
0.00
Current Liabilities
254.74
230.07
228.33
199.12
182.33
162.93
96.31
50.51
42.11
Trade Payables
100.65
92.45
89.32
65.66
59.16
35.07
20.12
20.91
7.92
Other Current Liabilities
139.22
122.63
113.58
119.64
117.86
108.43
70.19
28.59
33.52
Short Term Borrowings
10.70
10.73
10.85
9.43
0.86
16.81
3.80
0.00
0.00
Short Term Provisions
4.17
4.26
14.57
4.39
4.45
2.62
2.20
1.01
0.68
Total Liabilities
749.80
690.43
820.87
753.68
726.06
626.44
505.12
289.70
199.91
Net Block
252.68
275.53
464.10
475.25
479.07
398.43
314.11
160.38
129.38
Gross Block
296.53
352.42
834.80
766.79
694.86
398.43
314.11
160.38
129.38
Accumulated Depreciation
43.84
76.88
370.70
291.55
215.79
0.00
0.00
0.00
0.00
Non Current Assets
335.66
335.53
530.91
543.02
546.04
462.26
384.43
191.26
142.17
Capital Work in Progress
21.19
6.91
7.05
8.93
19.87
31.17
50.83
7.62
7.56
Non Current Investment
18.45
15.26
8.01
6.14
5.50
1.80
1.55
18.42
0.86
Long Term Loans & Adv.
35.00
31.94
43.20
39.75
36.85
24.65
17.84
4.85
4.32
Other Non Current Assets
8.34
5.89
8.55
12.95
4.74
6.21
0.09
0.00
0.04
Current Assets
414.14
354.89
289.95
210.66
180.02
164.16
120.69
98.44
57.75
Current Investments
119.44
62.34
28.08
6.71
5.30
11.66
1.29
0.00
0.00
Inventories
11.31
13.48
11.48
11.05
9.74
10.61
10.29
4.05
5.25
Sundry Debtors
184.39
147.10
151.50
105.26
91.23
75.39
38.74
38.79
14.27
Cash & Bank
74.22
95.70
66.77
57.75
51.75
42.06
51.81
19.91
16.06
Other Current Assets
24.78
7.84
13.33
23.32
22.00
24.45
18.56
35.68
22.17
Short Term Loans & Adv.
17.47
28.42
18.79
6.57
8.35
20.66
16.53
35.62
21.08
Net Current Assets
159.40
124.82
61.62
11.54
-2.31
1.24
24.38
47.93
15.63
Total Assets
749.80
690.42
820.86
753.68
726.06
626.42
505.12
289.70
199.92

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
94.58
158.83
124.80
113.76
121.48
84.30
69.38
12.99
9.37
PBT
91.90
89.56
98.05
68.83
51.25
41.23
8.67
-15.83
-23.76
Adjustment
84.10
98.33
91.09
95.05
89.32
72.20
44.75
39.24
32.44
Changes in Working Capital
-31.79
5.85
-22.41
-21.71
-2.46
-21.00
22.44
-7.38
1.49
Cash after chg. in Working capital
144.21
193.74
166.73
142.17
138.11
92.43
75.86
16.04
10.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-49.64
-34.91
-41.93
-28.40
-16.62
-8.13
-6.48
-3.04
-0.80
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
-107.71
-126.91
-81.28
-62.29
-131.89
-109.53
-184.13
-72.31
-34.86
Net Fixed Assets
32.02
254.27
-30.90
-21.45
-58.56
-98.57
-122.89
-27.66
Net Investments
-56.79
-33.88
-3.01
-37.45
10.73
-30.54
-85.63
-67.73
Others
-82.94
-347.30
-47.37
-3.39
-84.06
19.58
24.39
23.08
Cash from Financing Activity
7.15
-32.07
-29.73
-59.93
23.01
41.87
111.66
66.39
20.93
Net Cash Inflow / Outflow
-5.98
-0.15
13.80
-8.47
12.61
16.64
-3.09
7.08
-4.56
Opening Cash & Equivalents
40.21
41.35
28.86
33.70
30.26
14.65
17.09
10.04
14.55
Closing Cash & Equivalent
34.32
40.21
41.42
28.86
44.67
30.31
14.65
17.09
10.04

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.)
162.52
146.84
187.81
175.02
153.18
133.81
119.59
67.81
55.27
ROA
7.51%
7.06%
8.06%
6.88%
7.74%
6.86%
1.58%
-6.46%
-11.89%
ROE
12.48%
11.58%
13.09%
11.97%
14.08%
11.83%
2.81%
-13.20%
-23.06%
ROCE
19.23%
18.61%
18.67%
15.50%
13.65%
13.08%
6.52%
-6.21%
-12.10%
Fixed Asset Turnover
1.83
1.01
0.71
0.65
0.78
0.94
0.87
0.75
0.57
Receivable days
101.84
90.98
82.20
74.94
71.68
61.95
68.45
89.00
71.18
Inventory Days
7.62
7.61
7.21
7.93
8.75
11.34
12.66
15.61
26.21
Payable days
91.22
88.17
83.81
81.96
66.96
40.68
46.67
56.78
40.55
Cash Conversion Cycle
18.24
10.42
5.60
0.92
13.48
32.60
34.45
47.83
56.84
Total Debt/Equity
0.19
0.21
0.20
0.28
0.43
0.37
0.25
0.33
0.39
Interest Cover
11.01
7.53
7.98
4.42
3.57
3.71
1.77
-2.61
-2.71

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.