Nifty
Sensex
:
:
12968.95
44149.72
-18.05 (-0.14%)
-110.02 (-0.25%)

TV Broadcasting & Software Production

Rating :
N/A

BSE: 509073 | NSE: Not Listed

16.40
27-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  16.75
  •  17.20
  •  16.00
  •  16.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  59
  •  1.23
  •  46.05
  •  2.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13.28
  • 4.20
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14.40
  • N/A
  • 41.08

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.30%
  • 1.16%
  • 30.99%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.55%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.44
  • -22.35
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.29
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.49
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.79
  • 4.45

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.73
  • 17.23
  • 26.74

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.00
  • 3.03
  • 5.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
1.10
1.12
-1.79%
1.17
1.17
0.00%
1.17
1.08
8.33%
1.41
1.18
19.49%
Expenses
0.68
0.72
-5.56%
0.65
0.61
6.56%
0.55
0.82
-32.93%
0.72
0.83
-13.25%
EBITDA
0.42
0.40
5.00%
0.52
0.56
-7.14%
0.62
0.26
138.46%
0.70
0.35
100.00%
EBIDTM
38.17%
35.72%
44.61%
47.74%
14.01%
14.01%
49.12%
29.55%
Other Income
0.02
0.05
-60.00%
0.00
0.01
-100.00%
0.21
0.00
0
0.00
0.13
-100.00%
Interest
0.03
0.04
-25.00%
0.03
0.04
-25.00%
0.03
0.04
-25.00%
0.04
0.06
-33.33%
Depreciation
0.04
0.05
-20.00%
0.05
0.07
-28.57%
0.05
0.14
-64.29%
0.05
0.37
-86.49%
PBT
0.37
0.36
2.78%
0.45
0.46
-2.17%
0.74
-0.06
-
0.61
0.06
916.67%
Tax
0.11
0.04
175.00%
0.12
-0.26
-
0.10
0.00
0
-1.38
0.00
-
PAT
0.26
0.32
-18.75%
0.33
0.72
-54.17%
0.64
-0.06
-
1.99
0.06
3,216.67%
PATM
23.30%
28.65%
28.25%
61.23%
7.11%
7.11%
140.55%
4.66%
EPS
0.32
0.40
-20.00%
0.41
0.89
-53.93%
0.80
-0.08
-
2.45
0.07
3,400.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
4.85
4.87
4.71
4.87
12.54
17.25
16.28
16.28
18.24
16.46
14.67
Net Sales Growth
6.59%
3.40%
-3.29%
-61.16%
-27.30%
5.96%
0%
-10.75%
10.81%
12.20%
 
Cost Of Goods Sold
4,644.09
0.00
0.00
0.00
0.00
0.00
0.04
0.05
1.11
0.25
0.47
Gross Profit
-4,639.24
4.87
4.71
4.87
12.54
17.25
16.24
16.23
17.12
16.21
14.20
GP Margin
-95,654.52%
100%
100%
100%
100%
100%
99.75%
99.69%
93.86%
98.48%
96.80%
Total Expenditure
2.60
4.52
3.15
8.15
13.63
18.61
18.50
19.04
18.72
14.19
13.51
Power & Fuel Cost
-
0.01
0.04
0.04
0.20
0.24
0.26
0.30
0.36
0.18
0.17
% Of Sales
-
0.21%
0.85%
0.82%
1.59%
1.39%
1.60%
1.84%
1.97%
1.09%
1.16%
Employee Cost
-
0.45
0.52
0.57
1.00
1.36
1.96
2.15
2.02
1.76
1.38
% Of Sales
-
9.24%
11.04%
11.70%
7.97%
7.88%
12.04%
13.21%
11.07%
10.69%
9.41%
Manufacturing Exp.
-
1.18
1.48
1.86
7.22
10.72
11.95
12.80
12.46
8.99
8.38
% Of Sales
-
24.23%
31.42%
38.19%
57.58%
62.14%
73.40%
78.62%
68.31%
54.62%
57.12%
General & Admin Exp.
-
0.66
0.69
0.79
2.27
3.13
2.10
2.27
2.08
1.78
1.52
% Of Sales
-
13.55%
14.65%
16.22%
18.10%
18.14%
12.90%
13.94%
11.40%
10.81%
10.36%
Selling & Distn. Exp.
-
0.24
0.28
0.19
0.52
0.58
0.72
0.07
0.23
0.15
0.09
% Of Sales
-
4.93%
5.94%
3.90%
4.15%
3.36%
4.42%
0.43%
1.26%
0.91%
0.61%
Miscellaneous Exp.
-
1.98
0.16
4.70
2.41
2.58
1.47
1.40
0.47
1.08
0.09
% Of Sales
-
40.66%
3.40%
96.51%
19.22%
14.96%
9.03%
8.60%
2.58%
6.56%
10.29%
EBITDA
2.26
0.35
1.56
-3.28
-1.09
-1.36
-2.22
-2.76
-0.48
2.27
1.16
EBITDA Margin
46.60%
7.19%
33.12%
-67.35%
-8.69%
-7.88%
-13.64%
-16.95%
-2.63%
13.79%
7.91%
Other Income
0.23
2.19
0.19
3.96
0.75
0.81
0.08
0.14
0.25
0.27
0.22
Interest
0.13
0.16
0.25
0.18
0.03
0.20
0.20
0.04
0.03
0.03
0.04
Depreciation
0.19
0.22
1.29
0.67
0.65
0.70
1.09
1.09
1.07
1.10
0.90
PBT
2.17
2.16
0.20
-0.17
-1.01
-1.44
-3.43
-3.75
-1.34
1.41
0.44
Tax
-1.05
-1.51
0.00
0.00
0.00
-0.10
-0.05
-0.04
-0.17
0.26
0.07
Tax Rate
-48.39%
-69.91%
0.00%
0.00%
0.00%
6.94%
1.58%
0.98%
11.81%
18.44%
15.91%
PAT
3.22
3.67
0.06
-0.17
-1.01
-1.34
-3.01
-3.86
-1.11
0.97
0.35
PAT before Minority Interest
3.22
3.67
0.06
-0.17
-1.01
-1.34
-3.13
-4.05
-1.27
1.15
0.37
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.12
0.19
0.16
-0.18
-0.02
PAT Margin
66.39%
75.36%
1.27%
-3.49%
-8.05%
-7.77%
-18.49%
-23.71%
-6.09%
5.89%
2.39%
PAT Growth
209.62%
6,016.67%
-
-
-
-
-
-
-
177.14%
 
EPS
3.98
4.53
0.07
-0.21
-1.25
-1.65
-3.72
-4.77
-1.37
1.20
0.43

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
-0.26
-3.94
-3.97
-4.04
-3.20
-1.84
1.18
5.03
5.75
4.78
Share Capital
8.10
8.10
8.10
8.10
8.10
8.10
8.00
8.00
8.00
8.00
Total Reserves
-8.36
-12.04
-12.07
-12.14
-11.30
-9.94
-6.82
-2.97
-2.25
-3.22
Non-Current Liabilities
-1.46
0.09
3.64
0.23
0.25
1.69
1.85
0.50
0.54
0.47
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.01
0.04
0.07
0.10
0.03
Unsecured Loans
0.00
0.00
3.50
0.00
0.00
1.43
1.43
0.00
0.00
0.00
Long Term Provisions
0.11
0.09
0.14
0.23
0.25
0.16
0.19
0.20
0.14
0.08
Current Liabilities
4.52
7.14
6.48
15.98
16.02
13.66
9.17
7.08
4.12
5.49
Trade Payables
2.91
4.30
4.52
14.49
12.90
11.78
6.66
4.30
1.78
2.89
Other Current Liabilities
1.60
2.78
1.95
1.48
3.11
1.87
2.40
2.32
2.33
2.29
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.09
0.44
0.00
0.25
Short Term Provisions
0.01
0.06
0.00
0.01
0.01
0.01
0.02
0.02
0.01
0.06
Total Liabilities
2.80
3.29
6.15
12.17
13.07
13.60
12.98
13.59
11.94
11.52
Net Block
1.15
1.41
2.68
3.29
4.05
4.47
4.99
5.56
5.88
6.19
Gross Block
2.96
3.08
4.56
4.50
4.74
15.10
14.79
15.04
14.30
13.96
Accumulated Depreciation
1.81
1.67
1.88
1.21
0.69
10.63
9.81
9.48
8.42
7.78
Non Current Assets
2.35
2.42
4.69
5.27
6.31
7.45
7.67
7.95
7.90
7.21
Capital Work in Progress
0.00
0.00
0.00
0.01
0.01
0.01
0.06
0.10
0.05
0.05
Non Current Investment
0.35
0.32
0.50
0.20
0.09
0.01
0.01
0.01
0.01
0.01
Long Term Loans & Adv.
0.71
0.53
0.98
1.15
1.56
2.47
2.23
1.83
1.59
0.85
Other Non Current Assets
0.13
0.16
0.52
0.62
0.60
0.48
0.38
0.44
0.37
0.11
Current Assets
0.45
0.87
1.45
6.91
6.75
6.16
5.32
5.65
4.01
4.31
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.01
0.11
0.07
Sundry Debtors
0.02
0.05
0.11
3.00
3.43
2.82
3.29
4.35
2.79
3.11
Cash & Bank
0.09
0.26
0.50
1.81
1.41
1.77
0.61
0.33
0.63
0.50
Other Current Assets
0.35
0.56
0.82
1.35
1.91
1.56
1.42
0.97
0.47
0.62
Short Term Loans & Adv.
0.00
0.00
0.02
0.75
0.81
0.57
0.32
0.38
0.19
0.35
Net Current Assets
-4.07
-6.27
-5.03
-9.08
-9.26
-7.50
-3.85
-1.43
-0.11
-1.18
Total Assets
2.80
3.29
6.14
12.18
13.06
13.61
12.99
13.60
11.94
11.52

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
0.37
1.81
-4.57
2.10
0.59
2.06
1.24
0.21
1.05
1.71
PBT
2.19
0.02
-0.17
-0.90
-1.44
-3.05
-3.89
-1.28
1.24
0.35
Adjustment
0.10
1.70
1.72
2.45
2.70
2.22
2.50
1.44
2.22
2.16
Changes in Working Capital
-1.70
-0.10
-7.10
0.38
-0.87
3.43
3.35
0.37
-1.79
-0.58
Cash after chg. in Working capital
0.59
1.61
-5.55
1.94
0.39
2.60
1.96
0.54
1.67
1.93
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.22
0.19
0.98
0.16
0.19
-0.54
-0.72
-0.33
-0.62
-0.23
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
0.01
0.11
-0.07
-0.26
-0.46
-0.62
-0.62
-0.90
-0.44
-1.40
Net Fixed Assets
0.12
1.48
-0.05
0.24
8.79
-0.25
0.29
-0.78
-0.34
-0.27
Net Investments
0.00
0.14
-0.14
0.00
0.14
0.26
0.00
0.00
-0.01
-0.79
Others
-0.11
-1.51
0.12
-0.50
-9.39
-0.63
-0.91
-0.12
-0.09
-0.34
Cash from Financing Activity
-0.55
-2.15
3.32
-1.45
-0.23
-0.20
-0.40
0.39
-0.20
-0.63
Net Cash Inflow / Outflow
-0.17
-0.24
-1.31
0.39
-0.11
1.24
0.21
-0.31
0.41
-0.33
Opening Cash & Equivalents
0.26
0.50
1.81
1.41
1.52
0.54
0.33
0.63
0.23
0.56
Closing Cash & Equivalent
0.09
0.26
0.50
1.81
1.41
1.77
0.54
0.33
0.63
0.23

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
-0.33
-4.86
-4.91
-4.99
-3.95
-2.27
1.47
6.29
7.16
5.98
ROA
120.41%
1.21%
-1.82%
-8.01%
-10.04%
-23.51%
-30.47%
-9.95%
9.80%
3.19%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-130.35%
-23.60%
21.89%
7.95%
ROCE
0.00%
0.00%
0.00%
0.00%
0.00%
-249.73%
-97.31%
-24.55%
26.42%
9.13%
Fixed Asset Turnover
1.61
1.23
1.08
2.72
1.74
1.09
1.09
1.24
1.16
1.13
Receivable days
2.71
6.44
116.61
93.60
66.13
68.43
85.64
71.48
65.47
85.90
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.11
0.17
1.18
1.98
1.47
Payable days
614.88
443.06
1029.34
518.71
329.79
209.72
121.43
64.59
68.12
93.94
Cash Conversion Cycle
-612.17
-436.62
-912.73
-425.12
-263.66
-141.18
-35.62
8.08
-0.67
-6.57
Total Debt/Equity
-4.55
-0.41
-0.88
0.00
-0.45
-0.80
1.34
0.11
0.02
0.06
Interest Cover
14.12
1.22
0.05
-35.62
-6.21
-14.90
-113.07
-40.54
50.67
12.95

News Update:


  • HathwayBhawani Cable - Quarterly Results
    10th Oct 2020, 18:07 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.