Nifty
Sensex
:
:
18210.95
61143.33
-57.45 (-0.31%)
-206.93 (-0.34%)

TV Broadcasting & Software Production

Rating :
44/99

BSE: 532700 | NSE: ENIL

194.30
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  178.70
  •  195.85
  •  178.00
  •  178.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  107687
  •  204.83
  •  226.95
  •  138.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 928.62
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 918.15
  • 0.51%
  • 1.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.15%
  • 2.14%
  • 13.44%
  • FII
  • DII
  • Others
  • 6.34%
  • 4.27%
  • 2.66%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.33
  • -13.31
  • -24.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -14.10
  • -33.59
  • -35.03

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.91
  • 48.63
  • 22.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.11
  • 2.54
  • 1.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.32
  • 19.63
  • 14.73

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
41.56
37.73
10.15%
100.36
151.84
-33.90%
85.62
148.33
-42.28%
48.37
115.56
-58.14%
Expenses
59.61
63.67
-6.38%
76.33
128.85
-40.76%
64.75
107.03
-39.50%
54.69
87.55
-37.53%
EBITDA
-18.05
-25.94
-
24.03
22.99
4.52%
20.86
41.29
-49.48%
-6.32
28.01
-
EBIDTM
-43.42%
-68.74%
23.94%
15.14%
24.37%
27.84%
-13.07%
24.24%
Other Income
5.53
5.85
-5.47%
4.68
3.75
24.80%
4.07
3.04
33.88%
4.49
3.34
34.43%
Interest
4.36
4.72
-7.63%
4.25
4.70
-9.57%
4.69
4.99
-6.01%
5.26
4.93
6.69%
Depreciation
21.69
25.28
-14.20%
23.53
26.87
-12.43%
24.86
26.38
-5.76%
25.55
25.94
-1.50%
PBT
-38.56
-50.09
-
-96.56
-4.83
-
24.70
12.95
90.73%
-32.64
0.47
-
Tax
-9.12
-12.18
-
-30.31
-1.60
-
6.30
3.05
106.56%
-7.88
0.28
-
PAT
-29.44
-37.91
-
-66.25
-3.23
-
18.40
9.90
85.86%
-24.76
0.19
-
PATM
-70.84%
-100.46%
-66.01%
-2.13%
21.50%
6.68%
-51.18%
0.17%
EPS
-6.18
-7.95
-
-13.90
-0.68
-
3.86
2.08
85.58%
-5.19
0.04
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
275.91
272.09
548.14
620.80
537.07
555.79
508.61
438.48
384.49
339.56
311.05
Net Sales Growth
-39.15%
-50.36%
-11.70%
15.59%
-3.37%
9.28%
15.99%
14.04%
13.23%
9.17%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
275.91
272.09
548.14
620.80
537.07
555.79
508.61
438.48
384.49
339.56
311.05
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
255.38
255.98
422.80
481.66
422.50
431.11
354.95
298.73
265.55
248.92
237.40
Power & Fuel Cost
-
11.94
16.01
14.68
13.66
12.74
11.55
11.18
10.90
10.57
9.15
% Of Sales
-
4.39%
2.92%
2.36%
2.54%
2.29%
2.27%
2.55%
2.83%
3.11%
2.94%
Employee Cost
-
92.52
134.83
126.18
118.54
105.38
93.84
82.76
75.22
73.83
64.91
% Of Sales
-
34.00%
24.60%
20.33%
22.07%
18.96%
18.45%
18.87%
19.56%
21.74%
20.87%
Manufacturing Exp.
-
109.15
198.12
236.92
192.11
73.13
56.24
47.15
43.07
39.78
42.93
% Of Sales
-
40.12%
36.14%
38.16%
35.77%
13.16%
11.06%
10.75%
11.20%
11.72%
13.80%
General & Admin Exp.
-
24.93
37.33
69.53
59.59
59.24
50.22
45.77
40.37
39.78
40.42
% Of Sales
-
9.16%
6.81%
11.20%
11.10%
10.66%
9.87%
10.44%
10.50%
11.72%
12.99%
Selling & Distn. Exp.
-
5.09
12.85
14.42
20.39
160.35
125.27
99.88
81.10
65.97
54.88
% Of Sales
-
1.87%
2.34%
2.32%
3.80%
28.85%
24.63%
22.78%
21.09%
19.43%
17.64%
Miscellaneous Exp.
-
12.36
23.66
19.92
18.23
20.28
17.84
11.99
14.89
18.98
54.88
% Of Sales
-
4.54%
4.32%
3.21%
3.39%
3.65%
3.51%
2.73%
3.87%
5.59%
8.07%
EBITDA
20.52
16.11
125.34
139.14
114.57
124.68
153.66
139.75
118.94
90.64
73.65
EBITDA Margin
7.44%
5.92%
22.87%
22.41%
21.33%
22.43%
30.21%
31.87%
30.93%
26.69%
23.68%
Other Income
18.77
19.09
13.39
15.69
11.45
21.48
39.72
37.78
28.54
31.20
38.24
Interest
18.56
18.91
19.49
3.98
4.72
13.59
0.04
0.04
0.05
0.02
0.00
Depreciation
95.63
99.23
104.16
67.11
63.45
53.60
36.07
32.87
31.81
31.73
32.54
PBT
-143.06
-82.93
15.08
83.74
57.85
78.96
157.28
144.61
115.62
90.09
79.34
Tax
-41.01
-44.08
4.37
29.85
26.45
23.79
48.75
38.64
31.99
21.77
23.24
Tax Rate
28.67%
28.52%
28.98%
35.65%
42.60%
30.13%
31.00%
26.72%
27.67%
24.16%
29.29%
PAT
-102.05
-110.50
10.71
53.90
35.64
55.17
108.52
105.98
83.62
68.32
56.10
PAT before Minority Interest
-102.05
-110.50
10.71
53.90
35.64
55.17
108.52
105.98
83.62
68.32
56.10
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-36.99%
-40.61%
1.95%
8.68%
6.64%
9.93%
21.34%
24.17%
21.75%
20.12%
18.04%
PAT Growth
0.00%
-
-80.13%
51.23%
-35.40%
-49.16%
2.40%
26.74%
22.39%
21.78%
 
EPS
-21.39
-23.17
2.25
11.30
7.47
11.57
22.75
22.22
17.53
14.32
11.76

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
802.06
917.26
935.31
887.45
857.37
808.43
674.66
580.26
502.21
438.44
Share Capital
47.67
47.67
47.67
47.67
47.67
47.67
47.67
47.67
47.67
47.67
Total Reserves
754.39
869.59
887.64
839.78
809.70
760.76
626.99
532.59
454.54
390.77
Non-Current Liabilities
250.69
309.43
44.12
33.26
193.00
167.98
114.06
18.24
11.72
19.54
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
85.38
85.63
10.11
9.17
183.45
162.14
130.63
21.99
4.27
9.75
Current Liabilities
112.16
169.42
165.74
237.23
261.99
360.38
107.68
91.29
74.46
103.38
Trade Payables
76.60
116.78
123.06
104.89
111.63
80.00
74.09
57.96
41.09
43.15
Other Current Liabilities
33.62
50.80
40.83
26.74
25.48
29.01
27.31
25.35
10.46
16.77
Short Term Borrowings
0.00
0.00
0.00
103.96
123.19
250.08
0.00
0.00
0.00
0.00
Short Term Provisions
1.94
1.84
1.85
1.64
1.68
1.28
6.28
7.98
22.92
43.46
Total Liabilities
1,165.11
1,396.11
1,145.17
1,157.94
1,312.36
1,336.79
896.40
689.79
588.39
561.36
Net Block
663.42
844.35
690.80
673.44
713.50
371.30
53.49
91.49
120.34
149.89
Gross Block
1,140.34
1,127.13
907.04
824.16
802.35
407.37
364.06
369.49
367.78
367.61
Accumulated Depreciation
379.42
282.77
216.24
150.72
88.86
36.07
310.57
278.00
247.44
217.72
Non Current Assets
789.57
966.41
758.25
791.04
993.38
972.35
335.07
229.54
140.54
177.82
Capital Work in Progress
1.73
0.85
21.95
62.59
66.44
356.64
0.00
0.11
0.00
0.09
Non Current Investment
2.25
2.31
12.24
10.39
10.37
50.63
139.20
101.92
1.09
1.00
Long Term Loans & Adv.
122.16
118.90
33.24
44.47
202.94
193.64
135.85
29.46
12.54
19.47
Other Non Current Assets
0.01
0.01
0.01
0.16
0.14
0.14
6.53
6.57
6.57
7.37
Current Assets
375.54
429.71
386.93
366.90
318.98
364.45
561.33
460.25
447.86
383.54
Current Investments
222.83
236.08
135.19
155.29
107.54
186.44
410.73
331.39
313.80
182.51
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
114.41
160.69
183.94
170.20
162.15
140.30
126.44
104.00
99.41
93.04
Cash & Bank
10.47
4.10
23.86
17.99
18.62
19.81
14.28
13.80
12.30
44.76
Other Current Assets
27.83
20.53
34.28
16.94
30.66
17.90
9.87
11.06
22.35
63.24
Short Term Loans & Adv.
9.47
8.31
9.66
6.48
18.91
7.73
4.35
5.43
16.62
55.52
Net Current Assets
263.38
260.29
221.19
129.67
56.99
4.07
453.65
368.96
373.39
280.16
Total Assets
1,165.11
1,396.12
1,145.18
1,157.94
1,312.36
1,336.80
896.40
689.79
588.40
561.36

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
30.76
118.97
119.32
106.34
104.31
108.82
95.42
105.26
82.77
116.94
PBT
-82.93
15.08
83.74
62.09
78.96
157.28
144.61
115.62
90.09
79.34
Adjustment
104.35
115.03
59.17
64.58
52.01
-7.85
-1.07
12.18
11.25
13.60
Changes in Working Capital
15.34
5.13
-3.61
-4.92
-7.20
-8.43
0.72
15.83
-2.71
28.11
Cash after chg. in Working capital
36.75
135.23
139.30
121.75
123.77
141.00
144.26
143.63
98.63
121.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.00
-16.27
-19.98
-15.41
-19.46
-32.18
-48.85
-38.37
-15.87
-4.10
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
12.62
-92.54
2.47
-73.78
52.04
-337.85
-89.32
-98.14
-115.20
-87.84
Net Fixed Assets
-14.89
-187.37
-42.14
-17.96
-104.78
-400.40
5.54
-1.82
-0.24
0.52
Net Investments
8.14
-94.19
15.31
-47.58
119.85
314.94
-115.96
-116.59
-132.79
-91.93
Others
19.37
189.02
29.30
-8.24
36.97
-252.39
21.10
20.27
17.83
3.57
Cash from Financing Activity
-36.91
-46.34
-115.81
-33.19
-153.96
230.93
-5.62
-5.62
-0.02
0.00
Net Cash Inflow / Outflow
6.46
-19.91
5.98
-0.63
2.39
1.90
0.48
1.49
-32.45
29.10
Opening Cash & Equivalents
4.08
23.85
17.94
18.57
16.18
14.28
13.80
12.30
44.76
15.65
Closing Cash & Equivalent
10.46
4.08
23.85
17.94
18.57
16.18
14.28
13.80
12.30
44.76

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
168.25
192.42
196.20
186.16
179.85
169.59
141.53
121.72
105.35
91.97
ROA
-8.63%
0.84%
4.68%
2.89%
4.17%
9.72%
13.36%
13.08%
11.88%
10.32%
ROE
-12.85%
1.16%
5.91%
4.09%
6.62%
14.63%
16.89%
15.45%
14.53%
13.67%
ROCE
-15.78%
3.73%
9.11%
6.78%
9.08%
18.15%
23.05%
21.37%
19.16%
19.33%
Fixed Asset Turnover
0.24
0.54
0.72
0.66
0.92
1.32
1.20
1.04
0.92
0.85
Receivable days
184.52
114.74
104.11
112.94
99.31
95.71
95.91
96.55
103.43
120.98
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
110.61
93.71
90.31
96.60
86.07
86.77
87.73
74.42
69.10
64.01
Cash Conversion Cycle
73.91
21.03
13.80
16.34
13.25
8.93
8.18
22.12
34.33
56.98
Total Debt/Equity
0.00
0.00
0.00
0.12
0.14
0.31
0.00
0.00
0.00
0.00
Interest Cover
-7.18
1.77
22.07
14.15
6.81
4381.96
3360.99
2557.32
5365.23
0.00

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.