Nifty

:

22452.90

Sensex

:

74067.28

50.50 (0.23%)
214.34 (0.29%)

Login

Nifty
Sensex

:
:

22452.90
74067.28

50.50 (0.23%)
214.34 (0.29%)

Fame India Ltd. (Amalgamated)

Film Production, Distribution & Entertainment

Rating :

N/A

BSE: 532631 | NSE: FAME

Watchlist

NSE BSE

Not traded in the last 30 days

Open
High
Low
Previous Close

N/A
N/A
N/A
N/A

Volume
Traded Value (lacs)
52 Week High
52 Week Low

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

193.82
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

202.79
N/A
N/A

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

0.43
-

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07 Mar 06 Mar 05
Net Sales - 218.59 183.32 144.89 109.63 77.72 51.99 29.07 8.16 Net Sales Growth - 19.24% 26.52% 32.16% 41.06% 49.49% 78.84% 256.25% Cost Of Goods Sold - 12.17 10.77 10.04 7.47 4.97 2.68 1.57 0.60 Gross Profit - 206.41 172.54 134.84 102.15 72.75 49.31 27.50 7.56 GP Margin - 94.43% 94.12% 93.06% 93.18% 93.61% 94.85% 94.60% 92.65% Total Expenditure - 198.63 164.25 133.76 99.12 67.05 44.02 29.15 12.21 Power & Fuel Cost - 13.26 11.70 10.23 8.05 5.49 2.82 1.69 0.68 % Of Sales - 6.07% 6.38% 7.06% 7.34% 7.06% 5.42% 5.81% 8.33% Employee Cost - 12.60 14.38 12.48 12.12 10.38 6.48 4.90 1.93 % Of Sales - 5.76% 7.84% 8.61% 11.06% 13.36% 12.46% 16.86% 23.65% Manufacturing Exp. - 68.38 51.93 47.14 32.37 22.26 15.52 1.37 1.16 % Of Sales - 31.28% 28.33% 32.54% 29.53% 28.64% 29.85% 4.71% 14.22% General & Admin Exp. - 83.10 71.89 49.44 32.48 19.22 12.96 10.37 4.39 % Of Sales - 38.02% 39.22% 34.12% 29.63% 24.73% 24.93% 35.67% 53.80% Selling & Distn. Exp. - 1.32 1.06 1.89 3.28 3.30 2.49 8.95 3.21 % Of Sales - 0.60% 0.58% 1.30% 2.99% 4.25% 4.79% 30.79% 39.34% Miscellaneous Exp. - 7.79 2.51 2.55 3.34 1.44 1.06 0.31 0.25 % Of Sales - 3.56% 1.37% 1.76% 3.05% 1.85% 2.04% 1.07% 3.06% EBITDA - 19.96 19.07 11.13 10.51 10.67 7.97 -0.08 -4.05 EBITDA Margin - 9.13% 10.40% 7.68% 9.59% 13.73% 15.33% -0.28% -49.63% Other Income - 2.33 1.88 6.49 6.80 12.64 10.43 2.66 2.32 Interest - 8.53 6.83 6.89 4.89 3.00 3.55 3.71 1.94 Depreciation - 16.81 17.10 16.98 11.62 6.10 4.35 3.64 1.55 PBT - -3.06 -2.97 -6.24 0.81 14.21 10.50 -4.78 -5.22 Tax - 0.00 -0.63 0.00 -1.07 1.79 0.67 0.11 0.04 Tax Rate - 0.00% -46.32% 0.00% -132.10% 12.60% 6.38% -2.30% -0.77% PAT - -11.13 1.99 -6.24 1.88 12.42 9.83 -4.88 -5.26 PAT before Minority Interest - -11.13 1.99 -6.24 1.88 12.42 9.83 -4.88 -5.26 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - -5.09% 1.09% -4.31% 1.71% 15.98% 18.91% -16.79% -64.46% PAT Growth - - - - -84.86% 26.35% - - EPS - -2.01 0.36 -1.13 0.34 2.25 1.78 -0.88 -0.95

Description TTM Mar 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07 Mar 06 Mar 05
Net Sales - 226.12 196.46 169.70 133.56 92.58 88.21 58.01 37.86 Net Sales Growth - 15.10% 15.77% 27.06% 44.26% 4.95% 52.06% 53.22% Cost Of Goods Sold - 12.61 11.23 10.04 7.47 4.98 2.70 2.25 2.08 Gross Profit - 213.52 185.22 159.66 126.08 87.59 85.51 55.76 35.77 GP Margin - 94.43% 94.28% 94.08% 94.40% 94.61% 96.94% 96.12% 94.48% Total Expenditure - 207.49 179.04 159.63 120.24 79.90 75.17 52.70 34.49 Power & Fuel Cost - 13.26 11.72 10.26 8.08 5.57 2.94 2.02 1.44 % Of Sales - 5.86% 5.97% 6.05% 6.05% 6.02% 3.33% 3.48% 3.80% Employee Cost - 12.99 15.45 12.93 12.95 11.91 7.97 5.48 3.46 % Of Sales - 5.74% 7.86% 7.62% 9.70% 12.86% 9.04% 9.45% 9.14% Manufacturing Exp. - 70.26 58.87 66.48 49.27 29.61 41.09 15.79 8.96 % Of Sales - 31.07% 29.97% 39.18% 36.89% 31.98% 46.58% 27.22% 23.67% General & Admin Exp. - 84.89 74.35 54.19 36.03 19.50 13.70 15.50 8.80 % Of Sales - 37.54% 37.84% 31.93% 26.98% 21.06% 15.53% 26.72% 23.24% Selling & Distn. Exp. - 1.32 1.09 1.91 3.44 6.57 5.61 11.11 8.73 % Of Sales - 0.58% 0.55% 1.13% 2.58% 7.10% 6.36% 19.15% 23.06% Miscellaneous Exp. - 12.16 6.32 3.81 2.98 1.76 1.16 0.55 1.02 % Of Sales - 5.38% 3.22% 2.25% 2.23% 1.90% 1.32% 0.95% 2.69% EBITDA - 18.63 17.42 10.07 13.32 12.68 13.04 5.31 3.37 EBITDA Margin - 8.24% 8.87% 5.93% 9.97% 13.70% 14.78% 9.15% 8.90% Other Income - 2.76 2.09 6.82 6.40 12.59 10.17 3.36 1.14 Interest - 7.40 5.82 5.83 3.96 2.21 3.11 3.60 2.35 Depreciation - 17.41 17.75 17.66 12.40 7.27 8.94 5.71 3.56 PBT - -3.41 -4.06 -6.59 3.36 15.78 11.15 -0.65 -1.40 Tax - 0.31 -0.64 -0.26 -0.07 1.70 1.39 1.24 2.11 Tax Rate - -2.66% -237.04% 3.95% -2.08% 10.77% 12.47% -190.77% -150.71% PAT - -11.96 0.90 -6.33 3.44 14.08 9.76 -2.90 -5.20 PAT before Minority Interest - -11.96 0.90 -6.33 3.44 14.08 9.76 -1.89 -3.51 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 -1.01 -1.69 PAT Margin - -5.29% 0.46% -3.73% 2.58% 15.21% 11.06% -5.00% -13.73% PAT Growth - - - - -75.57% 44.26% - - EPS - -2.16 0.16 -1.14 0.62 2.55 1.76 -0.52 -0.94

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07 Mar 06 Mar 05
Shareholder's Funds 161.07 68.75 73.91 83.30 93.16 54.59 53.19 19.29 Share Capital 55.28 34.95 34.80 34.80 34.80 31.59 31.57 23.42 Total Reserves 105.80 33.81 39.12 48.51 58.36 23.00 21.63 -4.12 Non-Current Liabilities 19.39 45.06 131.33 128.42 87.24 120.12 45.47 44.01 Secured Loans 0.92 11.00 60.38 46.66 20.43 23.11 32.50 14.92 Unsecured Loans 17.39 28.39 70.95 81.76 65.51 97.00 12.97 29.09 Long Term Provisions 1.05 0.70 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 48.78 128.61 64.49 54.04 32.15 19.90 8.09 8.42 Trade Payables 15.81 12.98 6.31 5.07 26.06 17.10 1.45 3.08 Other Current Liabilities 23.53 104.28 54.76 45.60 5.52 2.11 6.17 5.02 Short Term Borrowings 2.14 11.22 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 7.29 0.12 3.41 3.38 0.57 0.69 0.47 0.32 Total Liabilities 229.24 242.42 269.73 265.76 212.55 194.61 106.75 71.72 Net Block 118.87 124.66 142.05 127.04 77.27 46.82 30.96 21.01 Gross Block 195.33 184.75 185.91 154.06 92.93 56.38 36.27 22.71 Accumulated Depreciation 76.46 60.09 43.86 27.02 15.66 9.57 5.31 1.70 Non Current Assets 198.71 214.59 176.15 183.99 128.88 83.46 59.69 53.67 Capital Work in Progress 11.11 20.95 12.74 34.68 29.64 14.73 6.83 9.50 Non Current Investment 22.16 22.11 21.36 22.27 21.97 21.91 21.91 23.16 Long Term Loans & Adv. 39.58 41.63 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 5.20 5.25 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 30.54 27.83 93.58 81.78 83.66 111.15 47.06 18.05 Current Investments 18.50 0.00 0.00 0.00 5.01 3.00 5.00 0.00 Inventories 1.02 0.75 0.70 0.52 0.31 0.20 0.08 0.03 Sundry Debtors 5.25 4.99 3.86 1.30 2.22 3.11 1.98 0.90 Cash & Bank 2.70 17.25 21.73 18.75 20.73 67.58 18.51 2.48 Other Current Assets 3.07 2.08 0.65 0.97 55.38 37.26 21.49 14.65 Short Term Loans & Adv. 2.23 2.76 66.64 60.23 54.01 36.20 20.62 14.48 Net Current Assets -18.24 -100.78 29.09 27.73 51.51 91.25 38.97 9.63 Total Assets 229.25 242.42 269.73 265.77 212.54 194.61 106.75 71.72

Description Mar 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07 Mar 06 Mar 05
Shareholder's Funds 164.61 73.12 79.36 88.84 97.27 57.13 55.93 20.05 Share Capital 55.27 34.95 34.80 34.80 34.80 31.59 31.57 23.42 Total Reserves 109.33 38.17 44.57 54.05 62.47 25.54 24.36 -3.37 Non-Current Liabilities 1.76 28.33 114.85 112.34 73.18 110.70 39.00 41.05 Secured Loans 0.92 11.00 60.38 46.66 20.43 23.15 33.22 19.63 Unsecured Loans 0.00 12.00 54.81 66.23 51.96 87.43 5.61 20.86 Long Term Provisions 1.07 0.71 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 51.08 130.42 70.44 59.80 36.08 26.98 14.70 16.98 Trade Payables 17.15 14.26 9.65 8.24 28.65 20.41 3.28 5.40 Other Current Liabilities 23.65 104.42 56.09 47.33 6.66 3.36 8.16 5.85 Short Term Borrowings 2.14 11.22 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 8.14 0.52 4.70 4.23 0.78 3.21 3.26 5.73 Total Liabilities 217.45 231.87 264.65 260.98 206.53 194.81 109.63 80.53 Net Block 123.93 130.24 148.37 133.82 84.64 54.88 40.20 33.50 Gross Block 206.25 195.76 198.95 193.86 132.75 95.73 72.32 61.81 Accumulated Depreciation 82.32 65.52 50.58 60.04 48.12 40.85 32.12 28.31 Non Current Assets 183.50 200.79 161.54 170.37 116.11 70.86 48.27 45.60 Capital Work in Progress 11.11 17.40 12.74 35.21 30.17 14.74 6.83 9.57 Non Current Investment 0.23 0.19 0.43 1.34 1.30 1.24 1.24 2.54 Long Term Loans & Adv. 41.24 44.16 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 5.20 5.25 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 33.94 31.09 103.12 90.61 90.42 123.94 61.36 34.92 Current Investments 18.50 0.10 1.66 0.00 5.57 3.78 6.18 0.00 Inventories 1.04 0.78 0.85 0.58 0.32 0.22 0.08 0.06 Sundry Debtors 5.87 6.21 7.02 6.26 6.18 5.33 5.23 3.07 Cash & Bank 4.26 18.77 23.10 20.53 21.58 68.97 19.48 2.91 Other Current Assets 4.27 2.09 0.65 0.97 56.77 45.66 30.38 28.89 Short Term Loans & Adv. 3.43 3.14 69.84 62.26 55.40 44.60 29.50 28.62 Net Current Assets -17.14 -99.33 32.67 30.81 54.34 96.96 46.66 17.95 Total Assets 217.44 231.88 264.66 260.98 206.53 194.80 109.63 80.52

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07 Mar 06 Mar 05
Cash From Operating Activity 33.29 28.33 18.03 17.93 -1.02 -3.46 -6.05 -7.99 PBT -11.13 1.35 -6.24 0.81 14.21 10.50 -4.78 -5.22 Adjustment 29.49 22.86 23.11 15.33 -1.67 0.57 5.06 1.35 Changes in Working Capital 15.73 4.65 1.87 3.29 -11.80 -13.76 -5.85 -4.07 Cash after chg. in Working capital 34.09 28.86 18.73 19.42 0.74 -2.69 -5.57 -7.95 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.80 -0.54 -0.70 -1.49 -1.76 -0.77 -0.48 -0.04 Other Direct Exp. Paid 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 Cash From Investing Activity -11.22 -10.27 -21.60 -43.64 -43.66 -17.43 -14.38 -21.33 Net Fixed Assets -0.74 -7.05 -9.91 -66.17 -51.46 -28.01 -10.89 Net Investments -18.55 -0.75 0.91 4.71 -2.07 2.00 -3.75 Others 8.07 -2.47 -12.60 17.82 9.87 8.58 0.26 Cash from Financing Activity -23.48 -22.55 6.54 23.73 -2.10 71.64 36.46 29.95 Net Cash Inflow / Outflow -1.40 -4.48 2.98 -1.98 -46.78 50.76 16.04 0.63 Opening Cash & Equivalents 2.99 7.47 18.75 20.73 67.58 18.51 2.48 1.85 Closing Cash & Equivalent 1.58 2.99 21.73 18.75 20.73 67.58 18.51 2.48

Description Mar 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07 Mar 06 Mar 05
Cash From Operating Activity 33.15 26.11 17.87 20.15 2.76 3.67 0.59 -2.52 PBT -11.65 0.27 -6.59 3.36 15.78 11.15 -0.65 -1.40 Adjustment 29.50 22.86 23.90 15.52 -0.70 5.63 6.85 5.72 Changes in Working Capital 16.38 3.65 1.74 3.82 -10.15 -12.05 -4.25 -4.68 Cash after chg. in Working capital 34.22 26.77 19.05 22.70 4.94 4.73 1.95 -0.36 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.07 -0.66 -1.18 -2.55 -2.18 -1.06 -1.35 -2.16 Other Direct Exp. Paid 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 Cash From Investing Activity -9.92 -8.65 -22.29 -43.76 -44.84 -21.41 -17.59 -23.30 Net Fixed Assets -0.74 -7.05 -9.91 -66.17 -51.46 -28.01 -10.89 Net Investments -18.55 -0.75 0.91 4.71 -2.07 2.00 -3.75 Others 9.37 -0.85 -13.29 17.70 8.69 4.60 -2.95 Cash from Financing Activity -24.60 -21.79 6.99 22.56 -5.23 68.92 34.34 25.32 Net Cash Inflow / Outflow -1.37 -4.33 2.57 -1.06 -47.31 51.18 17.34 -0.50 Opening Cash & Equivalents 4.51 8.84 20.53 21.58 68.97 19.48 2.91 3.41 Closing Cash & Equivalent 3.15 4.51 23.10 20.53 21.58 68.97 18.48 2.91

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07 Mar 06 Mar 05
Book Value (Rs.) 29.14 19.07 20.59 23.21 25.95 16.75 16.34 7.99 ROA -4.72% 0.78% -2.33% 0.78% 6.10% 6.52% -5.47% -9.70% ROE -9.69% 2.79% -7.94% 2.13% 16.81% 18.24% -13.47% -24.40% ROCE -1.37% 4.16% 0.31% 2.91% 9.73% 10.28% -1.32% -6.63% Fixed Asset Turnover 1.15 0.99 0.85 0.89 1.04 1.12 0.99 0.70 Receivable days 8.54 8.81 6.50 5.86 12.52 17.85 18.06 24.12 Inventory Days 1.48 1.45 1.54 1.38 1.20 0.97 0.69 1.53 Payable days 41.90 32.56 20.67 74.26 149.07 97.92 36.66 66.27 Cash Conversion Cycle -31.87 -22.30 -12.63 -67.03 -135.35 -79.09 -17.91 -40.62 Total Debt/Equity 0.19 1.74 1.78 1.54 0.92 2.20 0.85 2.28 Interest Cover -0.30 1.20 0.09 1.16 5.74 3.95 -0.29 -1.70

Description Mar 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07 Mar 06 Mar 05
Book Value (Rs.) 29.78 20.28 22.11 24.75 27.10 17.53 17.18 8.30 ROA -5.33% 0.36% -2.41% 1.47% 7.02% 6.41% -1.98% -4.36% ROE -10.07% 1.19% -7.53% 3.69% 18.24% 17.26% -4.97% -17.50% ROCE -2.40% 3.29% -0.39% 3.94% 10.67% 10.87% 3.80% 1.56% Fixed Asset Turnover 1.12 1.00 0.86 0.82 0.81 1.05 0.86 0.61 Receivable days 9.75 12.29 14.28 16.99 22.68 21.84 26.11 29.64 Inventory Days 1.47 1.51 1.54 1.24 1.06 0.62 0.45 0.55 Payable days 44.53 37.20 26.83 70.19 135.13 62.23 36.00 67.44 Cash Conversion Cycle -33.32 -23.39 -11.01 -51.96 -111.39 -39.77 -9.44 -37.25 Total Debt/Equity 0.08 1.41 1.45 1.27 0.74 1.94 0.69 2.02 Interest Cover -0.57 1.05 -0.13 1.85 8.13 4.58 0.82 0.40

Annual Reports:

News Update:

No Latest News!

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.

Feedback