Nifty
Sensex
:
:
11347.10
38472.39
46.65 (0.41%)
161.90 (0.42%)

TV Broadcasting & Software Production

Rating :
63/99

BSE: 500189 | NSE: NXTDIGITAL

591.70
13-Aug-2020
  • Open
  • High
  • Low
  • Previous Close
  •  575.00
  •  595.00
  •  565.25
  •  564.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15970
  •  93.54
  •  595.00
  •  180.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,208.87
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,218.62
  • 2.98%
  • 14.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.82%
  • 4.05%
  • 17.89%
  • FII
  • DII
  • Others
  • 6.52%
  • 0.00%
  • 0.72%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.81
  • -16.27
  • -39.16

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -43.51
  • -49.97

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.79
  • 8.93
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.41
  • 0.41
  • 0.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -76.46
  • -128.88
  • -220.90

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
215.25
0.00
0
302.62
165.56
82.79%
261.85
165.25
58.46%
222.60
158.62
40.34%
Expenses
201.47
0.00
0
193.76
244.90
-20.88%
221.25
300.74
-26.43%
277.73
133.64
107.82%
EBITDA
13.77
0.00
0
108.86
-79.35
-
40.60
-135.49
-
-55.12
24.98
-
EBIDTM
6.40%
0.00%
35.97%
-47.93%
15.51%
-81.99%
-24.76%
15.75%
Other Income
11.89
0.00
0
19.83
15.21
30.37%
125.47
5.14
2,341.05%
6.30
25.42
-75.22%
Interest
32.58
0.00
0
40.00
37.12
7.76%
38.06
40.69
-6.46%
35.77
38.01
-5.89%
Depreciation
53.89
0.00
0
49.98
38.01
31.49%
48.38
37.67
28.43%
45.24
38.65
17.05%
PBT
-60.81
0.00
-
38.71
-139.26
-
79.63
-208.71
-
-129.83
-26.25
-
Tax
-17.74
0.00
-
5.09
-16.42
-
-44.55
-33.51
-
-72.13
19.75
-
PAT
-43.07
0.00
-
33.63
-122.84
-
124.17
-175.20
-
-57.70
-46.00
-
PATM
-20.01%
0.00%
11.11%
-74.20%
47.42%
-106.02%
-25.92%
-29.00%
EPS
-20.91
0.00
-
16.32
-59.63
-
60.28
-85.05
-
-28.01
-22.33
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
690.48
839.84
784.91
670.81
754.88
766.60
696.88
468.57
387.98
346.32
Net Sales Growth
-
-17.78%
7.00%
17.01%
-11.14%
-1.53%
10.00%
48.72%
20.77%
12.03%
 
Cost Of Goods Sold
-
12.37
45.29
6.64
23.12
1.44
5.42
23.87
2.95
18.53
33.57
Gross Profit
-
678.11
794.55
778.27
647.70
753.44
761.18
673.01
465.62
369.46
312.75
GP Margin
-
98.21%
94.61%
99.15%
96.55%
99.81%
99.29%
96.57%
99.37%
95.23%
90.31%
Total Expenditure
-
806.64
791.14
725.91
552.30
638.63
628.99
473.94
342.50
324.65
326.37
Power & Fuel Cost
-
9.55
9.89
10.62
10.12
7.98
7.08
6.73
5.22
4.91
4.88
% Of Sales
-
1.38%
1.18%
1.35%
1.51%
1.06%
0.92%
0.97%
1.11%
1.27%
1.41%
Employee Cost
-
51.01
53.39
55.74
79.92
53.47
46.48
43.28
38.81
32.12
24.44
% Of Sales
-
7.39%
6.36%
7.10%
11.91%
7.08%
6.06%
6.21%
8.28%
8.28%
7.06%
Manufacturing Exp.
-
573.39
533.23
440.68
333.47
329.70
302.81
252.70
206.48
177.94
159.07
% Of Sales
-
83.04%
63.49%
56.14%
49.71%
43.68%
39.50%
36.26%
44.07%
45.86%
45.93%
General & Admin Exp.
-
39.70
47.15
80.00
70.73
59.01
54.80
52.57
39.82
38.76
32.28
% Of Sales
-
5.75%
5.61%
10.19%
10.54%
7.82%
7.15%
7.54%
8.50%
9.99%
9.32%
Selling & Distn. Exp.
-
17.94
17.94
16.28
16.00
6.36
6.42
19.91
23.29
18.17
21.71
% Of Sales
-
2.60%
2.14%
2.07%
2.39%
0.84%
0.84%
2.86%
4.97%
4.68%
6.27%
Miscellaneous Exp.
-
102.67
84.25
115.95
42.16
180.67
205.97
74.89
25.93
34.23
21.71
% Of Sales
-
14.87%
10.03%
14.77%
6.28%
23.93%
26.87%
10.75%
5.53%
8.82%
14.56%
EBITDA
-
-116.16
48.70
59.00
118.51
116.25
137.61
222.94
126.07
63.33
19.95
EBITDA Margin
-
-16.82%
5.80%
7.52%
17.67%
15.40%
17.95%
31.99%
26.91%
16.32%
5.76%
Other Income
-
20.10
24.22
41.09
9.17
31.23
6.88
5.09
94.48
105.84
88.96
Interest
-
150.74
148.69
162.41
135.44
93.42
120.69
46.02
15.35
4.43
1.67
Depreciation
-
152.92
149.94
124.04
88.52
84.19
121.84
67.41
35.37
27.80
23.52
PBT
-
-399.71
-225.71
-186.36
-96.28
-30.12
-98.03
114.58
169.83
136.94
83.71
Tax
-
-20.76
5.30
17.55
37.60
27.48
-41.44
27.84
47.07
27.72
11.76
Tax Rate
-
5.71%
-2.35%
-9.42%
-71.50%
-75.68%
42.27%
24.30%
27.72%
20.24%
14.05%
PAT
-
-266.08
-173.04
-56.61
-81.21
18.25
0.20
80.22
100.47
86.57
60.58
PAT before Minority Interest
-
-343.12
-231.02
-203.91
-90.19
-63.80
-56.60
86.74
122.77
109.21
71.96
Minority Interest
-
77.04
57.98
147.30
8.98
82.05
56.80
-6.52
-22.30
-22.64
-11.38
PAT Margin
-
-38.54%
-20.60%
-7.21%
-12.11%
2.42%
0.03%
11.51%
21.44%
22.31%
17.49%
PAT Growth
-
-
-
-
-
9,025.00%
-99.75%
-20.16%
16.06%
42.90%
 
EPS
-
-129.17
-84.00
-27.48
-39.42
8.86
0.10
38.94
48.77
42.02
29.41

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
537.93
902.31
449.63
660.02
763.39
782.96
818.84
734.38
669.75
618.02
Share Capital
20.56
20.56
20.56
20.56
20.56
20.56
20.56
20.56
20.56
20.56
Total Reserves
517.38
881.75
429.08
618.34
742.84
762.41
798.28
713.83
649.20
597.46
Non-Current Liabilities
1,174.65
1,552.64
783.64
1,003.46
759.20
613.74
668.02
81.71
87.52
8.21
Secured Loans
1,089.25
1,399.62
771.82
956.97
747.83
628.63
638.48
59.37
78.95
0.04
Unsecured Loans
0.00
0.00
0.19
0.00
0.60
0.60
0.37
0.47
0.17
11.53
Long Term Provisions
6.47
6.16
5.01
4.34
4.14
2.62
2.98
2.70
2.75
0.00
Current Liabilities
760.41
833.58
797.23
887.42
625.30
480.82
381.64
249.98
187.28
164.33
Trade Payables
243.10
239.42
210.97
311.40
214.19
142.87
124.72
100.77
66.77
78.37
Other Current Liabilities
487.36
541.06
454.91
364.10
221.87
178.98
211.99
61.62
87.60
59.35
Short Term Borrowings
29.95
53.09
127.18
206.99
145.00
117.53
4.15
46.46
2.20
0.00
Short Term Provisions
0.00
0.00
4.18
4.93
44.25
41.44
40.78
41.13
30.71
26.61
Total Liabilities
2,491.24
3,248.51
2,171.17
2,562.26
2,161.82
1,980.02
2,027.79
1,247.07
1,096.97
908.74
Net Block
767.52
854.35
843.69
767.15
603.41
603.51
539.65
295.92
241.69
189.31
Gross Block
1,139.48
1,095.71
1,470.72
1,289.01
1,054.60
975.11
789.48
475.75
385.42
304.12
Accumulated Depreciation
371.96
241.36
627.02
521.86
451.20
371.60
249.83
179.82
143.73
114.81
Non Current Assets
2,215.72
2,853.08
1,408.44
1,668.76
1,075.55
1,053.78
1,047.79
597.34
563.87
416.66
Capital Work in Progress
22.35
12.63
24.53
194.84
39.26
38.30
112.22
8.63
23.93
51.18
Non Current Investment
1,226.39
1,825.17
351.00
524.93
271.17
305.29
320.19
225.96
241.93
176.17
Long Term Loans & Adv.
197.21
157.28
167.29
180.54
160.43
105.40
75.73
66.81
55.87
0.00
Other Non Current Assets
2.24
3.64
21.93
1.31
1.28
1.28
0.00
0.00
0.45
0.00
Current Assets
275.53
395.42
762.73
886.56
1,083.57
923.09
963.68
648.97
533.10
491.97
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
30.74
76.32
Inventories
38.22
40.44
433.42
503.67
443.62
423.91
463.66
191.51
182.23
25.23
Sundry Debtors
99.25
122.17
158.11
189.79
353.28
359.28
307.61
163.31
115.81
73.13
Cash & Bank
109.46
110.28
87.64
81.85
84.42
56.28
49.08
35.77
44.39
38.59
Other Current Assets
28.60
5.72
49.79
60.35
202.25
83.63
143.32
258.39
159.93
278.69
Short Term Loans & Adv.
8.23
116.81
33.77
50.89
170.05
41.34
105.33
244.95
145.34
276.49
Net Current Assets
-484.89
-438.15
-34.50
-0.86
458.27
442.27
582.04
398.99
345.82
327.64
Total Assets
2,491.25
3,248.50
2,171.17
2,562.26
2,161.83
1,980.02
2,027.80
1,247.07
1,096.97
908.74

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-137.52
-60.77
101.21
548.13
-17.01
103.21
-126.29
-13.66
-24.62
33.37
PBT
-363.88
-225.71
-186.36
-52.58
-36.32
-98.03
114.58
169.83
136.94
83.71
Adjustment
314.89
111.70
299.91
172.57
233.52
363.11
115.52
8.18
-10.64
32.13
Changes in Working Capital
-50.29
84.88
12.27
471.93
-165.86
-119.27
-325.98
-151.48
-121.08
-65.59
Cash after chg. in Working capital
-99.28
-29.13
125.82
591.91
31.35
145.81
-95.87
26.53
5.21
50.26
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-38.24
-31.64
-24.61
-43.78
-48.36
-42.60
-30.42
-40.19
-29.84
-16.89
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
558.53
32.23
198.54
-605.45
31.82
-19.56
-431.26
9.16
-71.05
-92.61
Net Fixed Assets
-0.06
-215.98
0.01
0.00
-1.18
-0.21
0.05
-0.12
-1.23
-21.38
Net Investments
137.61
-2,135.25
179.79
15.33
-65.87
-374.23
67.90
46.03
12.67
-145.05
Others
420.98
2,383.46
18.74
-620.78
98.87
354.88
-499.21
-36.75
-82.49
73.82
Cash from Financing Activity
-429.42
31.08
-304.26
77.28
-3.45
-66.99
557.30
-26.15
41.24
-41.16
Net Cash Inflow / Outflow
-8.41
2.54
-4.51
19.96
11.36
16.66
-0.24
-30.66
-54.44
-100.40
Opening Cash & Equivalents
39.96
37.42
74.20
54.23
42.88
26.22
25.70
53.22
105.87
198.45
Closing Cash & Equivalent
31.55
39.96
69.69
74.20
54.23
42.88
26.22
25.70
53.22
105.87

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
261.70
438.96
218.43
307.13
369.75
379.06
390.10
356.59
325.52
300.29
ROA
-11.96%
-8.53%
-8.62%
-3.82%
-3.08%
-2.82%
5.30%
10.47%
10.89%
7.95%
ROE
-47.65%
-34.19%
-37.75%
-12.96%
-8.29%
-7.16%
11.30%
17.51%
16.98%
12.11%
ROCE
-10.62%
-3.82%
-1.31%
4.37%
3.32%
1.41%
13.11%
22.59%
20.09%
14.06%
Fixed Asset Turnover
0.62
0.65
0.57
0.57
0.74
0.87
1.10
1.09
1.13
1.14
Receivable days
58.52
60.91
80.89
147.75
172.27
158.76
123.32
108.71
88.88
79.47
Inventory Days
20.79
102.97
217.88
257.72
209.73
211.30
171.58
145.57
97.59
20.23
Payable days
107.72
101.28
145.77
172.22
134.32
99.64
99.04
97.40
96.35
95.15
Cash Conversion Cycle
-28.41
62.60
153.01
233.25
247.68
270.42
195.86
156.88
90.12
4.55
Total Debt/Equity
2.08
1.61
2.74
2.10
1.39
1.08
0.98
0.17
0.16
0.02
Interest Cover
-1.41
-0.52
-0.15
0.61
0.61
0.19
3.49
12.06
31.92
51.11

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.