Nifty
Sensex
:
:
15934.65
53241.87
-305.65 (-1.88%)
-966.66 (-1.78%)

Film Production, Distribution & Entertainment

Rating :
N/A

BSE: 532081 | NSE: KSERASERA

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
  • 40.58
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 73.73
  • N/A
  • 1.35

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 13.27%
  • 46.65%
  • FII
  • DII
  • Others
  • 0.23%
  • 36.35%
  • 3.50%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -30.53
  • -39.66
  • -59.72

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -22.06
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.27
  • 36.93
  • -32.39

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.23
  • 0.29
  • 0.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.40
  • 28.30
  • 8.12

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
2.23
0.95
134.74%
0.90
0.59
52.54%
0.28
0.21
33.33%
1.16
14.61
-92.06%
Expenses
2.70
3.08
-12.34%
3.17
2.03
56.16%
1.59
1.46
8.90%
3.44
8.40
-59.05%
EBITDA
-0.47
-2.14
-
-2.27
-1.44
-
-1.31
-1.25
-
-2.28
6.21
-
EBIDTM
-21.24%
-226.03%
-252.90%
-243.07%
-471.33%
-589.15%
-197.24%
42.53%
Other Income
-0.06
0.42
-
0.22
0.06
266.67%
0.02
0.03
-33.33%
0.20
0.78
-74.36%
Interest
1.58
0.41
285.37%
0.01
0.41
-97.56%
0.01
0.43
-97.67%
0.02
0.70
-97.14%
Depreciation
0.92
1.37
-32.85%
1.22
1.40
-12.86%
1.19
1.43
-16.78%
1.51
2.47
-38.87%
PBT
-30.46
-3.50
-
-3.28
-3.19
-
-2.50
-3.08
-
-3.61
3.83
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.27
-0.13
-
PAT
-30.46
-3.50
-
-3.28
-3.19
-
-2.50
-3.08
-
-3.88
3.96
-
PATM
-1,367.89%
-370.16%
-364.92%
-538.85%
-894.27%
-1,451.42%
-334.97%
27.09%
EPS
-0.14
-0.02
-
-0.02
-0.01
-
-0.01
-0.01
-
-0.02
0.02
-

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
4.57
2.91
46.00
44.54
40.01
36.39
44.77
65.46
59.94
110.18
111.22
Net Sales Growth
-72.07%
-93.67%
3.28%
11.32%
9.95%
-18.72%
-31.61%
9.21%
-45.60%
-0.94%
 
Cost Of Goods Sold
0.28
1.27
2.59
8.78
12.31
11.33
0.00
0.00
0.00
0.00
0.08
Gross Profit
4.29
1.63
43.41
35.75
27.70
25.06
44.77
65.46
59.94
110.18
111.15
GP Margin
93.94%
56.01%
94.37%
80.26%
69.23%
68.87%
100%
100%
100%
100%
99.94%
Total Expenditure
10.90
9.93
38.78
40.14
39.40
32.81
38.39
53.68
77.53
101.96
107.06
Power & Fuel Cost
-
0.45
0.00
1.30
1.11
1.03
0.19
0.21
0.49
0.57
0.51
% Of Sales
-
15.46%
0%
2.92%
2.77%
2.83%
0.42%
0.32%
0.82%
0.52%
0.46%
Employee Cost
-
3.03
9.19
8.79
7.39
5.36
4.97
7.05
6.67
9.39
7.99
% Of Sales
-
104.12%
19.98%
19.74%
18.47%
14.73%
11.10%
10.77%
11.13%
8.52%
7.18%
Manufacturing Exp.
-
0.70
18.74
5.55
8.86
3.58
24.50
38.95
60.79
82.13
82.80
% Of Sales
-
24.05%
40.74%
12.46%
22.14%
9.84%
54.72%
59.50%
101.42%
74.54%
74.45%
General & Admin Exp.
-
2.48
8.27
5.73
5.63
6.97
3.52
6.19
6.21
5.97
5.73
% Of Sales
-
85.22%
17.98%
12.86%
14.07%
19.15%
7.86%
9.46%
10.36%
5.42%
5.15%
Selling & Distn. Exp.
-
1.81
0.00
6.04
2.11
1.57
5.00
0.92
2.65
2.86
2.88
% Of Sales
-
62.20%
0%
13.56%
5.27%
4.31%
11.17%
1.41%
4.42%
2.60%
2.59%
Miscellaneous Exp.
-
0.18
0.00
3.94
1.98
2.96
0.21
0.36
0.71
1.04
2.88
% Of Sales
-
6.19%
0%
8.85%
4.95%
8.13%
0.47%
0.55%
1.18%
0.94%
6.37%
EBITDA
-6.33
-7.02
7.22
4.40
0.61
3.58
6.38
11.78
-17.59
8.22
4.16
EBITDA Margin
-138.51%
-241.24%
15.70%
9.88%
1.52%
9.84%
14.25%
18.00%
-29.35%
7.46%
3.74%
Other Income
0.38
0.71
1.20
3.14
1.83
4.06
0.59
0.52
4.86
1.03
2.69
Interest
1.62
1.36
1.93
2.46
1.49
1.03
0.36
0.03
-3.56
0.30
2.15
Depreciation
4.84
5.70
7.38
6.71
6.09
8.80
7.49
6.69
6.83
6.59
3.77
PBT
-39.85
-13.37
-0.90
-1.63
-5.14
-2.19
-0.89
5.58
-16.00
2.36
0.93
Tax
0.27
0.27
0.18
0.56
0.27
0.70
-0.70
-1.65
-0.59
-3.67
2.79
Tax Rate
-0.68%
-2.02%
-20.00%
-1.26%
-0.06%
-31.96%
78.65%
-46.35%
3.69%
-155.51%
-43.80%
PAT
-40.12
-13.91
-1.08
-45.01
-436.99
-2.89
-0.18
5.22
-15.41
6.03
-9.16
PAT before Minority Interest
-40.12
-13.64
-1.08
-45.01
-436.99
-2.89
-0.18
5.22
-15.41
6.03
-9.16
Minority Interest
0.00
-0.27
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-877.90%
-478.01%
-2.35%
-101.06%
-1092.20%
-7.94%
-0.40%
7.97%
-25.71%
5.47%
-8.24%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-
 
EPS
-0.19
-0.07
-0.01
-0.21
-2.05
-0.01
0.00
0.02
-0.07
0.03
-0.04

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
26.75
39.90
103.84
145.74
545.59
610.08
602.47
576.34
592.76
576.70
Share Capital
213.59
213.59
213.59
213.59
213.59
213.59
213.59
207.94
207.94
207.94
Total Reserves
-186.83
-173.69
-109.75
-67.85
332.00
396.50
388.88
368.40
373.40
357.35
Non-Current Liabilities
13.22
7.78
6.45
0.78
-1.98
17.56
11.43
20.92
29.70
33.47
Secured Loans
10.88
10.30
9.80
5.61
4.11
2.61
0.00
0.00
0.00
0.00
Unsecured Loans
5.52
0.00
0.00
0.00
0.00
15.67
15.67
23.67
24.17
24.17
Long Term Provisions
0.39
0.46
0.33
0.28
0.24
0.04
0.00
0.00
3.82
3.82
Current Liabilities
65.10
60.30
57.46
50.07
54.27
30.00
14.40
14.48
21.39
23.45
Trade Payables
6.30
16.48
7.34
7.44
6.29
22.79
4.05
3.78
5.12
4.51
Other Current Liabilities
41.25
34.62
40.36
38.42
37.04
3.17
7.24
6.86
11.23
8.85
Short Term Borrowings
17.09
9.20
9.74
4.20
10.92
0.51
0.02
0.45
0.00
0.00
Short Term Provisions
0.45
0.00
0.02
0.02
0.02
3.53
3.10
3.39
5.04
10.09
Total Liabilities
105.13
108.32
168.04
196.86
598.15
661.58
632.28
615.83
643.85
633.62
Net Block
21.58
25.12
88.40
80.38
29.11
43.70
37.09
38.61
37.22
41.60
Gross Block
61.07
53.45
116.73
103.80
40.77
65.53
64.02
58.37
52.12
59.23
Accumulated Depreciation
39.50
28.33
28.33
23.42
11.66
21.83
26.93
19.76
14.90
17.63
Non Current Assets
55.99
55.41
129.73
159.18
219.16
338.49
343.48
345.17
379.28
356.60
Capital Work in Progress
5.54
5.43
0.33
0.00
0.47
0.00
0.00
0.00
0.00
1.06
Non Current Investment
21.96
22.43
23.42
61.79
143.22
154.71
165.55
167.42
173.68
173.68
Long Term Loans & Adv.
6.91
0.00
17.59
17.02
46.36
140.08
140.84
139.15
168.38
140.27
Other Non Current Assets
0.00
2.43
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
49.14
52.91
38.31
37.67
378.99
323.09
288.80
270.66
264.57
277.02
Current Investments
0.00
0.00
0.00
0.00
0.00
26.40
26.40
26.40
26.40
26.40
Inventories
5.38
5.56
5.59
5.14
2.78
0.04
0.04
0.10
0.02
4.11
Sundry Debtors
4.40
7.12
12.50
14.03
246.08
271.38
234.06
218.96
222.64
209.59
Cash & Bank
0.34
15.40
2.56
0.76
1.40
1.45
2.58
2.38
4.50
5.27
Other Current Assets
39.03
20.83
0.54
1.90
128.74
23.81
25.72
22.83
11.01
31.65
Short Term Loans & Adv.
32.38
4.00
17.12
15.84
126.02
23.07
24.99
20.39
9.46
30.24
Net Current Assets
-15.95
-7.39
-19.15
-12.40
324.72
293.09
274.40
256.18
243.18
253.57
Total Assets
105.13
108.32
168.04
196.85
598.15
661.58
632.28
615.83
643.85
633.62

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
-2.04
-10.95
-38.11
5.81
-1.67
-1.11
6.60
7.10
-0.63
19.34
PBT
-13.37
-0.90
-44.44
-3.95
-2.19
-0.89
3.57
-16.00
2.36
0.93
Adjustment
6.43
7.21
0.02
5.98
8.78
7.95
9.00
7.31
5.80
6.51
Changes in Working Capital
4.90
-16.91
6.31
3.78
-8.26
-15.09
-21.15
6.91
-18.55
18.48
Cash after chg. in Working capital
-2.04
-10.61
-38.11
5.81
-1.67
-8.03
-8.58
-1.78
-10.39
25.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
-0.34
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
6.92
15.18
8.89
0.00
0.00
Cash From Investing Activity
-4.93
3.70
31.61
-2.61
4.47
-2.86
-5.83
-2.19
-0.35
-56.30
Net Fixed Assets
-1.40
-0.33
1.72
0.00
13.16
0.00
0.62
-0.54
8.47
-10.62
Net Investments
0.00
0.00
38.37
50.63
12.35
-2.32
1.27
-6.87
0.00
-76.31
Others
-3.53
4.03
-8.48
-53.24
-21.04
-0.54
-7.72
5.22
-8.82
30.63
Cash from Financing Activity
3.93
3.36
7.34
-5.23
-3.75
2.88
-0.57
-7.03
-0.30
6.27
Net Cash Inflow / Outflow
-3.04
-3.88
0.85
-2.04
-0.95
-1.09
0.20
-2.12
-1.28
-30.69
Opening Cash & Equivalents
3.38
3.88
0.76
1.40
1.45
2.54
2.38
4.50
5.27
10.39
Closing Cash & Equivalent
0.34
0.00
1.60
-0.64
0.49
1.45
2.58
2.38
3.99
5.27

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.)
0.13
0.19
0.49
0.68
2.55
2.86
2.82
2.77
2.80
2.72
ROA
-12.78%
-0.78%
-24.67%
-109.93%
-0.46%
-0.03%
0.84%
-2.45%
0.94%
-1.46%
ROE
-40.94%
-1.50%
-36.07%
-126.42%
-0.50%
-0.03%
0.89%
-2.66%
1.05%
-1.64%
ROCE
-18.93%
1.12%
-30.10%
-121.54%
-0.19%
-0.08%
0.59%
-3.21%
0.44%
-0.71%
Fixed Asset Turnover
0.05
0.54
0.40
0.55
0.68
0.69
1.07
1.09
1.98
2.16
Receivable days
722.76
77.82
108.71
1186.49
2594.93
2060.37
1263.07
1344.53
715.93
701.78
Inventory Days
686.98
44.25
43.97
36.14
14.15
0.31
0.38
0.37
6.84
10.82
Payable days
2214.67
114.79
71.36
62.54
153.81
115.84
26.51
20.87
17.21
37.22
Cash Conversion Cycle
-804.92
7.28
81.32
1160.09
2455.26
1944.83
1236.94
1324.02
705.56
675.38
Total Debt/Equity
1.25
0.49
0.19
0.07
0.03
0.03
0.03
0.04
0.04
0.04
Interest Cover
-8.85
0.53
-17.09
-291.69
-1.12
-1.44
135.20
5.50
8.87
-1.96

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.