Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

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
  • 44.68
  • N/A
  • 1.35

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 13.31%
  • 46.59%
  • FII
  • DII
  • Others
  • 0.23%
  • 36.35%
  • 3.52%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -15.76
  • 0.54
  • 4.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -20.53
  • 2.50
  • 63.92

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.29
  • 43.10
  • -86.48

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.25
  • 0.26
  • 0.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.88
  • 25.44
  • 12.23

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
0.28
0.21
33.33%
1.16
14.61
-92.06%
0.95
10.80
-91.20%
0.59
10.18
-94.20%
Expenses
1.59
1.46
8.90%
3.44
8.40
-59.05%
3.08
10.39
-70.36%
2.03
8.53
-76.20%
EBITDA
-1.31
-1.25
-
-2.28
6.21
-
-2.14
0.41
-
-1.44
1.65
-
EBIDTM
-471.33%
-589.15%
-197.24%
42.53%
-226.03%
3.79%
-243.07%
16.21%
Other Income
0.02
0.03
-33.33%
0.20
0.78
-74.36%
0.42
0.22
90.91%
0.06
0.12
-50.00%
Interest
0.01
0.43
-97.67%
0.02
0.70
-97.14%
0.41
0.09
355.56%
0.41
0.63
-34.92%
Depreciation
1.19
1.43
-16.78%
1.51
2.47
-38.87%
1.37
1.55
-11.61%
1.40
1.52
-7.89%
PBT
-2.50
-3.08
-
-3.61
3.83
-
-3.50
-1.02
-
-3.19
-0.38
-
Tax
0.00
0.00
0
0.27
-0.13
-
0.00
0.00
0
0.00
0.00
0
PAT
-2.50
-3.08
-
-3.88
3.96
-
-3.50
-1.02
-
-3.19
-0.38
-
PATM
-894.27%
-1,451.42%
-334.97%
27.09%
-370.16%
-9.49%
-538.85%
-3.76%
EPS
-0.01
-0.01
-
-0.02
0.02
-
-0.02
0.00
-
-0.01
0.00
-

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
2.98
46.00
44.54
40.01
36.39
44.77
65.46
59.94
110.18
111.22
255.75
Net Sales Growth
-91.68%
3.28%
11.32%
9.95%
-18.72%
-31.61%
9.21%
-45.60%
-0.94%
-56.51%
 
Cost Of Goods Sold
1.61
2.59
8.78
12.31
11.33
0.00
0.00
0.00
0.00
0.08
0.00
Gross Profit
1.37
43.41
35.75
27.70
25.06
44.77
65.46
59.94
110.18
111.15
255.75
GP Margin
45.81%
94.37%
80.26%
69.23%
68.87%
100%
100%
100%
100%
99.94%
100%
Total Expenditure
10.14
38.78
40.14
39.40
32.81
38.39
53.68
77.53
101.96
107.06
183.89
Power & Fuel Cost
-
0.00
1.30
1.11
1.03
0.19
0.21
0.49
0.57
0.51
0.16
% Of Sales
-
0%
2.92%
2.77%
2.83%
0.42%
0.32%
0.82%
0.52%
0.46%
0.06%
Employee Cost
-
9.19
8.79
7.39
5.36
4.97
7.05
6.67
9.39
7.99
7.15
% Of Sales
-
19.98%
19.74%
18.47%
14.73%
11.10%
10.77%
11.13%
8.52%
7.18%
2.80%
Manufacturing Exp.
-
18.74
5.55
8.86
3.58
24.50
38.95
60.79
82.13
82.80
158.17
% Of Sales
-
40.74%
12.46%
22.14%
9.84%
54.72%
59.50%
101.42%
74.54%
74.45%
61.85%
General & Admin Exp.
-
8.27
5.73
5.63
6.97
3.52
6.19
6.21
5.97
5.73
2.64
% Of Sales
-
17.98%
12.86%
14.07%
19.15%
7.86%
9.46%
10.36%
5.42%
5.15%
1.03%
Selling & Distn. Exp.
-
0.00
6.04
2.11
1.57
5.00
0.92
2.65
2.86
2.88
3.57
% Of Sales
-
0%
13.56%
5.27%
4.31%
11.17%
1.41%
4.42%
2.60%
2.59%
1.40%
Miscellaneous Exp.
-
0.00
3.94
1.98
2.96
0.21
0.36
0.71
1.04
7.09
3.57
% Of Sales
-
0%
8.85%
4.95%
8.13%
0.47%
0.55%
1.18%
0.94%
6.37%
4.77%
EBITDA
-7.17
7.22
4.40
0.61
3.58
6.38
11.78
-17.59
8.22
4.16
71.86
EBITDA Margin
-240.60%
15.70%
9.88%
1.52%
9.84%
14.25%
18.00%
-29.35%
7.46%
3.74%
28.10%
Other Income
0.70
1.20
3.14
1.83
4.06
0.59
0.52
4.86
1.03
2.69
4.78
Interest
0.85
1.93
2.46
1.49
1.03
0.36
0.03
-3.56
0.30
2.15
2.08
Depreciation
5.47
7.38
6.71
6.09
8.80
7.49
6.69
6.83
6.59
3.77
2.26
PBT
-12.80
-0.90
-1.63
-5.14
-2.19
-0.89
5.58
-16.00
2.36
0.93
72.29
Tax
0.27
0.18
0.56
0.27
0.70
-0.70
-1.65
-0.59
-3.67
2.79
1.17
Tax Rate
-2.11%
-20.00%
-1.26%
-0.06%
-31.96%
78.65%
-46.35%
3.69%
-155.51%
-43.80%
1.62%
PAT
-13.07
-1.08
-45.01
-436.99
-2.89
-0.18
5.22
-15.41
6.03
-9.16
71.13
PAT before Minority Interest
-13.07
-1.08
-45.01
-436.99
-2.89
-0.18
5.22
-15.41
6.03
-9.16
71.13
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
-438.59%
-2.35%
-101.06%
-1092.20%
-7.94%
-0.40%
7.97%
-25.71%
5.47%
-8.24%
27.81%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-
 
EPS
-0.06
-0.01
-0.21
-2.05
-0.01
0.00
0.02
-0.07
0.03
-0.04
0.33

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
39.90
103.84
145.74
545.59
610.08
602.47
576.34
592.76
576.70
563.01
Share Capital
213.59
213.59
213.59
213.59
213.59
213.59
207.94
207.94
207.94
207.94
Total Reserves
-173.69
-109.75
-67.85
332.00
396.50
388.88
368.40
373.40
357.35
340.68
Non-Current Liabilities
7.78
6.45
0.78
-1.98
17.56
11.43
20.92
29.70
33.47
-3.03
Secured Loans
10.30
9.80
5.61
4.11
2.61
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
15.67
15.67
23.67
24.17
24.17
0.00
Long Term Provisions
0.46
0.33
0.28
0.24
0.04
0.00
0.00
3.82
3.82
0.00
Current Liabilities
60.30
57.46
50.07
54.27
30.00
14.40
14.48
21.39
23.45
63.24
Trade Payables
16.48
7.34
7.44
6.29
22.79
4.05
3.78
5.12
4.51
15.53
Other Current Liabilities
34.62
40.36
38.42
37.04
3.17
7.24
6.86
11.23
8.85
8.30
Short Term Borrowings
9.20
9.74
4.20
10.92
0.51
0.02
0.45
0.00
0.00
27.14
Short Term Provisions
0.00
0.02
0.02
0.02
3.53
3.10
3.39
5.04
10.09
12.27
Total Liabilities
108.32
168.04
196.86
598.15
661.58
632.28
615.83
643.85
633.62
623.22
Net Block
25.12
88.40
80.38
29.11
43.70
37.09
38.61
37.22
41.60
29.97
Gross Block
53.45
116.73
103.80
40.77
65.53
64.02
58.37
52.12
59.23
43.98
Accumulated Depreciation
28.33
28.33
23.42
11.66
21.83
26.93
19.76
14.90
17.63
14.01
Non Current Assets
55.41
129.73
159.18
219.16
338.49
343.48
345.17
379.28
356.60
320.28
Capital Work in Progress
5.43
0.33
0.00
0.47
0.00
0.00
0.00
0.00
1.06
0.98
Non Current Investment
22.43
23.42
61.79
143.22
154.71
165.55
167.42
173.68
173.68
159.11
Long Term Loans & Adv.
0.00
17.59
17.02
46.36
140.08
140.84
139.15
168.38
140.27
130.23
Other Non Current Assets
2.43
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
52.91
38.31
37.67
378.99
323.09
288.80
270.66
264.57
277.02
302.95
Current Investments
0.00
0.00
0.00
0.00
26.40
26.40
26.40
26.40
26.40
0.00
Inventories
5.56
5.59
5.14
2.78
0.04
0.04
0.10
0.02
4.11
2.49
Sundry Debtors
7.12
12.50
14.03
246.08
271.38
234.06
218.96
222.64
209.59
218.11
Cash & Bank
15.40
2.56
0.76
1.40
1.45
2.58
2.38
4.50
5.27
10.39
Other Current Assets
24.83
0.54
1.90
2.72
23.81
25.72
22.83
11.01
31.65
71.96
Short Term Loans & Adv.
4.00
17.12
15.84
126.02
23.07
24.99
20.39
9.46
30.24
69.24
Net Current Assets
-7.39
-19.15
-12.40
324.72
293.09
274.40
256.18
243.18
253.57
239.70
Total Assets
108.32
168.04
196.85
598.15
661.58
632.28
615.83
643.85
633.62
623.23

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
-10.95
-38.11
5.81
-1.67
-1.11
6.60
7.10
-0.63
19.34
37.95
PBT
-0.90
-44.44
-3.95
-2.19
-0.89
3.57
-16.00
2.36
0.93
72.30
Adjustment
7.21
0.02
5.98
8.78
7.95
9.00
7.31
5.80
6.51
4.55
Changes in Working Capital
-16.91
6.31
3.78
-8.26
-15.09
-21.15
6.91
-18.55
18.48
-38.74
Cash after chg. in Working capital
-10.61
-38.11
5.81
-1.67
-8.03
-8.58
-1.78
-10.39
25.92
38.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.34
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.01
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
6.92
15.18
8.89
0.00
0.00
0.00
Cash From Investing Activity
3.70
31.61
-2.61
4.47
-2.86
-5.83
-2.19
-0.35
-56.30
-48.18
Net Fixed Assets
-0.33
1.72
0.00
13.16
0.00
0.62
-0.54
8.47
-10.62
-11.33
Net Investments
0.00
38.37
50.63
12.35
-2.32
1.27
-6.87
0.00
-76.31
-19.10
Others
4.03
-8.48
-53.24
-21.04
-0.54
-7.72
5.22
-8.82
30.63
-17.75
Cash from Financing Activity
3.36
7.34
-5.23
-3.75
2.88
-0.57
-7.03
-0.30
6.27
-3.32
Net Cash Inflow / Outflow
-3.88
0.85
-2.04
-0.95
-1.09
0.20
-2.12
-1.28
-30.69
-13.55
Opening Cash & Equivalents
3.88
0.76
1.40
1.45
2.54
2.38
4.50
5.27
10.39
25.89
Closing Cash & Equivalent
0.00
1.60
-0.64
0.49
1.45
2.58
2.38
3.99
5.27
10.39

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.)
0.19
0.49
0.68
2.55
2.86
2.82
2.77
2.80
2.72
2.64
ROA
-0.78%
-24.67%
-109.93%
-0.46%
-0.03%
0.84%
-2.45%
0.94%
-1.46%
12.29%
ROE
-1.50%
-36.07%
-126.42%
-0.50%
-0.03%
0.89%
-2.66%
1.05%
-1.64%
13.86%
ROCE
1.12%
-30.10%
-121.54%
-0.19%
-0.08%
0.59%
-3.21%
0.44%
-0.71%
13.41%
Fixed Asset Turnover
0.54
0.40
0.55
0.68
0.69
1.07
1.09
1.98
2.16
7.16
Receivable days
77.82
108.71
1186.49
2594.93
2060.37
1263.07
1344.53
715.93
701.78
292.86
Inventory Days
44.25
43.97
36.14
14.15
0.31
0.38
0.37
6.84
10.82
2.52
Payable days
114.79
71.36
62.54
153.81
115.84
26.51
20.87
17.21
37.22
23.24
Cash Conversion Cycle
7.28
81.32
1160.09
2455.26
1944.83
1236.94
1324.02
705.56
675.38
272.14
Total Debt/Equity
0.49
0.19
0.07
0.03
0.03
0.03
0.04
0.04
0.04
0.05
Interest Cover
0.53
-17.09
-291.69
-1.12
-1.44
135.20
5.50
8.87
-1.96
35.81

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.