Nifty
Sensex
:
:
17739.85
60384.62
-24.75 (-0.14%)
-122.28 (-0.20%)

Film Production, Distribution & Entertainment

Rating :
60/99

BSE: 532357 | NSE: MUKTAARTS

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 124.67
  • 31.71
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 177.10
  • N/A
  • -28.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.67%
  • 1.53%
  • 25.84%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.96%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.17
  • 1.17
  • -8.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.88
  • 24.38
  • 0.83

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.65
  • 69.08
  • 58.51

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 122.88
  • 191.72
  • 313.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.70
  • 7.53
  • 6.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
33.57
15.14
121.73%
46.31
14.93
210.18%
70.71
17.00
315.94%
30.95
23.05
34.27%
Expenses
35.74
18.80
90.11%
40.76
13.50
201.93%
51.51
21.15
143.55%
28.78
16.20
77.65%
EBITDA
-2.17
-3.66
-
5.55
1.42
290.85%
19.20
-4.16
-
2.17
6.85
-68.32%
EBIDTM
-6.47%
-24.16%
11.99%
9.53%
27.16%
-24.45%
7.01%
29.73%
Other Income
1.99
3.49
-42.98%
1.40
3.44
-59.30%
10.36
4.35
138.16%
4.21
3.62
16.30%
Interest
3.49
2.71
28.78%
3.14
2.84
10.56%
3.79
3.39
11.80%
3.06
4.14
-26.09%
Depreciation
4.64
4.42
4.98%
4.05
4.38
-7.53%
4.45
4.71
-5.52%
4.48
4.46
0.45%
PBT
-8.32
-7.30
-
-0.24
-2.37
-
19.62
-7.42
-
-1.16
1.87
-
Tax
-0.02
0.05
-
0.40
0.26
53.85%
4.89
-0.05
-
0.42
0.47
-10.64%
PAT
-8.29
-7.35
-
-0.65
-2.62
-
14.73
-7.37
-
-1.58
1.40
-
PATM
-24.71%
-48.52%
-1.39%
-17.58%
20.83%
-43.38%
-5.12%
6.07%
EPS
-3.68
-3.25
-
-0.29
-1.21
-
6.39
-3.34
-
-0.69
0.61
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
181.54
131.73
72.89
171.69
161.89
124.31
99.61
88.40
131.40
308.28
277.10
Net Sales Growth
158.90%
80.72%
-57.55%
6.05%
30.23%
24.80%
12.68%
-32.72%
-57.38%
11.25%
 
Cost Of Goods Sold
4.41
1.92
0.97
5.36
5.92
15.26
9.06
3.10
2.32
1.29
0.32
Gross Profit
177.13
129.81
71.92
166.33
155.97
109.05
90.56
85.30
129.09
306.99
276.78
GP Margin
97.57%
98.54%
98.67%
96.88%
96.34%
87.72%
90.91%
96.49%
98.24%
99.58%
99.88%
Total Expenditure
156.79
112.50
65.58
153.24
146.86
117.85
95.67
75.11
95.34
305.45
266.24
Power & Fuel Cost
-
8.82
6.71
16.10
14.96
11.39
7.69
6.83
4.79
3.22
2.25
% Of Sales
-
6.70%
9.21%
9.38%
9.24%
9.16%
7.72%
7.73%
3.65%
1.04%
0.81%
Employee Cost
-
23.41
21.08
32.98
27.56
25.78
20.26
15.78
13.06
10.61
7.20
% Of Sales
-
17.77%
28.92%
19.21%
17.02%
20.74%
20.34%
17.85%
9.94%
3.44%
2.60%
Manufacturing Exp.
-
12.57
4.29
14.90
10.18
6.68
6.51
6.52
12.93
3.72
2.52
% Of Sales
-
9.54%
5.89%
8.68%
6.29%
5.37%
6.54%
7.38%
9.84%
1.21%
0.91%
General & Admin Exp.
-
25.82
21.04
35.95
41.26
31.38
24.82
20.61
19.87
15.81
14.15
% Of Sales
-
19.60%
28.87%
20.94%
25.49%
25.24%
24.92%
23.31%
15.12%
5.13%
5.11%
Selling & Distn. Exp.
-
30.44
8.03
40.13
40.66
23.89
19.48
17.13
36.33
265.37
236.36
% Of Sales
-
23.11%
11.02%
23.37%
25.12%
19.22%
19.56%
19.38%
27.65%
86.08%
85.30%
Miscellaneous Exp.
-
9.52
3.45
7.83
6.32
3.46
7.86
5.14
6.04
5.45
236.36
% Of Sales
-
7.23%
4.73%
4.56%
3.90%
2.78%
7.89%
5.81%
4.60%
1.77%
1.25%
EBITDA
24.75
19.23
7.31
18.45
15.03
6.46
3.94
13.29
36.06
2.83
10.86
EBITDA Margin
13.63%
14.60%
10.03%
10.75%
9.28%
5.20%
3.96%
15.03%
27.44%
0.92%
3.92%
Other Income
17.96
21.50
14.80
8.57
11.74
12.86
10.25
2.18
3.73
4.72
2.25
Interest
13.48
12.50
13.71
15.68
10.26
11.24
8.89
9.02
9.61
6.64
5.69
Depreciation
17.62
17.74
19.19
19.16
12.20
12.61
11.79
9.43
39.24
8.55
7.70
PBT
9.90
10.49
-10.80
-7.81
4.31
-4.53
-6.49
-2.98
-9.06
-7.66
-0.29
Tax
5.69
3.91
1.03
0.55
1.59
0.24
1.27
0.13
-0.52
-0.31
1.08
Tax Rate
57.47%
37.27%
-9.54%
-7.04%
36.89%
-5.30%
-19.57%
-4.36%
5.74%
4.05%
-372.41%
PAT
4.21
6.22
-12.30
-8.37
2.72
-4.77
-7.76
-3.11
-8.70
-7.34
-1.37
PAT before Minority Interest
4.21
6.22
-12.30
-8.37
2.72
-4.77
-7.76
-3.11
-8.54
-7.34
-1.37
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.16
0.00
0.00
PAT Margin
2.32%
4.72%
-16.87%
-4.88%
1.68%
-3.84%
-7.79%
-3.52%
-6.62%
-2.38%
-0.49%
PAT Growth
126.41%
-
-
-
-
-
-
-
-
-
 
EPS
1.86
2.75
-5.44
-3.70
1.20
-2.11
-3.43
-1.38
-3.85
-3.25
-0.61

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
4.56
-3.14
8.68
27.56
33.92
38.69
40.11
43.22
52.78
60.12
Share Capital
11.29
11.29
11.29
11.29
11.29
11.29
11.29
11.29
11.29
11.29
Total Reserves
-6.73
-14.44
-2.62
16.27
22.63
27.39
28.82
31.93
41.49
48.83
Non-Current Liabilities
119.36
98.36
109.22
79.11
73.66
72.25
83.11
39.11
47.32
58.89
Secured Loans
55.78
55.91
61.95
62.33
63.54
63.53
47.31
8.87
15.12
17.13
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
12.56
6.43
3.21
0.00
Long Term Provisions
5.05
5.15
4.95
3.19
2.33
1.70
13.22
12.85
1.14
12.56
Current Liabilities
117.64
141.81
121.69
97.35
81.18
76.74
85.41
114.59
106.96
93.04
Trade Payables
30.01
28.34
34.13
30.35
23.50
26.32
32.40
27.91
37.20
34.60
Other Current Liabilities
68.60
92.08
63.71
47.82
41.54
32.47
22.51
31.94
30.56
27.73
Short Term Borrowings
7.95
11.35
13.35
11.01
11.91
12.00
21.78
46.84
31.30
21.88
Short Term Provisions
11.08
10.04
10.50
8.17
4.23
5.96
8.72
7.90
7.89
8.84
Total Liabilities
246.62
241.11
243.51
207.51
191.97
190.70
212.06
200.38
207.08
212.05
Net Block
116.68
99.70
117.83
83.22
87.59
94.98
78.08
81.52
78.52
74.93
Gross Block
337.94
299.87
297.86
243.55
236.26
231.41
267.88
262.20
220.20
209.34
Accumulated Depreciation
221.26
200.17
180.03
160.33
148.67
136.43
189.79
180.68
141.69
134.41
Non Current Assets
173.51
165.60
183.80
147.61
142.90
153.32
137.76
129.19
138.99
120.64
Capital Work in Progress
6.67
12.84
12.32
11.08
7.10
4.35
12.28
6.45
37.52
15.41
Non Current Investment
4.06
3.59
18.29
18.70
19.61
21.44
1.84
1.84
1.00
1.00
Long Term Loans & Adv.
32.73
35.37
35.21
33.80
28.08
30.81
44.84
39.09
20.69
28.33
Other Non Current Assets
0.12
0.13
0.15
0.83
0.52
1.74
0.72
0.29
1.27
0.97
Current Assets
73.11
75.51
59.71
59.90
49.07
37.38
74.30
71.19
68.08
91.42
Current Investments
2.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.94
0.76
1.16
1.02
0.75
0.83
0.41
0.24
0.12
0.12
Sundry Debtors
11.21
20.74
15.83
21.50
11.80
12.11
42.13
41.84
32.15
50.31
Cash & Bank
16.39
18.81
7.83
8.19
4.81
3.75
3.91
3.56
2.94
3.31
Other Current Assets
42.56
4.99
6.10
4.90
31.71
20.69
27.86
25.55
32.87
37.67
Short Term Loans & Adv.
36.27
30.22
28.79
24.29
26.13
16.67
21.91
18.45
31.26
36.58
Net Current Assets
-44.53
-66.30
-61.98
-37.46
-32.11
-39.36
-11.11
-43.39
-38.88
-1.63
Total Assets
246.62
241.11
243.51
207.51
191.97
190.70
212.06
200.38
207.07
212.06

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
35.89
33.22
65.21
23.69
17.48
17.42
-19.92
8.98
23.13
6.69
PBT
10.49
-10.80
-7.81
4.31
-4.53
-6.49
-2.98
-9.06
-7.66
-0.29
Adjustment
26.98
32.14
37.97
24.54
23.78
19.59
17.95
49.65
15.55
13.79
Changes in Working Capital
1.49
13.23
48.66
-3.85
-1.31
4.32
-31.93
-35.72
18.86
-1.60
Cash after chg. in Working capital
38.96
34.57
78.81
25.00
17.95
17.42
-16.96
4.87
26.75
11.90
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.07
-1.35
-0.90
-1.31
-0.47
0.00
-2.97
4.11
-3.62
-5.21
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
-12.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-24.67
-0.71
-54.45
-7.80
-5.25
-20.01
-5.51
-14.19
-31.10
-3.01
Net Fixed Assets
2.49
-0.82
-7.54
-0.35
-0.89
46.55
-7.76
-10.36
-32.48
-2.03
Net Investments
-1.83
14.07
0.37
-0.02
1.82
0.22
0.00
-4.11
-0.03
1.34
Others
-25.33
-13.96
-47.28
-7.43
-6.18
-66.78
2.25
0.28
1.41
-2.32
Cash from Financing Activity
-15.94
-21.72
-13.67
-12.31
-11.19
2.34
26.34
5.01
7.86
-3.66
Net Cash Inflow / Outflow
-4.72
10.78
-2.91
3.58
1.04
-0.25
0.91
-0.21
-0.10
0.02
Opening Cash & Equivalents
13.99
3.21
6.12
2.54
1.50
1.75
0.80
1.01
1.12
1.10
Closing Cash & Equivalent
9.27
13.99
3.21
6.12
2.54
1.50
1.72
0.80
1.01
1.12

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
2.02
-1.39
3.84
12.20
15.02
17.13
17.76
19.14
23.37
26.63
ROA
2.55%
-5.08%
-3.71%
1.36%
-2.49%
-3.85%
-1.51%
-4.19%
-3.50%
-0.70%
ROE
876.39%
-444.68%
-46.18%
8.86%
-13.13%
-19.70%
-7.47%
-17.80%
-13.01%
-2.23%
ROCE
31.09%
2.96%
7.87%
13.12%
5.75%
1.98%
5.11%
0.48%
-0.92%
5.01%
Fixed Asset Turnover
0.41
0.24
0.63
0.67
0.53
0.40
0.35
0.56
1.45
1.35
Receivable days
44.26
91.58
39.69
37.54
35.10
99.36
164.59
99.22
48.40
49.00
Inventory Days
2.36
4.81
2.32
2.00
2.32
2.26
1.26
0.48
0.14
0.11
Payable days
5525.32
0.00
90.66
87.37
94.19
143.11
185.28
108.86
44.71
42.58
Cash Conversion Cycle
-5478.70
96.38
-48.66
-47.83
-56.77
-41.49
-19.43
-9.16
3.83
6.53
Total Debt/Equity
15.08
-23.98
9.65
2.90
2.38
2.07
2.08
1.61
1.14
0.77
Interest Cover
1.81
0.18
0.50
1.42
0.60
0.27
0.67
0.06
-0.15
0.95

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.