Nifty
Sensex
:
:
22482.25
74005.94
16.15 (0.07%)
88.91 (0.12%)

Film Production, Distribution & Entertainment

Rating :
52/99

BSE: 532357 | NSE: MUKTAARTS

69.10
18-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  69.50
  •  69.50
  •  67.60
  •  69.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1197
  •  0.83
  •  99.05
  •  48.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 161.15
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 220.30
  • N/A
  • -7.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.71%
  • 2.04%
  • 25.42%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.16
  • 0.16
  • 30.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.73
  • -19.95
  • -7.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.83
  • 16.76
  • 15.09

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 120.68
  • 187.39
  • 306.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.16
  • 7.23
  • 8.49

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
53.82
41.99
28.17%
61.10
33.57
82.01%
40.42
46.31
-12.72%
41.30
70.71
-41.59%
Expenses
46.17
37.67
22.56%
49.65
35.74
38.92%
38.41
40.76
-5.77%
44.19
51.51
-14.21%
EBITDA
7.65
4.32
77.08%
11.45
-2.17
-
2.02
5.55
-63.60%
-2.88
19.20
-
EBIDTM
14.21%
10.29%
18.74%
-6.47%
4.99%
11.99%
-6.98%
27.16%
Other Income
1.18
2.22
-46.85%
1.85
1.99
-7.04%
1.51
1.40
7.86%
5.47
10.36
-47.20%
Interest
3.48
4.02
-13.43%
3.64
3.49
4.30%
3.57
3.14
13.69%
3.28
3.79
-13.46%
Depreciation
4.98
5.28
-5.68%
5.08
4.64
9.48%
4.92
4.05
21.48%
5.46
4.45
22.70%
PBT
0.32
-2.76
-
4.58
-8.32
-
-4.03
-0.24
-
-6.39
19.62
-
Tax
0.43
0.17
152.94%
0.44
-0.02
-
-0.21
0.40
-
0.57
4.89
-88.34%
PAT
-0.11
-2.93
-
4.14
-8.29
-
-3.82
-0.65
-
-6.97
14.73
-
PATM
-0.21%
-6.98%
6.78%
-24.71%
-9.44%
-1.39%
-16.87%
20.83%
EPS
-0.08
-1.30
-
1.91
-3.68
-
-1.68
-0.29
-
-3.04
6.39
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
196.64
163.18
131.73
72.89
171.69
161.89
124.31
99.61
88.40
131.40
308.28
Net Sales Growth
2.11%
23.87%
80.72%
-57.55%
6.05%
30.23%
24.80%
12.68%
-32.72%
-57.38%
 
Cost Of Goods Sold
7.37
5.83
1.92
0.97
5.36
5.92
15.26
9.06
3.10
2.32
1.29
Gross Profit
189.27
157.35
129.81
71.92
166.33
155.97
109.05
90.56
85.30
129.09
306.99
GP Margin
96.25%
96.43%
98.54%
98.67%
96.88%
96.34%
87.72%
90.91%
96.49%
98.24%
99.58%
Total Expenditure
178.42
158.24
112.50
65.58
153.24
146.86
117.85
95.67
75.11
95.34
305.45
Power & Fuel Cost
-
15.18
8.82
6.71
16.10
14.96
11.39
7.69
6.83
4.79
3.22
% Of Sales
-
9.30%
6.70%
9.21%
9.38%
9.24%
9.16%
7.72%
7.73%
3.65%
1.04%
Employee Cost
-
34.94
23.41
21.08
32.98
27.56
25.78
20.26
15.78
13.06
10.61
% Of Sales
-
21.41%
17.77%
28.92%
19.21%
17.02%
20.74%
20.34%
17.85%
9.94%
3.44%
Manufacturing Exp.
-
10.98
12.57
4.29
14.90
10.18
6.68
6.51
6.52
12.93
3.72
% Of Sales
-
6.73%
9.54%
5.89%
8.68%
6.29%
5.37%
6.54%
7.38%
9.84%
1.21%
General & Admin Exp.
-
36.75
25.82
21.04
35.95
41.26
31.38
24.82
20.61
19.87
15.81
% Of Sales
-
22.52%
19.60%
28.87%
20.94%
25.49%
25.24%
24.92%
23.31%
15.12%
5.13%
Selling & Distn. Exp.
-
44.98
30.44
8.03
40.13
40.66
23.89
19.48
17.13
36.33
265.37
% Of Sales
-
27.56%
23.11%
11.02%
23.37%
25.12%
19.22%
19.56%
19.38%
27.65%
86.08%
Miscellaneous Exp.
-
9.58
9.52
3.45
7.83
6.32
3.46
7.86
5.14
6.04
265.37
% Of Sales
-
5.87%
7.23%
4.73%
4.56%
3.90%
2.78%
7.89%
5.81%
4.60%
1.77%
EBITDA
18.24
4.94
19.23
7.31
18.45
15.03
6.46
3.94
13.29
36.06
2.83
EBITDA Margin
9.28%
3.03%
14.60%
10.03%
10.75%
9.28%
5.20%
3.96%
15.03%
27.44%
0.92%
Other Income
10.01
11.08
21.50
14.80
8.57
11.74
12.86
10.25
2.18
3.73
4.72
Interest
13.97
14.05
12.50
13.71
15.68
10.26
11.24
8.89
9.02
9.61
6.64
Depreciation
20.44
19.43
17.74
19.19
19.16
12.20
12.61
11.79
9.43
39.24
8.55
PBT
-5.52
-17.47
10.49
-10.80
-7.81
4.31
-4.53
-6.49
-2.98
-9.06
-7.66
Tax
1.23
1.37
3.91
1.03
0.55
1.59
0.24
1.27
0.13
-0.52
-0.31
Tax Rate
-22.28%
-7.84%
37.27%
-9.54%
-7.04%
36.89%
-5.30%
-19.57%
-4.36%
5.74%
4.05%
PAT
-6.76
-18.75
6.22
-12.30
-8.37
2.72
-4.77
-7.76
-3.11
-8.70
-7.34
PAT before Minority Interest
-6.76
-18.75
6.22
-12.30
-8.37
2.72
-4.77
-7.76
-3.11
-8.54
-7.34
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.16
0.00
PAT Margin
-3.44%
-11.49%
4.72%
-16.87%
-4.88%
1.68%
-3.84%
-7.79%
-3.52%
-6.62%
-2.38%
PAT Growth
-336.36%
-
-
-
-
-
-
-
-
-
 
EPS
-2.99
-8.30
2.75
-5.44
-3.70
1.20
-2.11
-3.43
-1.38
-3.85
-3.25

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
-20.61
4.56
-3.14
8.68
27.56
33.92
38.69
40.11
43.22
52.78
Share Capital
11.29
11.29
11.29
11.29
11.29
11.29
11.29
11.29
11.29
11.29
Total Reserves
-31.90
-6.73
-14.44
-2.62
16.27
22.63
27.39
28.82
31.93
41.49
Non-Current Liabilities
143.34
119.36
98.36
109.22
79.11
73.66
72.25
83.11
39.11
47.32
Secured Loans
60.38
55.78
55.91
61.95
62.33
63.54
63.53
47.31
8.87
15.12
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
12.56
6.43
3.21
Long Term Provisions
4.97
5.05
5.15
4.95
3.19
2.33
1.70
13.22
12.85
1.14
Current Liabilities
109.07
117.64
141.81
121.69
97.35
81.18
76.74
85.41
114.59
106.96
Trade Payables
38.67
30.01
28.34
34.13
30.35
23.50
26.32
32.40
27.91
37.20
Other Current Liabilities
51.62
68.60
92.08
63.71
47.82
41.54
32.47
22.51
31.94
30.56
Short Term Borrowings
8.06
7.95
11.35
13.35
11.01
11.91
12.00
21.78
46.84
31.30
Short Term Provisions
10.72
11.08
10.04
10.50
8.17
4.23
5.96
8.72
7.90
7.89
Total Liabilities
239.74
246.62
241.11
243.51
207.51
191.97
190.70
212.06
200.38
207.08
Net Block
118.98
116.68
99.70
117.83
83.22
87.59
94.98
78.08
81.52
78.52
Gross Block
358.49
337.94
299.87
297.86
243.55
236.26
231.41
267.88
262.20
220.20
Accumulated Depreciation
239.51
221.26
200.17
180.03
160.33
148.67
136.43
189.79
180.68
141.69
Non Current Assets
177.71
173.51
165.60
183.80
147.61
142.90
153.32
137.76
129.19
138.99
Capital Work in Progress
9.89
6.67
12.84
12.32
11.08
7.10
4.35
12.28
6.45
37.52
Non Current Investment
4.06
4.06
3.59
18.29
18.70
19.61
21.44
1.84
1.84
1.00
Long Term Loans & Adv.
31.66
32.73
35.37
35.21
33.80
28.08
30.81
44.84
39.09
20.69
Other Non Current Assets
0.18
0.12
0.13
0.15
0.83
0.52
1.74
0.72
0.29
1.27
Current Assets
62.03
73.11
75.51
59.71
59.90
49.07
37.38
74.30
71.19
68.08
Current Investments
0.00
2.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1.28
0.94
0.76
1.16
1.02
0.75
0.83
0.41
0.24
0.12
Sundry Debtors
9.01
11.21
20.74
15.83
21.50
11.80
12.11
42.13
41.84
32.15
Cash & Bank
16.05
16.39
18.81
7.83
8.19
4.81
3.75
3.91
3.56
2.94
Other Current Assets
35.69
6.29
4.99
6.10
29.19
31.71
20.69
27.86
25.55
32.87
Short Term Loans & Adv.
29.82
36.27
30.22
28.79
24.29
26.13
16.67
21.91
18.45
31.26
Net Current Assets
-47.04
-44.53
-66.30
-61.98
-37.46
-32.11
-39.36
-11.11
-43.39
-38.88
Total Assets
239.74
246.62
241.11
243.51
207.51
191.97
190.70
212.06
200.38
207.07

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
17.70
35.89
33.22
65.21
23.69
17.48
17.42
-19.92
8.98
23.13
PBT
-17.47
10.49
-10.80
-7.81
4.31
-4.53
-6.49
-2.98
-9.06
-7.66
Adjustment
34.44
26.98
32.14
37.97
24.54
23.78
19.59
17.95
49.65
15.55
Changes in Working Capital
3.79
1.49
13.23
48.66
-3.85
-1.31
4.32
-31.93
-35.72
18.86
Cash after chg. in Working capital
20.77
38.96
34.57
78.81
25.00
17.95
17.42
-16.96
4.87
26.75
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
-3.07
-1.35
-0.90
-1.31
-0.47
0.00
-2.97
4.11
-3.62
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
-12.70
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-9.82
-24.67
-0.71
-54.45
-7.80
-5.25
-20.01
-5.51
-14.19
-31.10
Net Fixed Assets
-2.75
2.49
-0.82
-7.54
-0.35
-0.89
46.55
-7.76
-10.36
-32.48
Net Investments
-2.91
-1.83
14.07
0.37
-0.02
1.82
0.22
0.00
-4.11
-0.03
Others
-4.16
-25.33
-13.96
-47.28
-7.43
-6.18
-66.78
2.25
0.28
1.41
Cash from Financing Activity
-9.22
-15.94
-21.72
-13.67
-12.31
-11.19
2.34
26.34
5.01
7.86
Net Cash Inflow / Outflow
-1.35
-4.72
10.78
-2.91
3.58
1.04
-0.25
0.91
-0.21
-0.10
Opening Cash & Equivalents
9.27
13.99
3.21
6.12
2.54
1.50
1.75
0.80
1.01
1.12
Closing Cash & Equivalent
7.92
9.27
13.99
3.21
6.12
2.54
1.50
1.72
0.80
1.01

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
-9.13
2.02
-1.39
3.84
12.20
15.02
17.13
17.76
19.14
23.37
ROA
-7.71%
2.55%
-5.08%
-3.71%
1.36%
-2.49%
-3.85%
-1.51%
-4.19%
-3.50%
ROE
0.00%
876.39%
-444.68%
-46.18%
8.86%
-13.13%
-19.70%
-7.47%
-17.80%
-13.01%
ROCE
-5.36%
31.09%
2.96%
7.87%
13.12%
5.75%
1.98%
5.11%
0.48%
-0.92%
Fixed Asset Turnover
0.47
0.41
0.24
0.63
0.67
0.53
0.40
0.35
0.56
1.45
Receivable days
22.61
44.26
91.58
39.69
37.54
35.10
99.36
164.59
99.22
48.40
Inventory Days
2.49
2.36
4.81
2.32
2.00
2.32
2.26
1.26
0.48
0.14
Payable days
2151.57
5525.32
0.00
90.66
87.37
94.19
143.11
185.28
108.86
44.71
Cash Conversion Cycle
-2126.47
-5478.70
96.38
-48.66
-47.83
-56.77
-41.49
-19.43
-9.16
3.83
Total Debt/Equity
-3.47
15.08
-23.98
9.65
2.90
2.38
2.07
2.08
1.61
1.14
Interest Cover
-0.24
1.81
0.18
0.50
1.42
0.60
0.27
0.67
0.06
-0.15

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.