Nifty

:

25330.25

Sensex

:

82693.71

91.15 (0.36%)
313.02 (0.38%)

Login

Nifty
Sensex

:
:

25330.25
82693.71

91.15 (0.36%)
313.02 (0.38%)

Music Broadcast Ltd.

TV Broadcasting & Software Production

Rating :

33/99

BSE: 540366 | NSE: RADIOCITY

Watchlist

NSE BSE

8.63

17-Sep-2025

Open
High
Low
Previous Close

8.9
8.9
8.51
8.56

Volume
Traded Value (lacs)
52 Week High
52 Week Low

79393
688698.64
16.6
7.7

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

299.02
N/A
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

385.98
N/A
0.60

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

0.39
12.94
5.65

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
14.70
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
6.94
-

P:E (Median)

8 Years
5 Years
3 Years

33.62
62.39
105.09

P:BV (Average)

8 Years
5 Years
3 Years

1.26
1.30
1.27

EV:EBITDA (Average)

8 Years
5 Years
3 Years

14.06
14.61
9.92

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 49.32 59.60 -17.25% 54.67 62.63 -12.71% 65.38 60.44 8.17% 54.83 52.44 4.56%
Expenses 48.39 50.36 -3.91% 100.06 52.42 90.88% 54.55 50.95 7.07% 51.80 46.06 12.46%
EBITDA 0.94 9.24 -89.83% -45.39 10.21 - 10.83 9.49 14.12% 3.03 6.38 -52.51%
EBIDTM 1.90% 15.50% -83.03% 16.30% 16.57% 15.70% 5.52% 12.17%
Other Income 7.02 6.62 6.04% 7.01 5.91 18.61% 6.74 5.81 16.01% 6.49 5.71 13.66%
Interest 3.06 2.83 8.13% 3.03 2.59 16.99% 2.86 2.44 17.21% 2.86 2.47 15.79%
Depreciation 7.08 8.53 -17.00% 8.69 8.50 2.24% 8.77 8.42 4.16% 8.63 8.28 4.23%
PBT -2.18 4.50 - -50.11 5.04 - 5.94 4.44 33.78% -1.97 1.34 -
Tax -0.01 1.93 - -12.08 2.07 - 2.34 1.87 25.13% 0.02 0.97 -97.94%
PAT -2.17 2.58 - -38.03 2.97 - 3.60 2.57 40.08% -1.99 0.37 -
PATM -4.41% 4.33% -69.56% 4.75% 5.51% 4.25% -3.63% 0.70%
EPS -0.06 0.07 - -1.10 0.09 - 0.10 0.07 42.86% -0.06 0.01 -

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 224.20 234.48 228.54 198.86 168.43 127.59 247.82 324.71 298.25 271.42 225.48 Net Sales Growth -4.64% 2.60% 14.93% 18.07% 32.01% -48.52% -23.68% 8.87% 9.89% 20.37% Cost Of Goods Sold -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 224.21 234.48 228.54 198.86 168.43 127.59 247.82 324.71 298.25 271.42 225.48 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 254.80 256.77 195.39 175.79 157.40 138.82 190.68 212.24 201.16 180.16 147.34 Power & Fuel Cost - 8.89 8.67 8.26 7.54 7.83 9.45 10.43 9.70 9.07 7.56 % Of Sales - 3.79% 3.79% 4.15% 4.48% 6.14% 3.81% 3.21% 3.25% 3.34% 3.35% Employee Cost - 78.67 69.42 60.58 53.10 47.41 55.39 68.95 68.89 65.07 51.12 % Of Sales - 33.55% 30.38% 30.46% 31.53% 37.16% 22.35% 21.23% 23.10% 23.97% 22.67% Manufacturing Exp. - 26.08 23.54 21.83 19.55 15.07 22.97 31.77 30.71 24.72 16.53 % Of Sales - 11.12% 10.30% 10.98% 11.61% 11.81% 9.27% 9.78% 10.30% 9.11% 7.33% General & Admin Exp. - 50.63 49.50 46.90 44.59 42.71 50.37 58.65 58.01 53.08 44.72 % Of Sales - 21.59% 21.66% 23.58% 26.47% 33.47% 20.33% 18.06% 19.45% 19.56% 19.83% Selling & Distn. Exp. - 39.19 37.87 32.10 22.45 17.17 43.79 37.87 27.45 23.98 20.60 % Of Sales - 16.71% 16.57% 16.14% 13.33% 13.46% 17.67% 11.66% 9.20% 8.84% 9.14% Miscellaneous Exp. - 53.31 6.38 6.11 10.17 8.63 8.71 4.59 6.38 4.25 20.60 % Of Sales - 22.74% 2.79% 3.07% 6.04% 6.76% 3.51% 1.41% 2.14% 1.57% 3.02% EBITDA -30.59 -22.29 33.15 23.07 11.03 -11.23 57.14 112.47 97.09 91.26 78.14 EBITDA Margin -13.64% -9.51% 14.51% 11.60% 6.55% -8.80% 23.06% 34.64% 32.55% 33.62% 34.65% Other Income 27.26 26.86 23.08 19.70 16.80 14.92 16.31 15.81 19.38 4.44 14.75 Interest 11.81 11.59 9.90 3.91 2.64 3.22 9.75 5.64 14.98 19.01 20.66 Depreciation 33.17 34.62 33.43 32.80 32.75 33.23 34.78 27.11 26.27 19.68 16.72 PBT -48.32 -41.64 12.90 6.06 -7.56 -32.76 28.92 95.53 75.22 57.00 55.50 Tax -9.73 -7.80 6.06 2.62 -1.86 -8.57 0.71 33.91 23.51 20.34 14.30 Tax Rate 20.14% 18.73% 46.98% 43.23% 24.60% 26.16% 2.46% 35.50% 31.25% 35.68% 34.10% PAT -38.59 -33.84 6.84 3.44 -5.70 -24.19 28.21 61.62 51.72 36.66 27.62 PAT before Minority Interest -38.59 -33.84 6.84 3.44 -5.70 -24.19 28.21 61.62 51.72 36.66 27.62 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 -17.21% -14.43% 2.99% 1.73% -3.38% -18.96% 11.38% 18.98% 17.34% 13.51% 12.25% PAT Growth -554.53% - 98.84% - - - -54.22% 19.14% 41.08% 32.73% EPS -1.12 -0.98 0.20 0.10 -0.16 -0.70 0.82 1.78 1.50 1.06 0.80

Description TTM Mar 15 Mar 14
Net Sales - 200.84 154.17 Net Sales Growth - 30.27% Cost Of Goods Sold - 23.18 21.51 Gross Profit - 177.65 132.66 GP Margin - 88.45% 86.05% Total Expenditure - 138.67 111.83 Power & Fuel Cost - 7.08 6.68 % Of Sales - 3.53% 4.33% Employee Cost - 43.15 36.35 % Of Sales - 21.48% 23.58% Manufacturing Exp. - 1.70 1.35 % Of Sales - 0.85% 0.88% General & Admin Exp. - 30.79 24.61 % Of Sales - 15.33% 15.96% Selling & Distn. Exp. - 28.74 19.31 % Of Sales - 14.31% 12.53% Miscellaneous Exp. - 4.02 2.03 % Of Sales - 2.00% 1.32% EBITDA - 62.17 42.34 EBITDA Margin - 30.95% 27.46% Other Income - 6.67 3.57 Interest - 6.21 5.66 Depreciation - 15.70 15.49 PBT - 46.92 24.75 Tax - 0.00 0.00 Tax Rate - 0.00% 0.00% PAT - 46.92 24.75 PAT before Minority Interest - 46.92 24.75 Minority Interest - 0.00 0.00 PAT Margin - 23.36% 16.05% PAT Growth - 89.58% EPS - 1.36 0.72

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 497.74 531.68 524.75 603.59 609.77 631.79 603.32 599.86 548.11 127.29 Share Capital 69.14 69.14 69.14 69.14 69.14 69.14 55.31 57.05 57.05 42.03 Total Reserves 428.60 462.55 455.61 534.46 540.63 562.65 548.01 542.81 491.05 85.25 Non-Current Liabilities 9.75 95.81 80.17 -0.41 2.21 18.23 15.20 52.37 43.42 218.59 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 15.63 49.91 49.91 232.52 Unsecured Loans 0.00 91.60 83.72 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 9.63 8.43 5.65 5.86 1.43 9.93 4.21 20.66 18.75 17.70 Current Liabilities 139.77 43.67 36.33 35.13 27.08 35.99 125.64 45.22 157.69 125.78 Trade Payables 21.33 22.03 17.33 16.45 12.16 20.78 24.67 22.26 32.85 22.28 Other Current Liabilities 116.67 20.15 17.72 17.57 14.59 12.70 79.91 22.23 123.38 79.34 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 23.00 Short Term Provisions 1.77 1.49 1.28 1.11 0.34 2.50 21.06 0.73 1.47 1.16 Total Liabilities 647.26 671.16 641.25 638.31 639.06 686.01 744.16 697.45 749.22 471.66 Net Block 178.62 219.41 232.99 254.98 282.94 309.12 309.95 296.93 311.59 230.37 Gross Block 470.05 441.85 430.53 432.28 433.61 426.75 399.51 359.44 347.99 247.09 Accumulated Depreciation 256.50 222.43 197.55 177.30 150.67 117.62 89.56 62.50 36.40 16.72 Non Current Assets 388.08 491.00 492.87 485.76 347.20 335.16 329.69 489.00 349.98 344.15 Capital Work in Progress 0.07 0.86 0.24 0.00 0.00 0.00 0.00 0.00 0.00 65.66 Non Current Investment 170.74 223.92 203.97 192.33 40.99 0.00 1.39 155.86 0.00 0.00 Long Term Loans & Adv. 20.14 22.20 20.05 21.73 17.20 19.76 11.12 30.12 33.46 38.38 Other Non Current Assets 18.50 24.60 35.63 16.72 6.07 6.28 7.24 6.09 4.93 9.74 Current Assets 259.18 180.17 148.38 152.56 291.86 350.84 414.47 208.46 399.24 127.50 Current Investments 139.98 23.31 15.72 26.76 160.94 208.36 170.30 0.00 26.75 14.67 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 75.79 73.50 65.87 75.62 77.27 106.24 125.43 110.42 81.66 76.28 Cash & Bank 13.22 34.72 6.92 26.08 30.36 12.57 78.76 76.18 267.90 15.87 Other Current Assets 30.19 27.41 25.21 21.80 23.30 23.67 39.98 21.85 22.94 20.68 Short Term Loans & Adv. 4.31 21.24 34.66 2.31 8.42 9.66 26.44 8.50 10.21 9.20 Net Current Assets 119.41 136.50 112.05 117.43 264.78 314.85 288.83 163.24 241.55 1.72 Total Assets 647.26 671.17 641.25 638.32 639.06 686.00 744.16 697.46 749.22 471.65

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 16.61 27.27 30.64 22.74 5.45 49.29 85.53 40.07 78.89 60.56 PBT -41.64 12.90 6.06 -7.56 -32.76 28.92 95.53 75.22 57.00 55.50 Adjustment 69.28 23.75 20.31 25.00 25.27 33.90 17.00 24.17 37.16 28.26 Changes in Working Capital -9.99 -7.24 4.92 5.69 14.89 -2.48 -8.70 -42.87 -6.76 0.76 Cash after chg. in Working capital 17.65 29.42 31.29 23.12 7.40 60.33 103.82 56.52 87.40 84.52 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.05 -2.15 -0.65 -0.39 -1.95 -11.04 -18.29 -16.45 -8.51 -10.39 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 -13.57 Cash From Investing Activity -9.47 -16.23 -23.94 -17.61 3.84 32.21 -43.92 3.13 -210.90 -59.74 Net Fixed Assets -27.41 -11.94 1.51 1.33 -6.86 -27.24 -40.07 -11.45 -35.24 -93.52 Net Investments -63.49 -27.54 -0.60 -17.16 6.43 -36.67 -15.83 -129.11 -12.08 -14.66 Others 81.43 23.25 -24.85 -1.78 4.27 96.12 11.98 143.69 -163.58 48.44 Cash from Financing Activity -7.44 -8.06 -7.91 -7.38 -7.01 -88.71 -39.93 -115.58 205.02 -31.56 Net Cash Inflow / Outflow -0.30 2.97 -1.21 -2.25 2.28 -7.21 1.68 -72.38 73.02 -30.74 Opening Cash & Equivalents 9.40 6.43 7.64 9.89 7.61 14.82 13.14 85.52 12.51 43.16 Closing Cash & Equivalent 9.10 9.40 6.43 7.64 9.89 7.61 14.82 13.14 85.52 12.51

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 14.40 15.38 15.18 17.46 17.64 18.28 17.45 16.82 15.37 4.85 ROA -5.13% 1.04% 0.54% -0.89% -3.65% 3.94% 8.55% 7.15% 6.01% 6.33% ROE -6.57% 1.30% 0.61% -0.94% -3.90% 4.57% 10.24% 9.01% 10.86% 29.88% ROCE -4.92% 3.70% 1.65% -0.81% -4.76% 5.91% 15.25% 13.39% 13.45% 15.98% Fixed Asset Turnover 0.53 0.54 0.47 0.40 0.30 0.62 0.89 0.84 0.91 0.97 Receivable days 111.90 107.14 126.55 162.95 258.83 164.69 127.81 117.54 106.20 124.19 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 0.00 49.76 48.54 61.59 70.45 90.93 Cash Conversion Cycle 111.90 107.14 126.55 162.95 258.83 114.93 79.27 55.94 35.74 33.26 Total Debt/Equity 0.20 0.17 0.16 0.00 0.00 0.00 0.12 0.08 0.27 2.40 Interest Cover -2.59 2.30 2.55 -1.87 -9.17 3.97 17.93 6.02 4.00 3.03

Description Mar 15 Mar 14
Book Value (Rs.) 2.35 0.43 ROA 16.76% 14.86% ROE 139.01% 239.33% ROCE 21.74% 21.95% Fixed Asset Turnover 0.92 0.71 Receivable days 118.94 139.07 Inventory Days 0.00 0.00 Payable days 9.30 10.25 Cash Conversion Cycle 109.63 128.82 Total Debt/Equity 5.13 12.39 Interest Cover 8.56 5.38

Top Investors:

lrsd securities pvt ltd

dheeraj kumar lohia

Annual Reports:

News Update:

Music Broadcast - Quarterly Results
24th Jul 2025, 17:15 PM

Read More

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.

Feedback