Nifty
Sensex
:
:
17843.15
60614.72
121.65 (0.69%)
328.68 (0.55%)

Film Production, Distribution & Entertainment

Rating :
N/A

BSE: 532399 | NSE: RELMEDIA

Not traded in the last 30 days
  • Day's Open
  • Day's High
  • Day's 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
  • 1,155.39
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,832.44
  • N/A
  • N/A

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 95.21%
  • 0.50%
  • 4.15%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.14%

Chart

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

Revenue CAGR (%)

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

EBITDA CAGR (%)

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

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -

Quarterly Results

N/A

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
Sep 12
Net Sales
-
17.76
31.86
23.60
67.88
59.94
66.14
201.57
508.88
1,012.62
1,234.41
Net Sales Growth
-
-44.26%
35.00%
-65.23%
13.25%
-9.37%
-67.19%
-60.39%
-49.75%
-17.97%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.96
0.58
21.42
0.00
25.41
47.46
72.44
Gross Profit
-
17.76
31.86
23.60
66.92
59.37
44.72
201.57
483.47
965.16
1,161.98
GP Margin
-
100%
100%
100%
98.59%
99.05%
67.61%
100%
95.01%
95.31%
94.13%
Total Expenditure
-
24.00
50.74
46.48
96.03
111.35
123.60
674.57
635.53
1,184.56
1,458.36
Power & Fuel Cost
-
0.00
0.02
0.09
0.11
0.15
0.19
16.73
48.20
80.70
88.47
% Of Sales
-
0%
0.06%
0.38%
0.16%
0.25%
0.29%
8.30%
9.47%
7.97%
7.17%
Employee Cost
-
1.39
2.90
6.59
5.72
5.38
9.65
19.50
106.30
256.80
317.12
% Of Sales
-
7.83%
9.10%
27.92%
8.43%
8.98%
14.59%
9.67%
20.89%
25.36%
25.69%
Manufacturing Exp.
-
10.35
14.65
4.32
19.88
22.27
10.91
78.76
186.06
328.34
397.25
% Of Sales
-
58.28%
45.98%
18.31%
29.29%
37.15%
16.50%
39.07%
36.56%
32.42%
32.18%
General & Admin Exp.
-
11.63
23.08
25.73
42.64
44.55
27.57
69.17
171.47
401.37
442.94
% Of Sales
-
65.48%
72.44%
109.03%
62.82%
74.32%
41.68%
34.32%
33.70%
39.64%
35.88%
Selling & Distn. Exp.
-
0.14
0.12
0.39
0.31
0.28
0.16
3.40
9.70
19.01
21.82
% Of Sales
-
0.79%
0.38%
1.65%
0.46%
0.47%
0.24%
1.69%
1.91%
1.88%
1.77%
Miscellaneous Exp.
-
0.49
9.98
9.37
26.42
38.15
53.71
487.01
88.39
50.88
21.82
% Of Sales
-
2.76%
31.32%
39.70%
38.92%
63.65%
81.21%
241.61%
17.37%
5.02%
9.59%
EBITDA
-
-6.24
-18.88
-22.88
-28.15
-51.41
-57.46
-473.00
-126.65
-171.94
-223.95
EBITDA Margin
-
-35.14%
-59.26%
-96.95%
-41.47%
-85.77%
-86.88%
-234.66%
-24.89%
-16.98%
-18.14%
Other Income
-
61.72
27.64
10.45
91.59
11.15
188.83
34.92
28.17
38.29
36.87
Interest
-
185.03
263.99
223.55
192.97
288.06
311.98
313.34
310.66
425.47
423.03
Depreciation
-
0.03
0.19
0.25
0.17
0.17
5.38
47.02
175.24
267.23
213.36
PBT
-
-129.58
-255.41
-236.22
-129.70
-328.48
-186.00
-798.42
-584.37
-826.35
-823.46
Tax
-
-0.16
0.00
0.00
2.30
1.03
2.44
-0.06
3.77
4.74
-2.13
Tax Rate
-
0.11%
0.00%
0.00%
-1.77%
-0.31%
-1.31%
0.01%
-0.65%
-0.54%
0.24%
PAT
-
-140.59
-776.88
-233.60
-134.78
-330.09
-190.05
-423.11
-591.11
-895.35
-910.47
PAT before Minority Interest
-
-140.95
-772.40
-236.22
-132.00
-329.52
-188.44
-422.51
-588.14
-890.56
-903.15
Minority Interest
-
0.36
-4.48
2.62
-2.78
-0.57
-1.61
-0.60
-2.97
-4.79
-7.32
PAT Margin
-
-791.61%
-2438.42%
-989.83%
-198.56%
-550.70%
-287.35%
-209.91%
-116.16%
-88.42%
-73.76%
PAT Growth
-
-
-
-
-
-
-
-
-
-
 
EPS
-
-7.28
-40.21
-12.09
-6.98
-17.09
-9.84
-21.90
-30.60
-46.34
-47.13

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
Sep 12
Shareholder's Funds
-3,322.86
-3,182.22
-2,409.03
-2,121.99
-2,379.56
-2,068.19
-1,660.30
-1,453.87
-876.65
-565.63
Share Capital
96.60
96.60
96.60
96.60
96.60
96.60
98.08
98.08
98.08
24.54
Total Reserves
-3,419.46
-3,278.83
-2,505.63
-2,218.60
-2,476.17
-2,164.80
-1,758.38
-1,551.95
-974.73
-590.17
Non-Current Liabilities
2,449.58
2,684.25
2,971.20
2,871.95
2,838.54
2,646.88
2,085.48
647.86
1,448.76
812.00
Secured Loans
2,228.16
2,667.32
2,509.62
2,394.62
624.25
0.00
0.00
570.00
853.22
730.38
Unsecured Loans
221.41
17.86
461.45
477.45
2,214.45
2,647.05
2,085.66
49.88
550.00
26.30
Long Term Provisions
0.01
0.01
0.49
0.22
0.35
0.39
0.45
10.48
24.03
19.14
Current Liabilities
968.64
618.50
458.45
387.01
254.61
151.56
599.72
2,408.01
1,108.98
1,631.99
Trade Payables
51.55
162.28
85.95
86.87
87.61
81.55
87.50
139.97
153.29
189.67
Other Current Liabilities
806.72
456.16
361.47
289.09
155.99
34.96
369.71
914.30
289.25
372.60
Short Term Borrowings
110.36
0.00
11.00
11.00
11.00
35.00
119.28
1,350.67
663.83
1,067.71
Short Term Provisions
0.01
0.05
0.03
0.05
0.01
0.05
23.23
3.07
2.62
2.01
Total Liabilities
107.75
133.29
1,034.29
1,153.27
726.59
742.55
1,035.59
1,615.36
1,692.49
1,889.01
Net Block
3.80
4.02
4.56
4.50
4.65
4.82
166.05
764.07
879.65
1,035.47
Gross Block
3.93
4.64
5.45
5.14
291.25
296.23
585.29
1,812.77
1,921.47
1,795.89
Accumulated Depreciation
0.13
0.62
0.88
0.64
286.60
291.42
419.24
1,048.70
1,041.82
760.41
Non Current Assets
65.65
65.12
957.83
981.81
494.18
516.05
689.74
1,307.78
1,274.64
1,413.94
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.79
95.19
122.97
Non Current Investment
35.99
47.14
943.60
950.74
463.96
478.58
486.00
306.06
91.78
5.53
Long Term Loans & Adv.
19.82
13.95
9.67
13.70
17.05
22.35
37.69
161.31
197.49
240.92
Other Non Current Assets
6.05
0.00
0.00
12.87
8.52
10.29
0.00
3.75
10.52
9.05
Current Assets
42.10
68.16
76.47
171.46
232.41
226.51
345.86
307.58
414.38
466.41
Current Investments
0.06
6.78
2.66
19.39
6.40
4.35
7.05
3.15
1.14
0.00
Inventories
0.00
8.66
4.97
1.08
0.46
0.34
0.42
8.38
10.21
14.18
Sundry Debtors
1.09
6.03
6.92
3.73
7.56
2.05
8.33
163.30
179.18
186.73
Cash & Bank
8.90
8.12
15.15
56.93
29.55
42.45
44.22
39.41
81.75
111.99
Other Current Assets
32.06
2.70
2.98
1.21
188.45
177.32
285.83
93.34
142.10
153.52
Short Term Loans & Adv.
26.63
35.86
43.79
89.11
41.89
31.19
103.55
82.91
110.71
119.83
Net Current Assets
-926.54
-550.34
-381.98
-215.56
-22.20
74.94
-253.87
-2,100.43
-694.60
-1,165.59
Total Assets
107.75
133.28
1,034.30
1,153.27
726.59
742.56
1,035.60
1,615.36
1,692.49
1,889.02

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
Sep 12
Cash From Operating Activity
104.96
205.23
-70.51
-16.05
41.05
-81.57
-51.95
-33.32
-126.68
-83.65
PBT
-141.11
-772.40
-289.65
-164.06
-328.48
-186.00
-102.02
-584.37
-885.82
-905.27
Adjustment
123.83
776.53
224.03
104.68
277.25
218.29
131.62
537.91
789.04
725.84
Changes in Working Capital
122.09
199.35
-9.12
40.23
83.16
-116.05
-77.94
9.63
-24.16
84.57
Cash after chg. in Working capital
104.81
203.47
-74.74
-19.15
31.93
-83.77
-48.34
-36.83
-120.93
-94.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.15
1.76
4.23
3.10
9.12
2.19
-3.61
3.51
-5.75
11.21
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
5.43
381.17
86.37
142.13
17.97
36.83
124.33
-246.91
-65.96
-30.85
Net Fixed Assets
0.14
286.32
-0.28
0.00
6.97
281.31
1,008.27
-31.51
-72.07
14.32
Net Investments
116.54
0.00
-28.57
-15.62
-107.01
615.51
-208.29
-226.98
0.16
-107.73
Others
-111.25
94.85
115.22
157.75
118.01
-859.99
-675.65
11.58
5.95
62.56
Cash from Financing Activity
-109.13
-588.33
-57.22
-85.76
-61.72
46.59
-59.93
230.85
191.68
123.23
Net Cash Inflow / Outflow
1.26
-1.93
-41.35
40.32
-2.70
1.84
12.45
-49.38
-0.96
8.73
Opening Cash & Equivalents
1.24
3.17
44.52
4.21
6.88
6.52
6.83
57.43
56.99
55.22
Closing Cash & Equivalent
2.50
1.24
3.17
44.52
4.21
6.88
14.99
6.83
57.43
56.99

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Sep 12
Book Value (Rs.)
-171.98
-164.70
-124.69
-109.83
-123.16
-107.04
-86.01
-75.33
-45.63
-111.93
ROA
-116.95%
-132.31%
-21.60%
-14.04%
-44.86%
-21.20%
-31.88%
-35.56%
-49.73%
-42.95%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
ROCE
0.00%
-1266.48%
-1.89%
10.24%
-7.46%
18.55%
-10.87%
-20.73%
-32.05%
-27.48%
Fixed Asset Turnover
4.15
6.32
4.46
0.46
0.20
0.15
0.20
0.31
0.60
0.73
Receivable days
73.14
74.15
82.33
30.35
29.25
28.65
132.91
108.84
60.08
54.72
Inventory Days
0.00
78.06
46.74
4.13
2.43
2.10
6.82
5.91
4.00
3.73
Payable days
0.00
0.00
2709.61
1166.91
1066.55
645.42
251.00
96.74
62.31
52.14
Cash Conversion Cycle
73.14
152.21
-2580.54
-1132.43
-1034.86
-614.67
-111.27
18.01
1.78
6.31
Total Debt/Equity
-0.95
-0.84
-1.24
-1.36
-1.20
-1.30
-1.45
-1.87
-2.56
-3.61
Interest Cover
0.24
-1.93
-0.06
0.33
-0.14
0.40
-0.35
-0.88
-1.08
-1.14

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.