Nifty

:

24008.00

Sensex

:

79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Login

Nifty
Sensex

:
:

24008.00
79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Sadhna Broadcast Ltd.

TV Broadcasting & Software Production

Rating :

N/A

BSE: 540821 | NSE: Not Listed

Watchlist

NSE BSE

2.84

06-Feb-2025

Open
High
Low
Previous Close

2.90
2.90
2.72
2.85

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

15136
0.43
4.20
2.46

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

26.57
7.97
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

31.13
N/A
1.57

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-4.10
-14.90
-13.60

EBITDA CAGR (%)

10 Years
5 Years
3 Years

4.28
-14.57
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-17.32
3.13

P:E (Median)

8 Years
5 Years
3 Years

-
8.47
8.27

P:BV (Average)

8 Years
5 Years
3 Years

-
3.71
4.64

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
234.43
285.39

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 3.98 2.04 95.10% 3.91 5.44 -28.12% 2.87 4.04 -28.96% 3.88 12.85 -69.81%
Expenses 2.11 3.76 -43.88% 2.97 4.03 -26.30% 2.67 3.78 -29.37% 3.00 8.07 -62.83%
EBITDA 1.87 -1.71 - 0.94 1.41 -33.33% 0.21 0.26 -19.23% 0.88 4.78 -81.59%
EBIDTM 46.91% -83.90% 24.10% 25.85% 7.14% 6.48% 22.66% 37.19%
Other Income 0.10 0.02 400.00% 0.15 -0.01 - 0.00 0.05 -100.00% 0.09 0.73 -87.67%
Interest 0.04 0.00 0 0.03 0.00 0 0.00 0.00 0 0.01 -0.01 -
Depreciation 0.11 0.10 10.00% 0.11 0.09 22.22% 0.11 0.09 22.22% 0.13 0.14 -7.14%
PBT 1.82 -1.79 - 0.95 1.31 -27.48% 0.10 0.17 -41.18% 0.94 5.37 -82.50%
Tax 0.43 0.00 0 0.24 0.33 -27.27% 0.02 0.04 -50.00% -0.22 -0.46 -
PAT 1.39 -1.79 - 0.71 0.98 -27.55% 0.07 0.13 -46.15% 1.16 5.83 -80.10%
PATM 34.76% -87.62% 18.24% 17.98% 2.58% 3.29% 29.95% 45.37%
EPS 0.14 -0.18 - 0.07 0.10 -30.00% 0.01 0.01 0.00% 0.12 0.58 -79.31%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 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

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 14.64 15.41 18.94 23.89 22.48 34.53 55.41 55.23 36.13 24.25 23.41 Net Sales Growth -39.93% -18.64% -20.72% 6.27% -34.90% -37.68% 0.33% 52.86% 48.99% 3.59% Cost Of Goods Sold 0.05 0.04 0.69 1.18 0.72 8.25 6.87 0.53 0.59 0.00 0.00 Gross Profit 14.59 15.37 18.25 22.72 21.76 26.28 48.54 54.70 35.53 24.25 23.41 GP Margin 99.68% 99.74% 96.36% 95.10% 96.80% 76.11% 87.60% 99.04% 98.34% 100% 100% Total Expenditure 10.75 14.65 19.54 24.34 22.19 32.86 53.25 53.46 35.25 23.75 22.91 Power & Fuel Cost - 0.40 0.45 0.41 0.48 0.01 0.03 0.07 0.13 0.00 0.00 % Of Sales - 2.60% 2.38% 1.72% 2.14% 0.03% 0.05% 0.13% 0.36% 0% 0% Employee Cost - 0.77 2.34 4.60 3.47 2.15 1.38 1.19 1.87 0.33 0.06 % Of Sales - 5.00% 12.35% 19.25% 15.44% 6.23% 2.49% 2.15% 5.18% 1.36% 0.26% Manufacturing Exp. - 8.42 6.94 11.54 12.26 18.20 31.80 28.84 12.92 1.12 0.00 % Of Sales - 54.64% 36.64% 48.30% 54.54% 52.71% 57.39% 52.22% 35.76% 4.62% 0% General & Admin Exp. - 2.81 2.13 2.02 1.36 1.11 1.07 0.65 0.64 0.30 0.14 % Of Sales - 18.23% 11.25% 8.46% 6.05% 3.21% 1.93% 1.18% 1.77% 1.24% 0.60% Selling & Distn. Exp. - 1.85 6.52 3.98 3.75 2.69 11.95 22.02 19.07 21.98 22.62 % Of Sales - 12.01% 34.42% 16.66% 16.68% 7.79% 21.57% 39.87% 52.78% 90.64% 96.63% Miscellaneous Exp. - 0.36 0.47 0.62 0.15 0.45 0.14 0.16 0.02 0.01 22.62 % Of Sales - 2.34% 2.48% 2.60% 0.67% 1.30% 0.25% 0.29% 0.06% 0.04% 0.43% EBITDA 3.90 0.76 -0.60 -0.45 0.29 1.67 2.16 1.77 0.88 0.50 0.50 EBITDA Margin 26.64% 4.93% -3.17% -1.88% 1.29% 4.84% 3.90% 3.20% 2.44% 2.06% 2.14% Other Income 0.34 0.15 1.30 1.30 0.02 0.03 0.00 0.00 0.04 0.07 0.00 Interest 0.08 0.02 0.00 0.01 0.02 0.02 0.02 0.04 0.01 0.00 0.00 Depreciation 0.46 0.42 0.46 0.47 0.41 0.47 0.21 0.05 0.03 0.01 0.00 PBT 3.81 0.48 0.24 0.37 -0.13 1.22 1.92 1.67 0.88 0.57 0.49 Tax 0.47 0.14 0.36 0.06 -0.02 0.34 0.52 0.58 0.30 0.18 0.15 Tax Rate 12.34% 29.17% 150.00% 16.22% 15.38% 27.87% 27.08% 34.73% 34.09% 31.58% 30.61% PAT 3.33 0.34 -0.12 0.31 -0.11 0.88 1.40 1.10 0.59 0.39 0.34 PAT before Minority Interest 3.33 0.34 -0.12 0.31 -0.11 0.88 1.40 1.10 0.59 0.39 0.34 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 22.75% 2.21% -0.63% 1.30% -0.49% 2.55% 2.53% 1.99% 1.63% 1.61% 1.45% PAT Growth -35.34% - - - - -37.14% 27.27% 86.44% 51.28% 14.71% EPS 0.33 0.03 -0.01 0.03 -0.01 0.09 0.14 0.11 0.06 0.04 0.03

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 15.02 14.17 14.54 14.24 14.35 13.49 12.12 11.32 10.74 3.59 Share Capital 10.03 10.03 10.03 10.03 10.03 10.03 10.03 10.03 9.75 3.25 Total Reserves 4.99 4.15 4.52 4.21 4.32 3.46 2.09 1.30 0.99 0.34 Non-Current Liabilities 2.39 3.62 6.03 0.00 0.02 0.88 0.05 0.20 0.15 0.15 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 2.45 2.70 5.25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.83 0.00 0.18 0.15 0.15 Current Liabilities 8.03 9.02 7.91 11.57 14.12 26.20 17.17 22.41 11.40 13.15 Trade Payables 5.42 4.87 5.71 6.73 8.13 18.18 11.80 20.04 9.57 12.08 Other Current Liabilities 2.25 3.44 1.96 1.75 3.49 1.90 1.27 0.40 0.82 1.06 Short Term Borrowings 0.04 0.50 0.00 3.09 2.50 6.11 4.06 1.96 1.00 0.00 Short Term Provisions 0.33 0.22 0.24 0.00 0.00 0.00 0.05 0.00 0.01 0.00 Total Liabilities 25.44 26.81 28.48 25.81 28.49 40.57 29.34 33.93 22.29 16.89 Net Block 1.82 1.82 2.16 1.86 1.83 2.06 0.44 0.20 0.04 0.03 Gross Block 4.36 3.94 3.82 3.05 2.60 2.37 0.54 0.23 0.06 0.03 Accumulated Depreciation 2.54 2.12 1.66 1.19 0.78 0.31 0.10 0.03 0.02 0.00 Non Current Assets 14.35 13.95 11.02 4.57 5.14 6.37 1.44 0.77 0.78 0.50 Capital Work in Progress 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 8.39 7.71 7.96 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 4.12 4.42 0.90 2.70 3.32 2.52 0.90 0.56 0.74 0.47 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 1.78 0.10 0.00 0.00 0.00 Current Assets 11.10 12.86 17.46 21.24 23.34 33.84 27.57 33.16 21.51 16.39 Current Investments 0.00 0.00 0.00 4.87 0.85 0.85 0.85 0.85 0.85 0.85 Inventories 0.00 0.00 0.69 0.87 1.59 0.69 0.65 0.00 0.57 0.57 Sundry Debtors 5.82 7.18 5.82 6.79 5.75 19.92 13.35 12.72 1.07 9.93 Cash & Bank 0.55 0.13 1.00 0.61 0.06 0.12 1.05 13.04 14.41 0.02 Other Current Assets 4.72 2.40 0.64 0.41 15.10 12.27 11.67 6.55 4.60 5.00 Short Term Loans & Adv. 2.22 3.15 9.31 7.69 14.64 12.27 10.68 4.69 4.28 5.00 Net Current Assets 3.06 3.85 9.55 9.67 9.22 7.65 10.40 10.75 10.11 3.24 Total Assets 25.45 26.81 28.48 25.81 28.48 40.56 29.34 33.93 22.29 16.89

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 0.66 4.97 1.59 4.43 3.81 -1.13 -13.49 -1.68 6.52 0.25 PBT 0.48 0.24 0.37 -0.13 1.22 1.92 1.67 0.88 0.57 0.49 Adjustment 0.27 -1.09 0.33 0.41 0.47 0.21 0.05 0.03 -0.06 0.00 Changes in Working Capital 0.13 5.82 0.89 4.14 2.49 -2.67 -14.71 -2.30 6.42 0.20 Cash after chg. in Working capital 0.88 4.97 1.59 4.43 4.18 -0.54 -12.99 -1.39 6.93 0.69 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.22 0.00 0.00 0.00 -0.37 -0.07 -0.50 -0.29 -0.41 -0.44 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 -0.52 0.00 0.00 0.00 0.00 Cash From Investing Activity -0.43 -0.12 -3.87 -4.47 -0.23 -1.83 -0.29 -0.19 0.05 -0.88 Net Fixed Assets -0.44 -0.12 -0.77 -0.45 -0.23 -1.83 -0.31 -0.17 -0.03 -0.03 Net Investments -0.68 0.25 -3.09 -4.02 0.00 0.00 0.00 0.00 0.00 -0.85 Others 0.69 -0.25 -0.01 0.00 0.00 0.00 0.02 -0.02 0.08 0.00 Cash from Financing Activity 0.20 -5.72 2.28 0.59 -3.63 2.03 1.79 0.50 7.82 -0.95 Net Cash Inflow / Outflow 0.43 -0.87 0.00 0.55 -0.05 -0.94 -11.99 -1.37 14.39 -1.59 Opening Cash & Equivalents 0.13 1.00 0.61 0.06 0.12 1.05 13.04 14.41 0.02 1.61 Closing Cash & Equivalent 0.55 0.13 0.62 0.61 0.06 0.12 1.05 13.04 14.41 0.02

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 14.98 14.13 1.45 1.42 14.31 13.10 11.76 11.29 11.01 11.03 ROA 1.29% -0.43% 1.12% -0.41% 2.55% 4.00% 3.46% 2.09% 1.99% 3.19% ROE 2.30% -0.82% 2.12% -0.78% 6.41% 11.22% 9.48% 5.32% 5.45% 9.88% ROCE 2.84% 1.32% 2.02% -0.61% 6.85% 11.10% 11.78% 7.12% 7.41% 12.62% Fixed Asset Turnover 3.71 4.88 6.95 7.95 13.88 38.04 142.50 248.10 532.46 677.68 Receivable days 154.00 125.22 96.31 101.81 135.68 109.59 86.16 69.65 82.79 154.89 Inventory Days 0.00 0.00 11.93 19.97 12.06 4.41 4.28 0.00 8.65 8.96 Payable days 0.00 2789.88 1933.45 3772.10 582.11 104.61 108.91 158.76 168.31 97.24 Cash Conversion Cycle 154.00 -2664.66 -1825.21 -3650.32 -434.37 9.39 -18.47 -89.11 -76.87 66.61 Total Debt/Equity 0.17 0.23 0.36 0.22 0.17 0.46 0.34 0.17 0.09 0.00 Interest Cover 32.53 58.48 45.79 -4.39 65.76 78.81 38.81 108.55 849.97 207.64

Top Investors:

sharpline broadcast limited

amit kumar jaiswal

sanjeev chaudhri

sharp eye medicare private

Annual Reports:

News Update:

No Latest News!

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