Nifty

:

24461.15

Sensex

:

80796.84

114.45 (0.47%)
294.85 (0.37%)

Login

Nifty
Sensex

:
:

24461.15
80796.84

114.45 (0.47%)
294.85 (0.37%)

Sun TV Network Ltd.

TV Broadcasting & Software Production

Rating :

N/A

BSE: 532733 | NSE: SUNTV

Watchlist

NSE BSE

638.85

06-Feb-2025

Open
High
Low
Previous Close

639.00
645.00
631.40
635.90

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

283542
1812.71
921.00
549.30

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

24,543.59
14.05
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

24,223.46
2.69%
2.10

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.98
4.00
6.10

EBITDA CAGR (%)

10 Years
5 Years
3 Years

4.63
3.00
2.89

PAT CAGR (%)

10 Years
5 Years
3 Years

9.62
6.74
5.45

P:E (Median)

8 Years
5 Years
3 Years

13.91
13.13
12.93

P:BV (Average)

8 Years
5 Years
3 Years

3.70
2.52
2.34

EV:EBITDA (Average)

8 Years
5 Years
3 Years

9.25
7.69
7.76

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 48.86 48.17 52.89 56.88
P/E Ratio 15.39 15.61 14.22 13.22
Revenue 4282 4328 4670 4952
EBITDA 2638 2524 2722 2896
Net Income 1925 1921 2087 2223
ROA 17.9 16.3 16.3 16.2
P/B Ratio 2.81 2.55 2.31 2.09
ROE 19.44 17.15 16.92 16.46
FCFF 1855.09 1349.43 1753.24 1943.72
FCFF Yield 7.57 5.51 7.15 7.93

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 793.58 885.48 -10.38% 900.16 1,017.98 -11.57% 1,276.11 1,317.78 -3.16% 927.12 813.53 13.96%
Expenses 361.45 311.72 15.95% 371.18 301.78 23.00% 569.74 531.32 7.23% 418.55 325.93 28.42%
EBITDA 432.13 573.76 -24.68% 528.98 716.20 -26.14% 706.37 786.46 -10.18% 508.57 487.60 4.30%
EBIDTM 54.45% 64.80% 58.77% 70.36% 55.35% 59.68% 54.85% 59.94%
Other Income 134.08 129.33 3.67% 163.98 107.10 53.11% 140.24 115.59 21.33% 130.12 80.80 61.04%
Interest 2.67 0.89 200.00% 3.20 0.72 344.44% 1.35 2.20 -38.64% 0.77 1.47 -47.62%
Depreciation 108.93 110.89 -1.77% 191.36 214.34 -10.72% 108.93 85.17 27.90% 103.61 75.21 37.76%
PBT 454.61 591.31 -23.12% 498.40 608.24 -18.06% 736.33 814.68 -9.62% 534.31 491.72 8.66%
Tax 107.44 153.97 -30.22% 100.23 152.00 -34.06% 189.39 231.88 -18.32% 135.54 125.90 7.66%
PAT 347.17 437.34 -20.62% 398.17 456.24 -12.73% 546.94 582.80 -6.15% 398.77 365.82 9.01%
PATM 43.75% 49.39% 44.23% 44.82% 42.86% 44.23% 43.01% 44.97%
EPS 8.81 11.10 -20.63% 10.10 11.58 -12.78% 13.88 14.79 -6.15% 10.12 9.28 9.05%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 827.56 923.15 -10.35% 934.54 1,048.45 -10.86% 1,312.40 1,349.22 -2.73% 961.28 840.36 14.39%
Expenses 383.08 333.83 14.75% 393.72 320.63 22.80% 593.54 551.77 7.57% 438.36 342.53 27.98%
EBITDA 444.48 589.32 -24.58% 540.82 727.82 -25.69% 718.86 797.45 -9.86% 522.92 497.83 5.04%
EBIDTM 53.71% 63.84% 57.87% 69.42% 54.77% 59.10% 54.40% 59.24%
Other Income 140.00 135.51 3.31% 171.56 111.76 53.51% 146.80 120.90 21.42% 137.44 85.84 60.11%
Interest 3.59 1.85 94.05% 4.09 1.68 143.45% 2.28 3.15 -27.62% 1.88 2.48 -24.19%
Depreciation 113.34 115.32 -1.72% 195.73 218.75 -10.52% 113.30 89.55 26.52% 108.10 79.74 35.57%
PBT 467.55 607.66 -23.06% 512.56 619.15 -17.22% 750.08 825.65 -9.15% 550.38 501.45 9.76%
Tax 110.61 157.76 -29.89% 103.92 154.42 -32.70% 192.89 234.75 -17.83% 140.38 126.25 11.19%
PAT 356.94 449.90 -20.66% 408.64 464.73 -12.07% 557.19 590.90 -5.70% 410.00 375.20 9.28%
PATM 43.13% 48.74% 43.73% 44.33% 42.46% 43.80% 42.65% 44.65%
EPS 9.21 11.52 -20.05% 10.38 11.79 -11.96% 14.20 15.02 -5.46% 10.52 9.65 9.02%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

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 3,896.97 4,148.36 3,661.37 3,504.88 3,116.59 3,404.42 3,663.27 2,862.45 2,558.25 2,395.21 2,243.62 Net Sales Growth -3.42% 13.30% 4.46% 12.46% -8.45% -7.07% 27.98% 11.89% 6.81% 6.76% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 3,896.97 4,148.36 3,661.37 3,504.88 3,116.59 3,404.42 3,663.27 2,862.45 2,558.25 2,395.21 2,243.62 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 1,720.92 1,563.06 1,312.09 1,241.09 1,049.19 1,168.36 1,111.96 902.97 872.49 699.27 629.41 Power & Fuel Cost - 17.85 22.87 12.95 12.53 15.26 15.21 14.95 13.07 14.73 17.32 % Of Sales - 0.43% 0.62% 0.37% 0.40% 0.45% 0.42% 0.52% 0.51% 0.61% 0.77% Employee Cost - 104.55 95.24 88.52 100.73 113.12 124.31 117.89 99.24 91.98 80.35 % Of Sales - 2.52% 2.60% 2.53% 3.23% 3.32% 3.39% 4.12% 3.88% 3.84% 3.58% Manufacturing Exp. - 882.43 703.70 622.03 493.59 572.54 532.48 396.02 338.65 289.53 273.51 % Of Sales - 21.27% 19.22% 17.75% 15.84% 16.82% 14.54% 13.84% 13.24% 12.09% 12.19% General & Admin Exp. - 446.42 387.55 351.13 321.45 329.76 362.77 306.42 290.39 253.43 232.74 % Of Sales - 10.76% 10.58% 10.02% 10.31% 9.69% 9.90% 10.70% 11.35% 10.58% 10.37% Selling & Distn. Exp. - 55.05 46.09 37.66 24.15 37.99 42.34 21.70 27.94 7.43 4.48 % Of Sales - 1.33% 1.26% 1.07% 0.77% 1.12% 1.16% 0.76% 1.09% 0.31% 0.20% Miscellaneous Exp. - 56.76 56.64 128.80 96.74 99.69 34.85 45.99 103.20 42.17 4.48 % Of Sales - 1.37% 1.55% 3.67% 3.10% 2.93% 0.95% 1.61% 4.03% 1.76% 0.94% EBITDA 2,176.05 2,585.30 2,349.28 2,263.79 2,067.40 2,236.06 2,551.31 1,959.48 1,685.76 1,695.94 1,614.21 EBITDA Margin 55.84% 62.32% 64.16% 64.59% 66.34% 65.68% 69.65% 68.45% 65.90% 70.81% 71.95% Other Income 568.42 481.83 362.03 244.76 271.44 248.93 232.95 139.65 196.76 107.54 87.83 Interest 7.99 4.58 5.37 28.74 21.97 7.78 1.65 1.05 1.03 2.19 2.22 Depreciation 512.83 514.01 467.82 286.67 382.06 679.33 646.67 439.68 391.14 485.02 587.83 PBT 2,223.65 2,548.54 2,238.12 2,193.14 1,934.81 1,797.88 2,135.94 1,658.40 1,490.35 1,316.27 1,111.99 Tax 532.60 673.39 563.59 548.34 414.40 426.05 741.08 565.36 510.94 464.55 374.76 Tax Rate 23.95% 26.42% 25.18% 25.00% 21.42% 23.70% 34.70% 34.09% 34.28% 34.82% 33.70% PAT 1,691.05 1,875.15 1,674.53 1,644.80 1,520.41 1,371.83 1,394.86 1,093.04 979.41 869.69 737.23 PAT before Minority Interest 1,691.05 1,875.15 1,674.53 1,644.80 1,520.41 1,371.83 1,394.86 1,093.04 979.41 869.69 737.23 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 43.39% 45.20% 45.74% 46.93% 48.78% 40.30% 38.08% 38.19% 38.28% 36.31% 32.86% PAT Growth -8.20% 11.98% 1.81% 8.18% 10.83% -1.65% 27.61% 11.60% 12.62% 17.97% EPS 42.91 47.58 42.49 41.74 38.58 34.81 35.39 27.74 24.85 22.07 18.71

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 4,035.78 4,282.10 3,772.05 3,584.82 3,176.89 3,519.85 3,782.54 2,963.02 2,645.72 2,473.64 2,395.38 Net Sales Growth -3.01% 13.52% 5.22% 12.84% -9.74% -6.94% 27.66% 11.99% 6.96% 3.27% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 4,035.78 4,282.10 3,772.05 3,584.82 3,176.89 3,519.85 3,782.54 2,963.02 2,645.72 2,473.64 2,395.38 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 1,808.70 1,644.00 1,379.05 1,297.34 1,106.17 1,243.93 1,189.94 959.26 925.91 740.90 718.14 Power & Fuel Cost - 22.11 26.90 16.87 16.58 19.77 19.62 18.62 17.15 18.75 26.60 % Of Sales - 0.52% 0.71% 0.47% 0.52% 0.56% 0.52% 0.63% 0.65% 0.76% 1.11% Employee Cost - 140.86 125.93 115.07 128.16 143.95 153.57 138.33 116.48 106.79 111.08 % Of Sales - 3.29% 3.34% 3.21% 4.03% 4.09% 4.06% 4.67% 4.40% 4.32% 4.64% Manufacturing Exp. - 911.60 727.34 638.75 491.51 601.42 562.23 416.93 358.15 304.83 309.08 % Of Sales - 21.29% 19.28% 17.82% 15.47% 17.09% 14.86% 14.07% 13.54% 12.32% 12.90% General & Admin Exp. - 452.64 391.07 354.31 344.83 333.82 370.53 313.30 296.52 257.47 242.35 % Of Sales - 10.57% 10.37% 9.88% 10.85% 9.48% 9.80% 10.57% 11.21% 10.41% 10.12% Selling & Distn. Exp. - 56.68 48.65 37.99 24.42 42.98 46.66 24.88 33.64 9.85 6.94 % Of Sales - 1.32% 1.29% 1.06% 0.77% 1.22% 1.23% 0.84% 1.27% 0.40% 0.29% Miscellaneous Exp. - 60.11 59.16 134.35 100.67 101.99 37.33 47.20 103.97 43.21 6.94 % Of Sales - 1.40% 1.57% 3.75% 3.17% 2.90% 0.99% 1.59% 3.93% 1.75% 0.92% EBITDA 2,227.08 2,638.10 2,393.00 2,287.48 2,070.72 2,275.92 2,592.60 2,003.76 1,719.81 1,732.74 1,677.24 EBITDA Margin 55.18% 61.61% 63.44% 63.81% 65.18% 64.66% 68.54% 67.63% 65.00% 70.05% 70.02% Other Income 595.80 505.02 377.05 255.97 307.50 260.65 241.19 142.27 203.84 116.33 98.91 Interest 11.84 8.56 9.42 33.25 26.86 12.75 1.65 1.08 1.03 2.19 2.29 Depreciation 530.47 531.72 486.00 306.12 403.92 700.20 662.81 449.99 400.45 496.70 615.31 PBT 2,280.57 2,602.84 2,274.63 2,204.08 1,947.44 1,823.62 2,169.33 1,694.96 1,522.17 1,350.18 1,158.55 Tax 547.80 687.31 571.25 553.46 415.78 433.96 751.06 582.42 520.25 476.79 375.96 Tax Rate 24.02% 26.41% 25.11% 25.11% 21.35% 23.80% 34.62% 34.36% 34.18% 34.85% 32.45% PAT 1,732.77 1,925.07 1,706.41 1,641.80 1,525.03 1,389.33 1,417.86 1,112.14 1,001.51 890.88 768.51 PAT before Minority Interest 1,732.02 1,925.80 1,706.92 1,641.91 1,525.24 1,389.66 1,418.27 1,112.54 1,001.92 891.36 782.59 Minority Interest -0.75 -0.73 -0.51 -0.11 -0.21 -0.33 -0.41 -0.40 -0.41 -0.48 -14.08 PAT Margin 42.94% 44.96% 45.24% 45.80% 48.00% 39.47% 37.48% 37.53% 37.85% 36.01% 32.08% PAT Growth -7.87% 12.81% 3.94% 7.66% 9.77% -2.01% 27.49% 11.05% 12.42% 15.92% EPS 43.97 48.85 43.30 41.66 38.70 35.25 35.98 28.22 25.41 22.61 19.50

Results Balance Sheet

Consolidated Figures in Rs. Crores /

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
Shareholder's Funds 10,353.35 9,138.14 8,053.21 6,948.99 5,624.09 5,440.52 4,640.07 4,021.75 3,517.63 3,379.70 Share Capital 197.04 197.04 197.04 197.04 197.04 197.04 197.04 197.04 197.04 197.04 Total Reserves 10,156.31 8,941.10 7,856.17 6,751.95 5,427.05 5,243.48 4,443.03 3,824.71 3,320.59 3,182.66 Non-Current Liabilities -148.90 -199.50 -231.03 -311.90 131.76 116.90 88.99 69.31 35.69 25.91 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 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 0.00 0.00 0.00 0.00 0.00 Current Liabilities 809.98 795.28 639.15 803.61 560.81 511.99 461.41 258.77 229.05 185.13 Trade Payables 256.04 233.36 203.60 259.43 277.18 198.58 55.89 49.70 38.26 37.46 Other Current Liabilities 532.00 541.83 402.64 303.96 262.76 296.00 389.87 190.09 176.88 140.90 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 21.94 20.09 32.91 240.22 20.87 17.41 15.65 18.98 13.91 6.77 Total Liabilities 11,014.43 9,733.92 8,461.33 7,440.70 6,316.66 6,069.41 5,190.47 4,349.83 3,782.37 3,590.74 Net Block 1,557.51 1,560.89 1,599.39 759.96 938.00 924.31 1,027.30 1,089.34 819.88 1,074.15 Gross Block 5,568.49 5,060.86 4,795.76 3,676.63 3,480.41 2,804.13 2,273.84 1,915.88 1,528.81 4,110.45 Accumulated Depreciation 4,010.98 3,499.97 3,196.37 2,916.67 2,542.41 1,879.82 1,246.54 826.54 466.90 3,031.90 Non Current Assets 4,504.11 4,062.57 3,462.28 2,503.07 2,295.60 2,229.95 2,247.86 2,200.53 1,638.11 1,786.25 Capital Work in Progress 144.75 131.26 244.05 146.27 66.25 13.31 45.85 1.49 0.57 0.49 Non Current Investment 2,525.46 2,131.45 1,434.98 1,370.87 999.32 982.24 918.96 921.18 633.23 462.40 Long Term Loans & Adv. 153.84 182.27 149.28 184.06 290.46 307.38 252.32 153.91 183.54 248.63 Other Non Current Assets 94.76 26.45 1.24 34.12 1.57 2.71 3.43 34.61 0.89 0.58 Current Assets 6,510.32 5,671.35 4,999.05 4,937.63 4,021.06 3,839.46 2,942.61 2,149.30 2,144.26 1,804.49 Current Investments 4,549.21 3,499.34 2,421.98 2,393.25 1,957.94 2,079.51 1,505.10 545.48 230.59 231.16 Inventories 0.00 0.00 0.00 0.00 0.00 0.24 0.25 0.89 1.13 0.48 Sundry Debtors 1,211.00 1,436.01 1,425.88 1,394.41 1,309.98 1,078.99 1,008.50 723.78 732.91 683.53 Cash & Bank 359.59 491.74 917.54 875.30 528.82 470.90 307.13 738.44 787.79 690.52 Other Current Assets 390.52 54.57 58.02 63.13 224.32 209.82 121.63 140.71 391.84 198.80 Short Term Loans & Adv. 342.45 189.69 175.63 211.54 22.99 20.83 6.44 35.23 29.57 92.66 Net Current Assets 5,700.34 4,876.07 4,359.90 4,134.02 3,460.25 3,327.47 2,481.20 1,890.53 1,915.21 1,619.36 Total Assets 11,014.43 9,733.92 8,461.33 7,440.70 6,316.66 6,069.41 5,190.47 4,349.83 3,782.37 3,590.74

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 10,536.01 9,271.59 8,155.20 7,053.71 5,724.11 5,526.49 4,688.39 4,028.46 3,474.04 3,441.54 Share Capital 197.04 197.04 197.04 197.04 197.04 197.04 197.04 197.04 197.04 290.44 Total Reserves 10,338.97 9,074.55 7,958.16 6,856.67 5,527.07 5,329.45 4,491.35 3,831.42 3,277.00 3,151.10 Non-Current Liabilities -123.77 -177.61 -201.68 -278.93 166.69 116.57 89.13 65.46 34.83 26.91 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.88 0.93 1.14 1.11 0.74 0.84 0.41 0.36 0.47 Current Liabilities 838.74 823.55 665.32 827.92 611.02 549.15 491.71 280.63 247.41 221.90 Trade Payables 257.03 250.84 219.78 273.78 316.69 229.40 81.92 72.16 55.67 71.91 Other Current Liabilities 558.30 552.21 412.26 313.75 273.24 302.09 393.93 189.25 177.76 142.63 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 23.41 20.50 33.28 240.39 21.09 17.66 15.86 19.22 13.98 7.36 Total Liabilities 11,257.29 9,923.11 8,623.91 7,607.66 6,506.57 6,196.63 5,273.24 4,378.16 3,759.48 3,745.02 Net Block 1,679.33 1,698.96 1,758.09 937.74 1,137.11 1,100.77 1,141.49 1,211.83 845.14 1,179.21 Gross Block 5,833.28 5,324.50 5,063.19 3,943.86 3,747.54 3,027.89 2,419.12 2,059.37 1,565.75 4,443.98 Accumulated Depreciation 4,153.95 3,625.54 3,305.10 3,006.12 2,610.43 1,927.12 1,277.63 847.54 478.58 3,260.37 Non Current Assets 4,458.89 3,972.22 3,339.03 2,409.86 2,232.20 2,151.90 2,173.69 2,115.34 1,437.51 1,741.49 Capital Work in Progress 144.75 131.26 244.05 146.32 66.30 13.36 49.06 1.64 0.74 1.83 Non Current Investment 2,319.12 1,886.04 1,147.95 1,092.47 727.39 718.30 644.20 615.27 391.92 225.60 Long Term Loans & Adv. 161.58 186.63 152.77 196.35 297.73 314.36 323.69 230.15 187.95 306.93 Other Non Current Assets 126.32 39.08 2.83 29.19 3.67 5.11 15.25 56.45 11.76 27.92 Current Assets 6,798.40 5,950.89 5,284.88 5,197.80 4,274.37 4,044.73 3,099.55 2,262.82 2,321.97 2,003.53 Current Investments 4,741.53 3,626.18 2,441.01 2,411.57 1,972.92 2,093.48 1,515.22 545.48 243.87 280.16 Inventories 0.00 0.00 0.00 0.00 0.00 0.24 0.25 0.89 1.13 0.48 Sundry Debtors 1,254.28 1,474.30 1,466.02 1,433.94 1,367.22 1,133.99 1,062.29 772.60 776.11 757.49 Cash & Bank 400.81 598.57 1,137.54 1,071.84 703.17 593.00 372.60 788.39 904.85 759.29 Other Current Assets 401.78 61.84 64.47 68.67 231.06 224.02 149.19 155.46 396.01 206.11 Short Term Loans & Adv. 342.75 190.00 175.84 211.78 24.03 29.14 23.07 45.90 29.74 93.95 Net Current Assets 5,959.66 5,127.34 4,619.56 4,369.88 3,663.35 3,495.58 2,607.84 1,982.19 2,074.56 1,781.63 Total Assets 11,257.29 9,923.11 8,623.91 7,607.66 6,506.57 6,196.63 5,273.24 4,378.16 3,759.48 3,745.02

Cash Flow

Consolidated Figures in Rs. Crores /

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
Cash From Operating Activity 2,137.41 2,057.15 1,614.02 1,444.40 1,610.34 1,777.17 1,343.80 1,301.23 1,255.91 1,140.73 PBT 2,548.54 2,238.12 2,193.14 1,934.81 1,797.88 2,135.94 1,658.40 1,490.35 1,316.27 1,111.99 Adjustment 47.70 137.97 165.55 202.17 499.65 448.63 334.83 299.91 420.71 522.28 Changes in Working Capital 145.27 251.64 -53.84 -154.64 -261.82 -84.80 -108.53 -1.36 -25.99 -117.44 Cash after chg. in Working capital 2,741.51 2,627.73 2,304.85 1,982.34 2,035.71 2,499.77 1,884.70 1,788.90 1,710.99 1,516.83 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -604.10 -570.58 -690.83 -537.94 -425.37 -722.60 -540.90 -487.67 -455.08 -376.10 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 -1,287.75 -1,525.68 -1,009.58 -1,141.85 -367.45 -1,065.09 -1,265.76 -723.68 -358.69 -498.31 Net Fixed Assets -521.12 -152.31 -1,216.91 -276.24 -729.22 -497.75 -402.32 -387.99 2,581.56 -389.41 Net Investments -1,443.88 -1,773.83 -92.84 -806.86 104.49 -637.69 -957.40 -602.84 -170.26 -16.91 Others 677.25 400.46 300.17 -58.75 257.28 70.35 93.96 267.15 -2,769.99 -91.99 Cash from Financing Activity -691.96 -621.25 -596.11 -243.49 -1,216.78 -595.52 -475.37 -475.34 -737.37 -634.83 Net Cash Inflow / Outflow 157.70 -89.78 8.33 59.06 26.11 116.56 -397.33 102.21 159.85 7.59 Opening Cash & Equivalents 127.13 215.73 206.51 402.48 374.70 258.30 655.16 552.93 393.21 33.92 Closing Cash & Equivalent 284.84 127.13 215.73 461.28 402.48 374.70 258.30 655.16 552.93 41.29

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 2,171.30 2,095.51 1,633.67 1,464.22 1,655.62 1,824.10 1,371.24 1,295.53 1,298.98 1,162.27 PBT 2,613.11 2,278.17 2,195.37 1,947.44 1,823.62 2,169.33 1,694.96 1,522.17 1,368.15 1,158.55 Adjustment 37.70 143.27 187.82 195.92 514.61 458.08 340.18 300.79 405.06 539.21 Changes in Working Capital 139.23 254.96 -54.78 -140.97 -249.24 -66.19 -110.03 -28.96 -6.11 -151.89 Cash after chg. in Working capital 2,790.04 2,676.40 2,328.41 2,002.39 2,088.99 2,561.22 1,925.11 1,794.00 1,767.10 1,545.87 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -618.74 -580.89 -694.74 -538.17 -433.37 -737.12 -553.87 -498.47 -468.12 -383.60 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 -1,313.35 -1,553.88 -1,026.90 -1,151.43 -408.02 -1,113.10 -1,294.55 -716.45 -401.33 -518.30 Net Fixed Assets -521.12 -152.31 -1,216.91 -276.24 -729.22 -497.75 -402.32 -387.99 2,581.56 -389.41 Net Investments -1,443.88 -1,773.83 -92.84 -806.86 104.49 -637.69 -957.40 -602.84 -170.26 -16.91 Others 651.65 372.26 282.85 -68.33 216.71 22.34 65.17 274.38 -2,812.63 -111.98 Cash from Financing Activity -697.05 -630.63 -602.73 -249.46 -1,222.37 -595.52 -475.40 -475.33 -737.37 -634.83 Net Cash Inflow / Outflow 160.90 -89.00 4.04 63.33 25.23 115.48 -398.71 103.75 160.28 9.14 Opening Cash & Equivalents 131.20 219.02 214.09 405.80 378.90 263.59 661.83 558.06 397.91 39.54 Closing Cash & Equivalent 292.11 131.20 219.02 468.87 405.80 378.90 263.59 661.83 558.06 48.48

Financial Ratios

Consolidated /

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.) 262.72 231.89 204.35 176.33 142.71 138.06 117.74 102.05 89.26 85.76 ROA 18.08% 18.41% 20.69% 22.10% 22.15% 24.78% 22.91% 24.09% 23.59% 20.86% ROE 19.24% 19.48% 21.93% 24.19% 24.80% 27.67% 25.24% 25.98% 25.22% 22.51% ROCE 26.20% 26.10% 29.62% 31.13% 32.64% 42.41% 38.32% 39.56% 38.75% 34.01% Fixed Asset Turnover 0.78 0.74 0.83 0.87 1.08 1.44 1.37 1.49 0.85 0.57 Receivable days 116.45 142.65 146.85 158.36 128.06 104.00 110.44 103.92 107.92 102.01 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.02 0.07 0.14 0.12 0.09 Payable days 0.00 0.00 0.00 0.00 54.30 30.16 16.50 15.62 13.37 11.62 Cash Conversion Cycle 116.45 142.65 146.85 158.36 73.76 73.86 94.01 88.45 94.68 90.48 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 557.45 417.78 77.31 89.07 232.09 1295.51 1580.43 1447.94 610.24 501.90

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 267.36 235.27 206.94 178.99 145.25 140.24 118.97 102.22 88.16 84.96 ROA 18.18% 18.41% 20.23% 21.61% 21.88% 24.73% 23.05% 24.62% 23.76% 21.42% ROE 19.45% 19.59% 21.59% 23.87% 24.70% 27.77% 25.53% 26.71% 26.13% 24.29% ROCE 26.47% 26.25% 29.31% 30.80% 32.64% 42.51% 38.91% 40.61% 39.63% 35.02% Fixed Asset Turnover 0.77 0.73 0.80 0.83 1.04 1.39 1.32 1.46 0.82 0.56 Receivable days 116.29 142.26 147.63 160.92 129.68 105.97 113.02 106.83 113.15 105.74 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.02 0.07 0.14 0.12 0.08 Payable days 0.00 0.00 0.00 0.00 59.00 34.99 22.93 21.52 21.52 19.78 Cash Conversion Cycle 116.29 142.26 147.63 160.92 70.68 71.00 90.15 85.45 91.75 86.04 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 306.27 242.84 67.03 73.26 144.03 1315.75 1570.41 1478.83 625.73 506.92

Top Investors:

quant mutual fund - quant active fund

kotak equity opportunities fund

icici prudential exports and services fund

Annual Reports:

News Update:

Sun TV Network - Quarterly Results
7th Feb 2025, 17:09 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