Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

TV Broadcasting & Software Production

Rating :
72/99

BSE: 532800 | NSE: TV18BRDCST

32.20
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  32.60
  •  33.15
  •  31.60
  •  32.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7167761
  •  2336.31
  •  41.70
  •  11.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,503.10
  • 24.49
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,163.80
  • N/A
  • 1.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.40%
  • 6.68%
  • 15.31%
  • FII
  • DII
  • Others
  • 12.69%
  • 2.06%
  • 2.86%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.39
  • 41.11
  • 51.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 32.36
  • 39.51
  • 64.32

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 13.48
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.14
  • 40.10
  • 26.35

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.98
  • 1.87
  • 1.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 37.58
  • 45.01
  • 45.85

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
775.93
1,385.33
-43.99%
1,424.93
1,181.48
20.61%
1,425.37
1,474.70
-3.35%
1,307.14
1,389.67
-5.94%
Expenses
731.60
1,307.90
-44.06%
1,184.44
1,129.80
4.84%
1,145.00
1,359.97
-15.81%
1,202.02
1,281.85
-6.23%
EBITDA
44.33
77.43
-42.75%
240.49
51.68
365.34%
280.37
114.73
144.37%
105.12
107.82
-2.50%
EBIDTM
4.93%
5.59%
14.01%
3.80%
17.01%
6.72%
8.04%
7.76%
Other Income
12.25
33.00
-62.88%
4.36
15.07
-71.07%
20.77
9.77
112.59%
23.44
3.17
639.43%
Interest
30.77
35.93
-14.36%
32.85
29.36
11.89%
35.02
30.33
15.46%
37.75
22.55
67.41%
Depreciation
36.83
43.65
-15.62%
37.60
34.34
9.49%
40.02
32.45
23.33%
44.37
33.04
34.29%
PBT
-11.02
15.59
-
174.40
3.05
5,618.03%
226.10
61.72
266.33%
46.44
55.40
-16.17%
Tax
1.82
4.42
-58.82%
34.45
-17.04
-
36.31
-74.59
-
9.83
22.95
-57.17%
PAT
-12.84
11.17
-
139.95
20.09
596.62%
189.79
136.31
39.23%
36.61
32.45
12.82%
PATM
-1.43%
0.81%
7.11%
1.48%
11.51%
7.98%
2.80%
2.34%
EPS
-0.07
0.07
-
0.82
0.12
583.33%
1.11
0.80
38.75%
0.21
0.19
10.53%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
4,933.37
5,174.94
4,942.70
1,475.19
979.41
924.91
2,318.39
1,968.13
1,699.13
1,409.86
809.20
Net Sales Growth
-9.17%
4.70%
235.06%
50.62%
5.89%
-60.11%
17.80%
15.83%
20.52%
74.23%
 
Cost Of Goods Sold
4,644.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
289.27
5,174.94
4,942.70
1,475.19
979.41
924.91
2,318.39
1,968.13
1,699.13
1,409.86
809.20
GP Margin
5.86%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
4,263.06
4,483.29
4,659.53
1,417.45
948.19
794.05
2,065.87
1,757.40
1,587.14
1,472.16
767.30
Power & Fuel Cost
-
27.53
28.68
18.06
17.44
14.13
16.36
10.54
8.82
7.66
4.62
% Of Sales
-
0.53%
0.58%
1.22%
1.78%
1.53%
0.71%
0.54%
0.52%
0.54%
0.57%
Employee Cost
-
892.85
954.87
428.63
331.55
270.22
399.05
284.71
255.27
227.87
121.11
% Of Sales
-
17.25%
19.32%
29.06%
33.85%
29.22%
17.21%
14.47%
15.02%
16.16%
14.97%
Manufacturing Exp.
-
2,437.81
2,510.45
514.65
231.61
179.99
967.80
661.01
581.07
598.72
347.09
% Of Sales
-
47.11%
50.79%
34.89%
23.65%
19.46%
41.74%
33.59%
34.20%
42.47%
42.89%
General & Admin Exp.
-
236.75
320.52
168.65
149.42
153.43
196.11
150.36
140.20
126.88
61.71
% Of Sales
-
4.57%
6.48%
11.43%
15.26%
16.59%
8.46%
7.64%
8.25%
9.00%
7.63%
Selling & Distn. Exp.
-
865.70
826.55
282.60
207.93
160.17
454.72
601.49
573.10
459.97
217.94
% Of Sales
-
16.73%
16.72%
19.16%
21.23%
17.32%
19.61%
30.56%
33.73%
32.63%
26.93%
Miscellaneous Exp.
-
22.65
18.46
4.86
10.24
16.11
31.83
49.29
28.68
51.05
217.94
% Of Sales
-
0.44%
0.37%
0.33%
1.05%
1.74%
1.37%
2.50%
1.69%
3.62%
1.83%
EBITDA
670.31
691.65
283.17
57.74
31.22
130.86
252.52
210.73
111.99
-62.30
41.90
EBITDA Margin
13.59%
13.37%
5.73%
3.91%
3.19%
14.15%
10.89%
10.71%
6.59%
-4.42%
5.18%
Other Income
60.82
93.33
65.83
30.22
43.39
34.32
51.34
32.42
43.86
85.80
13.52
Interest
136.39
141.55
100.62
26.96
22.43
18.61
47.85
60.53
143.60
119.71
50.91
Depreciation
158.82
165.64
132.46
69.21
56.37
34.87
40.00
55.79
41.90
33.53
17.60
PBT
435.92
477.79
115.92
-8.21
-4.19
111.70
216.02
126.83
-29.65
-129.74
-13.07
Tax
82.41
85.01
-58.76
51.99
25.11
3.30
21.19
13.82
12.59
5.80
4.33
Tax Rate
18.90%
18.38%
-50.69%
-633.25%
-599.28%
2.95%
-122.70%
13.90%
-42.46%
-6.42%
-33.13%
PAT
353.51
203.19
131.18
-59.42
-16.63
107.96
32.16
99.88
-25.45
-73.78
-17.40
PAT before Minority Interest
246.39
377.52
174.68
-60.20
-29.30
108.40
-38.47
85.59
-42.24
-96.22
-17.40
Minority Interest
-107.12
-174.33
-43.50
0.78
12.67
-0.44
70.63
14.29
16.79
22.44
0.00
PAT Margin
7.17%
3.93%
2.65%
-4.03%
-1.70%
11.67%
1.39%
5.07%
-1.50%
-5.23%
-2.15%
PAT Growth
76.74%
54.89%
-
-
-
235.70%
-67.80%
-
-
-
 
EPS
2.06
1.19
0.77
-0.35
-0.10
0.63
0.19
0.58
-0.15
-0.43
-0.10

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
3,733.60
3,498.20
3,340.21
3,330.81
4,052.59
3,447.84
3,409.87
3,272.49
685.58
688.40
Share Capital
342.87
342.87
342.87
342.87
342.87
342.87
342.33
342.33
72.42
69.53
Total Reserves
3,390.73
3,155.33
2,997.34
2,987.94
3,709.71
3,104.95
3,064.27
2,926.67
608.68
616.64
Non-Current Liabilities
108.28
235.16
28.93
-18.49
-21.75
281.21
200.55
183.09
307.70
163.69
Secured Loans
1.04
2.85
5.40
0.00
0.30
136.44
96.62
120.16
206.03
111.32
Unsecured Loans
0.00
218.75
0.00
0.00
0.00
10.00
5.21
47.18
88.19
50.17
Long Term Provisions
72.40
62.57
55.06
32.45
26.36
142.69
102.82
13.70
12.39
6.60
Current Liabilities
3,647.32
3,402.71
2,717.46
593.24
653.17
1,094.31
1,091.55
967.19
1,081.67
653.51
Trade Payables
1,458.56
1,712.19
1,488.99
215.13
228.11
504.83
523.05
480.99
330.28
211.86
Other Current Liabilities
406.20
315.90
229.36
102.62
193.07
219.90
226.77
169.56
148.62
102.98
Short Term Borrowings
1,772.56
1,364.39
993.41
272.83
229.76
327.01
322.87
313.62
601.30
337.70
Short Term Provisions
10.00
10.23
5.70
2.66
2.23
42.58
18.86
3.02
1.47
0.97
Total Liabilities
8,359.85
7,832.92
6,740.15
3,918.62
4,699.99
4,846.10
4,792.83
4,434.11
2,082.94
1,505.60
Net Block
2,360.16
2,251.81
2,288.57
1,117.16
1,020.27
1,986.98
2,151.59
612.39
610.49
482.09
Gross Block
3,066.86
2,935.08
2,901.39
1,482.19
1,425.54
2,512.18
2,794.97
839.64
833.17
570.22
Accumulated Depreciation
706.70
683.27
612.82
365.03
405.27
525.20
643.38
227.25
222.68
88.13
Non Current Assets
3,456.88
3,345.68
3,154.63
3,158.22
3,734.24
2,941.06
3,030.52
2,902.83
881.56
865.90
Capital Work in Progress
86.66
47.30
25.34
4.39
15.09
9.41
3.42
3.73
3.08
0.37
Non Current Investment
397.73
357.39
328.37
1,818.00
2,513.39
514.46
499.58
3.39
6.15
2.83
Long Term Loans & Adv.
608.68
683.59
504.26
215.43
181.62
399.60
341.90
2,268.20
245.07
53.63
Other Non Current Assets
3.65
5.59
8.09
3.24
3.87
30.61
34.02
15.13
16.77
326.98
Current Assets
4,902.97
4,487.24
3,585.52
760.40
965.75
1,905.03
1,762.32
1,531.28
1,201.37
639.70
Current Investments
21.92
22.94
24.28
6.86
0.00
0.00
0.00
79.02
0.00
3.03
Inventories
2,031.10
1,898.94
1,340.76
0.00
2.42
406.51
332.25
274.74
294.29
34.71
Sundry Debtors
1,491.08
1,229.46
1,210.55
245.59
279.12
537.54
485.63
460.09
509.33
296.82
Cash & Bank
114.48
179.89
177.41
11.65
33.49
167.68
288.38
269.37
81.95
204.26
Other Current Assets
1,244.39
384.60
328.44
34.87
650.71
793.30
656.06
448.06
315.80
100.87
Short Term Loans & Adv.
802.37
771.41
504.08
461.43
626.04
573.21
473.75
361.57
239.72
76.43
Net Current Assets
1,255.65
1,084.53
868.06
167.16
312.58
810.72
670.76
564.08
119.70
-13.81
Total Assets
8,359.85
7,832.92
6,740.15
3,918.62
4,699.99
4,846.09
4,792.84
4,434.11
2,082.93
1,505.60

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
152.81
-125.77
157.72
63.00
133.01
-109.98
193.83
101.32
-66.72
-185.02
PBT
501.72
151.64
60.92
31.51
198.12
-17.28
99.42
-29.65
-90.41
-13.07
Adjustment
242.35
164.86
3.03
-0.90
-39.71
294.56
163.82
169.31
114.78
70.11
Changes in Working Capital
-572.89
-293.27
165.34
96.79
65.51
-324.38
-2.01
19.95
-45.10
-215.67
Cash after chg. in Working capital
171.18
23.23
229.29
127.40
223.92
-47.10
261.23
159.61
-20.74
-158.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-18.37
-149.00
-71.57
-64.40
-90.92
-62.88
-67.40
-58.29
-45.98
-26.38
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
-188.60
-389.14
-124.76
-107.96
-117.82
23.88
-41.39
-2,040.35
-16.87
-246.47
Net Fixed Assets
-7.27
-5.47
-1,044.63
-43.61
-19.96
-8.14
-12.88
23.36
-189.98
-2.77
Net Investments
-1.01
16.62
1,977.76
-54.63
-65.07
-14.17
-1,991.40
-216.25
-332.32
-253.38
Others
-180.32
-400.29
-1,057.89
-9.72
-32.79
46.19
1,962.89
-1,847.46
505.43
9.68
Cash from Financing Activity
-31.62
519.60
25.13
29.78
-20.30
-39.31
-221.12
2,109.78
-61.93
367.96
Net Cash Inflow / Outflow
-67.41
4.69
58.09
-15.18
-5.11
-125.40
-68.68
170.75
-145.51
-63.53
Opening Cash & Equivalents
178.95
174.23
10.14
25.32
30.43
280.13
269.37
65.77
204.26
241.65
Closing Cash & Equivalent
113.62
178.95
174.23
10.14
25.32
154.73
280.13
251.18
81.95
204.26

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
21.78
20.41
19.48
19.43
23.64
20.11
19.90
19.10
16.21
24.07
ROA
4.66%
2.40%
-1.13%
-0.68%
2.27%
-0.80%
1.86%
-1.30%
-5.36%
-1.34%
ROE
10.44%
5.11%
-1.80%
-0.79%
2.89%
-1.12%
2.56%
-2.14%
-14.30%
-4.22%
ROCE
11.37%
4.58%
0.47%
0.46%
3.17%
0.78%
4.14%
4.16%
2.03%
3.66%
Fixed Asset Turnover
1.99
1.96
0.76
0.67
0.47
0.87
1.08
2.03
2.01
1.49
Receivable days
82.96
77.81
159.60
97.77
161.14
80.54
87.69
104.12
104.35
118.40
Inventory Days
119.85
103.31
293.91
0.00
80.69
58.15
56.28
61.12
42.59
16.18
Payable days
131.77
131.14
236.27
95.50
202.35
99.65
113.28
101.22
74.38
104.78
Cash Conversion Cycle
71.04
49.98
217.24
2.27
39.48
39.04
30.70
64.03
72.56
29.80
Total Debt/Equity
0.48
0.46
0.30
0.08
0.06
0.15
0.14
0.17
1.42
0.80
Interest Cover
4.27
2.15
0.70
0.81
7.00
0.64
2.64
0.79
0.24
0.74

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.