Nifty
Sensex
:
:
15763.05
52586.84
-15.40 (-0.10%)
-66.23 (-0.13%)

TV Broadcasting & Software Production

Rating :
39/99

BSE: 505537 | NSE: ZEEL

202.75
30-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  199.70
  •  206.00
  •  197.00
  •  199.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9319250
  •  18856.08
  •  261.00
  •  134.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 19,484.06
  • 24.35
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 19,432.26
  • 1.23%
  • 1.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 3.99%
  • 1.79%
  • 6.31%
  • FII
  • DII
  • Others
  • 57.46%
  • 18.25%
  • 12.20%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.45
  • 6.94
  • 6.74

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.32
  • -0.61
  • -7.77

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.84
  • -8.47
  • -29.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.52
  • 22.22
  • 19.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.45
  • 5.09
  • 3.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.46
  • 19.49
  • 16.28

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
1,965.82
1,951.08
0.76%
2,729.36
2,048.65
33.23%
1,722.70
2,122.01
-18.82%
1,312.03
2,008.12
-34.66%
Expenses
1,404.25
2,513.64
-44.13%
2,097.59
1,522.98
37.73%
1,429.76
1,437.83
-0.56%
1,204.43
1,280.49
-5.94%
EBITDA
561.57
-562.56
-
631.77
525.67
20.18%
292.94
684.18
-57.18%
107.60
727.63
-85.21%
EBIDTM
28.57%
-28.83%
23.15%
25.66%
17.00%
32.24%
8.20%
36.23%
Other Income
18.57
40.66
-54.33%
27.57
70.95
-61.14%
37.91
68.12
-44.35%
26.38
103.91
-74.61%
Interest
49.13
86.37
-43.12%
2.12
20.04
-89.42%
1.31
17.97
-92.71%
4.52
20.51
-77.96%
Depreciation
62.72
77.76
-19.34%
65.20
65.55
-0.53%
65.14
58.33
11.67%
71.85
68.99
4.15%
PBT
438.75
-799.73
-
592.02
511.03
15.85%
167.30
505.38
-66.90%
57.61
742.04
-92.24%
Tax
166.44
-37.21
-
193.74
162.23
19.42%
73.97
92.09
-19.68%
28.37
214.58
-86.78%
PAT
272.31
-762.52
-
398.28
348.80
14.19%
93.33
413.29
-77.42%
29.24
527.46
-94.46%
PATM
13.85%
-39.08%
14.59%
17.03%
5.42%
19.48%
2.23%
26.27%
EPS
2.87
-7.98
-
4.16
3.64
14.29%
0.98
4.30
-77.21%
0.32
5.52
-94.20%

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
7,729.91
8,129.90
7,933.90
6,685.70
6,434.20
5,812.50
4,883.70
4,421.70
3,699.60
3,040.50
3,008.80
Net Sales Growth
-4.92%
2.47%
18.67%
3.91%
10.70%
19.02%
10.45%
19.52%
21.68%
1.05%
 
Cost Of Goods Sold
0.00
-1,496.90
-1,222.70
2,357.10
-378.20
-130.20
-13.80
-299.10
-141.20
-194.50
-71.10
Gross Profit
7,729.91
9,626.80
9,156.60
4,328.60
6,812.40
5,942.70
4,897.50
4,720.80
3,840.80
3,235.00
3,079.90
GP Margin
100.00%
118.41%
115.41%
64.74%
105.88%
102.24%
100.28%
106.76%
103.82%
106.40%
102.36%
Total Expenditure
6,136.03
6,755.00
5,366.40
4,625.80
4,727.80
4,395.00
3,631.50
3,217.40
2,754.90
2,321.50
2,330.40
Power & Fuel Cost
-
19.10
18.50
18.10
15.80
15.90
15.50
14.50
11.80
8.90
8.40
% Of Sales
-
0.23%
0.23%
0.27%
0.25%
0.27%
0.32%
0.33%
0.32%
0.29%
0.28%
Employee Cost
-
780.50
724.90
665.70
604.30
489.50
441.10
384.00
349.10
287.00
268.50
% Of Sales
-
9.60%
9.14%
9.96%
9.39%
8.42%
9.03%
8.68%
9.44%
9.44%
8.92%
Manufacturing Exp.
-
5,378.20
4,339.80
201.60
3,178.10
2,746.60
2,174.20
2,386.60
1,896.60
1,636.30
1,526.90
% Of Sales
-
66.15%
54.70%
3.02%
49.39%
47.25%
44.52%
53.97%
51.27%
53.82%
50.75%
General & Admin Exp.
-
368.30
425.40
399.00
329.60
313.90
213.40
163.50
121.50
125.50
97.50
% Of Sales
-
4.53%
5.36%
5.97%
5.12%
5.40%
4.37%
3.70%
3.28%
4.13%
3.24%
Selling & Distn. Exp.
-
861.20
941.10
881.30
671.90
812.20
703.50
469.40
404.70
338.30
286.80
% Of Sales
-
10.59%
11.86%
13.18%
10.44%
13.97%
14.41%
10.62%
10.94%
11.13%
9.53%
Miscellaneous Exp.
-
844.60
139.40
103.00
306.30
147.10
97.60
98.50
112.40
120.00
286.80
% Of Sales
-
10.39%
1.76%
1.54%
4.76%
2.53%
2.00%
2.23%
3.04%
3.95%
7.09%
EBITDA
1,593.88
1,374.90
2,567.50
2,059.90
1,706.40
1,417.50
1,252.20
1,204.30
944.70
719.00
678.40
EBITDA Margin
20.62%
16.91%
32.36%
30.81%
26.52%
24.39%
25.64%
27.24%
25.54%
23.65%
22.55%
Other Income
110.43
283.60
251.50
449.90
224.00
224.00
229.40
180.70
155.70
158.90
231.80
Interest
57.08
144.90
130.40
144.80
137.20
159.80
10.30
15.80
8.60
5.00
8.80
Depreciation
264.91
270.60
234.70
182.10
115.20
77.70
67.30
50.10
39.90
32.30
28.90
PBT
1,255.68
1,243.00
2,453.90
2,182.90
1,678.00
1,404.00
1,404.00
1,319.10
1,051.90
840.60
872.50
Tax
462.52
431.70
867.30
840.90
680.80
549.10
428.50
429.10
333.70
250.00
267.10
Tax Rate
36.83%
45.03%
35.66%
36.28%
23.46%
40.00%
30.52%
32.53%
31.72%
29.74%
29.94%
PAT
793.16
528.90
1,564.70
1,478.00
2,221.80
823.20
981.20
891.90
720.60
588.90
636.90
PAT before Minority Interest
800.18
527.00
1,564.80
1,476.60
2,220.60
823.70
975.50
890.00
718.20
590.60
625.10
Minority Interest
7.02
1.90
-0.10
1.40
1.20
-0.50
5.70
1.90
2.40
-1.70
11.80
PAT Margin
10.26%
6.51%
19.72%
22.11%
34.53%
14.16%
20.09%
20.17%
19.48%
19.37%
21.17%
PAT Growth
50.50%
-66.20%
5.87%
-33.48%
169.90%
-16.10%
10.01%
23.77%
22.36%
-7.54%
 
EPS
8.26
5.51
16.29
15.39
23.13
8.57
10.22
9.29
7.50
6.13
6.63

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
9,343.90
8,923.90
7,561.70
6,690.40
4,803.90
5,549.80
4,737.70
3,911.50
3,435.40
3,098.20
Share Capital
96.00
96.00
96.00
96.00
96.00
2,115.20
2,113.00
95.40
95.90
97.80
Total Reserves
9,244.80
8,825.90
7,465.70
6,594.40
4,707.90
3,434.60
2,624.70
3,816.10
3,334.90
3,000.40
Non-Current Liabilities
216.40
1,004.10
1,434.00
1,807.30
1,733.90
24.90
37.80
20.80
-9.70
0.70
Secured Loans
52.60
2.00
0.90
1.10
0.90
1.20
1.70
1.70
1.20
0.90
Unsecured Loans
297.50
740.90
1,144.30
1,819.70
1,714.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
140.50
135.00
89.20
76.80
53.40
48.00
33.50
30.50
22.80
19.00
Current Liabilities
2,528.20
2,990.70
2,119.80
1,668.40
1,361.10
1,377.60
1,220.30
1,109.90
859.20
767.00
Trade Payables
1,680.30
1,489.70
1,149.70
834.30
476.80
420.40
505.00
517.20
387.20
471.60
Other Current Liabilities
745.10
1,282.90
781.90
756.80
774.50
498.00
384.20
344.50
301.50
65.70
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
102.80
218.10
188.20
77.30
109.80
459.20
331.10
248.20
170.50
229.70
Total Liabilities
12,099.50
12,933.00
11,129.70
10,167.10
7,901.10
6,952.70
6,001.90
5,045.50
4,281.70
3,854.00
Net Block
1,235.10
1,259.40
1,320.60
800.60
1,332.60
1,137.60
1,073.30
990.60
919.90
809.80
Gross Block
2,395.90
2,082.50
1,901.20
1,221.00
1,686.20
1,430.10
1,354.60
1,230.60
1,120.50
976.50
Accumulated Depreciation
1,047.10
823.10
580.60
420.40
353.60
292.50
281.30
240.00
200.60
166.70
Non Current Assets
1,907.70
2,599.10
2,539.70
2,039.80
2,477.70
1,980.80
1,790.30
1,344.60
1,180.60
1,008.30
Capital Work in Progress
83.10
156.10
91.90
155.70
110.40
87.80
99.70
6.90
20.10
0.80
Non Current Investment
127.50
274.00
314.80
271.30
388.60
146.40
294.10
65.10
67.50
62.30
Long Term Loans & Adv.
460.70
891.60
794.00
785.20
599.60
569.90
286.00
248.50
141.40
105.70
Other Non Current Assets
1.30
18.00
18.40
27.00
46.50
39.10
37.20
33.50
31.70
29.70
Current Assets
10,191.80
10,333.90
8,590.00
8,127.30
5,423.40
4,971.90
4,211.60
3,700.90
3,101.10
2,845.70
Current Investments
277.00
857.60
1,369.60
1,186.80
759.20
829.10
534.90
726.50
732.40
634.10
Inventories
5,347.50
3,850.50
2,627.80
1,696.20
1,318.00
1,187.80
1,173.60
874.50
733.90
539.60
Sundry Debtors
2,084.70
1,827.40
1,536.50
1,241.80
1,348.20
1,069.20
1,028.10
989.00
866.00
870.40
Cash & Bank
734.50
1,221.80
1,611.70
2,613.30
963.10
736.50
564.40
531.60
328.30
385.60
Other Current Assets
1,748.10
40.20
23.20
32.60
1,034.90
1,149.30
910.60
579.30
440.50
416.00
Short Term Loans & Adv.
1,625.00
2,536.40
1,421.20
1,356.60
993.00
982.10
713.80
517.20
389.30
404.20
Net Current Assets
7,663.60
7,343.20
6,470.20
6,458.90
4,062.30
3,594.30
2,991.30
2,591.00
2,241.90
2,078.70
Total Assets
12,099.50
12,933.00
11,129.70
10,167.10
7,901.10
6,952.70
6,001.90
5,045.50
4,281.70
3,854.00

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
249.90
135.20
554.40
740.60
725.40
680.90
382.90
386.70
407.80
572.50
PBT
956.30
2,434.50
2,318.70
2,900.90
1,614.80
1,404.00
1,319.10
1,051.90
840.60
892.20
Adjustment
1,280.80
345.70
-79.70
-875.70
-43.50
-83.10
-21.60
-63.50
31.80
-160.50
Changes in Working Capital
-1,675.80
-1,715.10
-855.00
-603.60
-263.20
-223.60
-490.40
-234.80
-162.10
88.60
Cash after chg. in Working capital
561.30
1,065.10
1,384.00
1,421.60
1,308.10
1,097.30
807.10
753.60
710.30
820.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-311.40
-929.90
-829.60
-681.00
-582.70
-416.40
-424.20
-366.90
-302.50
-247.80
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
388.80
866.30
-1,049.70
1,396.90
14.40
-366.10
-205.90
45.20
-16.40
-498.90
Net Fixed Assets
-159.30
-96.20
-460.40
-228.70
-25.80
-76.40
-142.20
-58.70
-55.70
105.07
Net Investments
783.00
417.00
383.90
-296.70
-1,112.40
-100.80
61.20
-9.00
-74.70
546.43
Others
-234.90
545.50
-973.20
1,922.30
1,152.60
-188.90
-124.90
112.90
114.00
-1,150.40
Cash from Financing Activity
-1,062.00
-966.40
-1,090.20
-413.80
-404.60
-342.70
-144.40
-228.70
-448.80
-295.10
Net Cash Inflow / Outflow
-423.30
35.10
-1,585.50
1,723.70
335.20
-27.90
32.60
203.20
-57.40
-221.50
Opening Cash & Equivalents
967.70
934.50
2,511.60
859.60
535.30
563.20
530.60
328.40
385.70
586.40
Closing Cash & Equivalent
552.90
967.70
934.50
2,511.60
869.80
535.30
563.20
531.60
328.30
385.60

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.)
97.30
92.94
78.77
69.69
50.04
36.78
28.34
41.00
35.77
31.68
ROA
4.21%
13.01%
13.87%
24.58%
11.09%
15.06%
16.11%
15.40%
14.52%
14.58%
ROE
5.77%
18.99%
20.72%
38.64%
19.77%
31.21%
26.84%
19.56%
18.09%
18.06%
ROCE
11.00%
26.80%
27.39%
39.43%
25.39%
27.48%
30.85%
28.85%
25.87%
25.56%
Fixed Asset Turnover
3.63
3.98
4.28
4.43
3.73
3.51
3.42
3.15
2.90
2.02
Receivable days
87.82
77.38
75.84
73.46
75.90
78.37
83.25
91.51
104.22
98.21
Inventory Days
206.48
149.02
118.03
85.49
78.68
88.24
84.53
79.34
76.44
61.31
Payable days
79.01
76.88
69.07
52.67
39.48
49.64
56.26
61.16
62.23
71.08
Cash Conversion Cycle
215.28
149.52
124.80
106.29
115.10
116.98
111.52
109.69
118.43
88.45
Total Debt/Equity
0.07
0.12
0.20
0.33
0.36
0.00
0.00
0.00
0.00
0.00
Interest Cover
7.62
19.65
17.00
22.15
9.59
137.31
84.49
123.31
169.12
102.39

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.