Nifty
Sensex
:
:
12010.20
40342.67
113.40 (0.95%)
-201.70 (-0.50%)

TV Broadcasting & Software Production

Rating :
67/99  (View)

BSE: 500189 | NSE: NXTDIGITAL

638.05
-4.15 (-0.65%)
21-Oct-2020 | 1:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  648.05
  •  648.05
  •  625.60
  •  642.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1786
  •  11.40
  •  724.80
  •  180.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,518.77
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,359.32
  • 0.79%
  • 16.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.23%
  • 3.26%
  • 16.21%
  • FII
  • DII
  • Others
  • 6.21%
  • 10.16%
  • 1.93%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.97
  • 8.39
  • 6.12

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 32.76
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 15.71
  • -0.90

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.67
  • 3.76
  • 5.12

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -0.32
  • -5.69
  • 8.39

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
228
223
3%
215
0
0
303
166
83%
262
165
58%
Expenses
184
278
-34%
201
0
0
194
245
-21%
221
301
-26%
EBITDA
44
-55
-
14
0
0
109
-79
-
41
-135
-
EBIDTM
19%
-25%
6%
0%
36%
-48%
16%
-82%
Other Income
6
6
1%
12
0
0
20
15
30%
125
5
2341%
Interest
36
36
1%
33
0
0
40
37
8%
38
41
-6%
Depreciation
49
45
8%
54
0
0
50
38
31%
48
38
28%
PBT
-35
-130
-
-61
0
-
39
-139
-
80
-209
-
Tax
-5
-72
-
-18
0
-
5
-16
-
-45
-34
-
PAT
-30
-58
-
-43
0
-
34
-123
-
124
-175
-
PATM
-13%
-26%
-20%
0%
11%
-74%
47%
-106%
EPS
-12.45
-23.94
-
-17.87
0.00
-
13.95
-50.97
-
51.52
-72.70
-

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
-
1,004
690
840
785
671
755
767
697
469
388
Net Sales Growth
-
45%
-18%
7%
17%
-11%
-2%
10%
49%
21%
 
Cost Of Goods Sold
-
51
12
45
7
23
1
5
24
3
19
Gross Profit
-
952
678
795
778
648
753
761
673
466
369
GP Margin
-
95%
98%
95%
99%
97%
100%
99%
97%
99%
95%
Total Expenditure
-
1,112
807
791
726
552
639
629
474
342
325
Power & Fuel Cost
-
10
10
10
11
10
8
7
7
5
5
% Of Sales
-
1%
1%
1%
1%
2%
1%
1%
1%
1%
1%
Employee Cost
-
72
51
53
56
80
53
46
43
39
32
% Of Sales
-
7%
7%
6%
7%
12%
7%
6%
6%
8%
8%
Manufacturing Exp.
-
470
573
533
441
333
330
303
253
206
178
% Of Sales
-
47%
83%
63%
56%
50%
44%
40%
36%
44%
46%
General & Admin Exp.
-
54
40
47
80
71
59
55
53
40
39
% Of Sales
-
5%
6%
6%
10%
11%
8%
7%
8%
8%
10%
Selling & Distn. Exp.
-
56
18
18
16
16
6
6
20
23
18
% Of Sales
-
6%
3%
2%
2%
2%
1%
1%
3%
5%
5%
Miscellaneous Exp.
-
399
103
84
116
42
181
206
75
26
18
% Of Sales
-
40%
15%
10%
15%
6%
24%
27%
11%
6%
9%
EBITDA
-
-108
-116
49
59
119
116
138
223
126
63
EBITDA Margin
-
-11%
-17%
6%
8%
18%
15%
18%
32%
27%
16%
Other Income
-
162
20
24
41
9
31
7
5
94
106
Interest
-
160
151
149
162
135
93
121
46
15
4
Depreciation
-
197
153
150
124
89
84
122
67
35
28
PBT
-
-304
-400
-226
-186
-96
-30
-98
115
170
137
Tax
-
-169
-21
5
18
38
27
-41
28
47
28
Tax Rate
-
56%
6%
-2%
-9%
-72%
-76%
42%
24%
28%
20%
PAT
-
-168
-266
-173
-57
-81
18
0
80
100
87
PAT before Minority Interest
-
-134
-343
-231
-204
-90
-64
-57
87
123
109
Minority Interest
-
-34
77
58
147
9
82
57
-7
-22
-23
PAT Margin
-
-17%
-39%
-21%
-7%
-12%
2%
0%
12%
21%
22%
PAT Growth
-
37%
-54%
-206%
30%
-545%
9,025%
-100%
-20%
16%
 
EPS
-
-69.88
-110.41
-71.80
-23.49
-33.70
7.57
0.08
33.29
41.69
35.92

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
123
538
902
450
660
763
783
819
734
670
Share Capital
21
21
21
21
21
21
21
21
21
21
Total Reserves
99
517
882
429
618
743
762
798
714
649
Non-Current Liabilities
268
1,175
1,553
784
1,003
759
614
668
82
88
Secured Loans
286
1,089
1,400
772
957
748
629
638
59
79
Unsecured Loans
0
0
0
0
0
1
1
0
0
0
Long Term Provisions
8
6
6
5
4
4
3
3
3
3
Current Liabilities
1,312
760
834
797
887
625
481
382
250
187
Trade Payables
298
243
239
211
311
214
143
125
101
67
Other Current Liabilities
593
487
541
455
364
222
179
212
62
88
Short Term Borrowings
417
30
53
127
207
145
118
4
46
2
Short Term Provisions
4
0
0
4
5
44
41
41
41
31
Total Liabilities
1,827
2,491
3,249
2,171
2,562
2,162
1,980
2,028
1,247
1,097
Net Block
1,162
768
854
844
767
603
604
540
296
242
Gross Block
1,701
1,139
1,096
1,471
1,289
1,055
975
789
476
385
Accumulated Depreciation
539
372
241
627
522
451
372
250
180
144
Non Current Assets
1,298
2,216
2,853
1,408
1,669
1,076
1,054
1,048
597
564
Capital Work in Progress
12
22
13
25
195
39
38
112
9
24
Non Current Investment
6
1,226
1,825
351
525
271
305
320
226
242
Long Term Loans & Adv.
115
197
157
167
181
160
105
76
67
56
Other Non Current Assets
3
2
4
22
1
1
1
0
0
0
Current Assets
529
276
395
763
887
1,084
923
964
649
533
Current Investments
2
0
0
0
0
0
0
0
0
31
Inventories
46
38
40
433
504
444
424
464
192
182
Sundry Debtors
77
99
122
158
190
353
359
308
163
116
Cash & Bank
125
109
110
88
82
84
56
49
36
44
Other Current Assets
278
20
6
50
111
202
84
143
258
160
Short Term Loans & Adv.
94
8
117
34
51
170
41
105
245
145
Net Current Assets
-783
-485
-438
-34
-1
458
442
582
399
346
Total Assets
1,827
2,491
3,248
2,171
2,562
2,162
1,980
2,028
1,247
1,097

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
-138
-138
-61
101
548
-17
103
-126
-14
-25
PBT
-304
-364
-226
-186
-53
-36
-98
115
170
137
Adjustment
246
315
112
300
173
234
363
116
8
-11
Changes in Working Capital
-67
-50
85
12
472
-166
-119
-326
-151
-121
Cash after chg. in Working capital
-124
-99
-29
126
592
31
146
-96
27
5
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-14
-38
-32
-25
-44
-48
-43
-30
-40
-30
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
629
559
32
199
-605
32
-20
-431
9
-71
Net Fixed Assets
-1,222
0
-216
0
0
-1
0
0
0
-1
Net Investments
2,083
138
-2,135
180
15
-66
-374
68
46
13
Others
-232
421
2,383
19
-621
99
355
-499
-37
-82
Cash from Financing Activity
-497
-429
31
-304
77
-3
-67
557
-26
41
Net Cash Inflow / Outflow
-6
-8
3
-5
20
11
17
0
-31
-54
Opening Cash & Equivalents
32
40
37
74
54
43
26
26
53
106
Closing Cash & Equivalent
27
32
40
70
74
54
43
26
26
53

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.)
58
262
439
218
307
370
379
390
357
326
ROA
-6%
-12%
-9%
-9%
-4%
-3%
-3%
5%
10%
11%
ROE
-41%
-48%
-34%
-38%
-13%
-8%
-7%
11%
18%
17%
ROCE
-10%
-11%
-4%
-1%
4%
3%
1%
13%
23%
20%
Fixed Asset Turnover
0.71
0.62
0.65
0.57
0.57
0.74
0.87
1.10
1.09
1.13
Receivable days
31
59
61
81
148
172
159
123
109
89
Inventory Days
15
21
103
218
258
210
211
172
146
98
Payable days
115
108
101
146
172
134
100
99
97
96
Cash Conversion Cycle
-68
-28
63
153
233
248
270
196
157
90
Total Debt/Equity
8.05
2.08
1.61
2.74
2.10
1.39
1.08
0.98
0.17
0.16
Interest Cover
-1
-1
-1
0
1
1
0
3
12
32

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.