Nifty
Sensex
:
:
11745.30
39931.66
-144.10 (-1.21%)
-590.44 (-1.46%)

Film Production, Distribution & Entertainment

Rating :
41/99  (View)

BSE: 532748 | NSE: PFOCUS

38.80
-1.60 (-3.96%)
28-Oct-2020 | 1:44PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  40.05
  •  40.60
  •  38.35
  •  40.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6150
  •  2.39
  •  88.90
  •  17.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,209.23
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,399.68
  • N/A
  • 7.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.96%
  • 38.49%
  • 4.25%
  • FII
  • DII
  • Others
  • 11.19%
  • 0.00%
  • 11.11%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.27
  • 16.20
  • 9.07

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.13
  • 14.60
  • -0.78

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.77
  • -14.23
  • 35.23

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.67
  • 3.65
  • 4.05

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.22
  • 8.42
  • 7.75

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
604
664
-9%
852
672
27%
745
654
14%
668
606
10%
Expenses
436
569
-23%
702
552
27%
710
546
30%
563
558
1%
EBITDA
169
96
76%
150
120
26%
36
108
-67%
104
48
117%
EBIDTM
28%
14%
18%
18%
5%
17%
16%
8%
Other Income
3
14
-77%
61
38
59%
2
43
-95%
21
12
78%
Interest
57
59
-2%
52
49
7%
60
58
4%
60
81
-26%
Depreciation
98
96
2%
98
84
18%
90
77
17%
97
71
37%
PBT
17
-44
-
-7
25
-
-113
17
-
-32
-93
-
Tax
13
-2
-
-16
5
-
1
-10
-
-25
-21
-
PAT
4
-42
-
9
21
-56%
-113
26
-
-7
-71
-
PATM
1%
-6%
1%
3%
-15%
4%
-1%
-12%
EPS
0.15
-1.42
-
0.30
0.69
-57%
-3.78
0.88
-
-0.25
-2.39
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Mar 13
Mar 12
Mar 11
Net Sales
2,869
2,929
2,540
2,257
2,154
1,383
1,608
1,081
762
772
503
Net Sales Growth
11%
15%
13%
5%
56%
-14%
49%
42%
-1%
53%
 
Cost Of Goods Sold
0
0
0
0
0
0
0
0
0
0
0
Gross Profit
2,869
2,929
2,540
2,257
2,154
1,383
1,608
1,081
762
772
503
GP Margin
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
2,410
2,529
2,182
1,841
1,744
1,180
1,373
896
587
550
336
Power & Fuel Cost
-
53
50
41
39
13
11
18
16
14
11
% Of Sales
-
2%
2%
2%
2%
1%
1%
2%
2%
2%
2%
Employee Cost
-
1,936
1,592
1,313
1,242
860
926
507
308
363
205
% Of Sales
-
66%
63%
58%
58%
62%
58%
47%
40%
47%
41%
Manufacturing Exp.
-
224
181
157
128
90
128
168
137
28
22
% Of Sales
-
8%
7%
7%
6%
7%
8%
16%
18%
4%
4%
General & Admin Exp.
-
180
267
269
245
182
204
136
92
102
64
% Of Sales
-
6%
11%
12%
11%
13%
13%
13%
12%
13%
13%
Selling & Distn. Exp.
-
1
1
1
1
1
2
2
2
2
3
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
1%
Miscellaneous Exp.
-
134
91
60
88
34
101
65
32
42
3
% Of Sales
-
5%
4%
3%
4%
2%
6%
6%
4%
6%
6%
EBITDA
459
400
358
416
410
203
235
185
175
221
167
EBITDA Margin
16%
14%
14%
18%
19%
15%
15%
17%
23%
29%
33%
Other Income
88
95
123
34
24
46
26
59
17
20
15
Interest
230
243
237
212
172
262
73
69
42
35
26
Depreciation
383
381
304
277
255
203
221
133
100
71
55
PBT
-135
-128
-58
-39
8
-217
-33
42
51
136
101
Tax
-28
-42
-25
6
9
16
33
7
-40
30
6
Tax Rate
21%
21%
44%
-15%
9%
-5%
-12%
28%
70%
23%
6%
PAT
-107
-132
-23
-53
83
-283
-314
5
-27
99
76
PAT before Minority Interest
-93
-154
-33
-44
96
-317
-313
18
-17
103
88
Minority Interest
14
22
10
-9
-12
33
-1
-13
-10
-4
-12
PAT Margin
-4%
-4%
-1%
-2%
4%
-20%
-20%
0%
-3%
13%
15%
PAT Growth
0%
-479%
57%
-164%
129%
10%
-6,613%
118%
-127%
30%
 
EPS
-3.58
-4.40
-0.76
-1.78
2.78
-9.47
-10.49
0.16
-0.89
3.32
2.54

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
392
528
576
540
408
1,112
738
554
497
365
Share Capital
30
30
30
30
30
30
19
19
14
14
Total Reserves
127
304
381
461
354
1,064
708
536
469
337
Non-Current Liabilities
1,915
1,643
1,251
1,410
1,064
926
531
303
155
333
Secured Loans
874
989
895
788
257
311
335
141
123
97
Unsecured Loans
200
200
32
121
298
266
235
190
0
216
Long Term Provisions
26
17
13
6
6
5
1
1
1
0
Current Liabilities
2,506
1,563
1,489
1,237
1,803
1,138
528
536
653
267
Trade Payables
197
145
164
130
201
250
133
61
147
57
Other Current Liabilities
1,011
577
907
908
852
635
171
175
333
95
Short Term Borrowings
1,184
766
354
158
735
242
177
299
150
100
Short Term Provisions
114
74
64
41
15
10
47
0
22
15
Total Liabilities
4,897
3,846
3,439
3,301
3,345
3,330
1,958
1,457
1,350
1,006
Net Block
2,926
2,445
2,264
2,247
2,322
2,138
1,092
862
850
663
Gross Block
4,827
3,989
3,611
3,332
3,324
3,286
1,630
1,230
1,124
969
Accumulated Depreciation
1,902
1,545
1,347
1,085
1,001
1,148
538
368
273
307
Non Current Assets
3,261
2,734
2,458
2,430
2,619
2,433
1,206
986
914
699
Capital Work in Progress
47
63
55
20
51
44
20
27
6
7
Non Current Investment
4
4
4
4
89
86
0
0
0
0
Long Term Loans & Adv.
272
190
132
153
155
165
94
80
36
17
Other Non Current Assets
12
32
3
5
2
0
0
17
22
12
Current Assets
1,636
1,112
981
871
726
897
752
471
436
306
Current Investments
0
0
0
0
0
0
0
0
0
0
Inventories
0
0
1
0
1
1
0
0
1
0
Sundry Debtors
577
408
345
269
191
376
385
255
294
169
Cash & Bank
260
90
92
126
113
62
22
49
31
18
Other Current Assets
798
431
414
369
421
459
344
166
110
119
Short Term Loans & Adv.
337
182
130
107
207
117
89
36
65
113
Net Current Assets
-870
-451
-508
-366
-1,077
-241
224
-65
-217
40
Total Assets
4,897
3,846
3,439
3,301
3,345
3,330
1,958
1,457
1,350
1,006

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
522
120
201
291
30
213
26
17
166
130
PBT
-196
-58
-39
105
-301
-281
25
-57
133
94
Adjustment
816
499
516
402
473
452
220
260
107
91
Changes in Working Capital
-38
-268
-261
-207
-127
70
-207
-174
-66
-58
Cash after chg. in Working capital
582
172
216
299
45
241
38
29
174
128
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-60
-52
-16
-8
-15
-29
-12
-12
-8
3
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
-154
-269
-374
-87
-99
-528
-242
-132
-175
-175
Net Fixed Assets
48
-234
-34
-10
-160
-123
39
-25
-41
-47
Net Investments
67
90
6
-71
-9
-626
12
0
-20
0
Others
-270
-125
-346
-6
70
220
-292
-107
-114
-129
Cash from Financing Activity
-201
159
147
-187
123
254
178
169
12
54
Net Cash Inflow / Outflow
166
10
-27
17
54
-61
-37
55
2
9
Opening Cash & Equivalents
90
79
106
91
35
14
49
31
18
10
Closing Cash & Equivalent
256
90
79
106
91
35
14
49
31
18

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
5
11
14
16
13
37
39
30
35
25
ROA
-4%
-1%
-1%
3%
-9%
-12%
1%
-1%
9%
10%
ROE
-63%
-9%
-10%
22%
-43%
-34%
3%
-3%
25%
32%
ROCE
2%
7%
8%
14%
-2%
-11%
7%
-1%
18%
16%
Fixed Asset Turnover
0.66
0.67
0.65
0.65
0.42
0.65
0.76
0.65
0.74
0.59
Receivable days
61
54
50
39
75
86
108
131
109
103
Inventory Days
0
0
0
0
0
0
0
0
0
1
Payable days
24
26
30
36
70
54
42
67
77
71
Cash Conversion Cycle
37
28
20
3
5
33
66
65
32
33
Total Debt/Equity
15.61
6.36
3.99
2.73
4.09
0.95
1.13
1.27
1.12
1.33
Interest Cover
0
1
1
2
0
-3
1
0
5
5

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.