Nifty
Sensex
:
:
23753.45
78540.17
165.95 (0.70%)
498.58 (0.64%)

Film Production, Distribution & Entertainment

Rating :
N/A

BSE: 531925 | NSE: Not Listed

1.88
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1.89
  •  1.89
  •  1.88
  •  1.67
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  217733
  •  4.11
  •  2.26
  •  1.34

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6.56
  • 40.23
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10.25
  • N/A
  • 0.41

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 9.43%
  • 11.89%
  • 70.21%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 8.47%

Chart

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

Revenue CAGR (%)

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

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -15.17
  • -15.14
  • -35.56

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -14.35
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.21
  • 1.04
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.37
  • 0.37
  • 0.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -435.77
  • -703.59
  • -589.85

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Expenses
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
EBITDA
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
97.26
71.90
45.03
2.73
0.00
Net Sales Growth
28.97%
59.67%
1549.45%
0
 
Cost Of Goods Sold
89.39
-12.29
-3.77
0.01
0.00
Gross Profit
7.87
84.19
48.81
2.72
0.00
GP Margin
8.09%
117.09%
108.39%
99.63%
0
Total Expenditure
91.72
68.79
43.32
3.34
0.57
Power & Fuel Cost
-
0.04
0.03
0.00
0.00
% Of Sales
-
0.06%
0.07%
0%
0
Employee Cost
-
1.39
0.97
0.19
0.02
% Of Sales
-
1.93%
2.15%
6.96%
0
Manufacturing Exp.
-
77.46
43.35
2.39
0.00
% Of Sales
-
107.73%
96.27%
87.55%
0
General & Admin Exp.
-
1.88
1.78
0.67
0.56
% Of Sales
-
2.61%
3.95%
24.54%
0
Selling & Distn. Exp.
-
0.12
0.10
0.01
0.00
% Of Sales
-
0.17%
0.22%
0.37%
0
Miscellaneous Exp.
-
0.20
0.87
0.07
0.00
% Of Sales
-
0.28%
1.93%
2.56%
0
EBITDA
5.55
3.11
1.71
-0.61
-0.57
EBITDA Margin
5.71%
4.33%
3.80%
-22.34%
0
Other Income
0.70
2.27
2.26
1.84
1.57
Interest
0.82
0.77
0.55
0.05
0.00
Depreciation
0.29
0.28
0.12
0.01
0.00
PBT
5.14
4.34
3.29
1.18
0.99
Tax
0.76
0.15
0.02
0.12
0.19
Tax Rate
14.79%
3.46%
0.61%
10.17%
19.19%
PAT
4.37
2.93
2.40
1.06
0.80
PAT before Minority Interest
1.49
4.19
3.27
1.06
0.80
Minority Interest
-2.88
-1.26
-0.87
0.00
0.00
PAT Margin
4.49%
4.08%
5.33%
38.83%
0
PAT Growth
-28.36%
22.08%
126.42%
32.50%
 
EPS
1.25
0.84
0.69
0.30
0.23

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
23.28
20.35
16.66
15.94
Share Capital
34.88
34.88
34.88
34.88
Total Reserves
-11.60
-14.53
-18.22
-18.94
Non-Current Liabilities
0.03
10.87
10.71
10.24
Secured Loans
0.08
0.17
0.00
0.00
Unsecured Loans
0.00
10.69
10.69
10.24
Long Term Provisions
0.00
0.00
0.00
0.00
Current Liabilities
40.11
24.01
15.41
2.86
Trade Payables
19.92
9.00
8.99
0.19
Other Current Liabilities
0.85
2.75
3.66
0.20
Short Term Borrowings
19.29
12.26
2.76
2.35
Short Term Provisions
0.04
0.00
0.00
0.13
Total Liabilities
63.91
54.46
42.78
29.04
Net Block
3.28
3.41
1.64
0.00
Gross Block
3.92
3.76
1.87
0.13
Accumulated Depreciation
0.63
0.35
0.23
0.13
Non Current Assets
5.56
28.01
25.55
27.83
Capital Work in Progress
0.00
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.01
1.00
Long Term Loans & Adv.
2.28
24.59
23.90
26.73
Other Non Current Assets
0.00
0.00
0.00
0.10
Current Assets
58.35
26.46
17.23
1.21
Current Investments
0.00
0.00
0.00
0.00
Inventories
16.39
4.10
0.32
0.00
Sundry Debtors
13.45
12.67
2.86
0.00
Cash & Bank
0.08
0.62
0.22
0.01
Other Current Assets
28.43
0.00
0.00
0.01
Short Term Loans & Adv.
28.43
9.07
13.83
1.20
Net Current Assets
18.24
2.45
1.82
-1.65
Total Assets
63.91
54.47
42.78
29.04

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
2.33
-9.92
5.59
-1.62
PBT
4.34
3.29
2.06
0.99
Adjustment
-0.75
-1.13
-1.13
-1.57
Changes in Working Capital
-1.05
-12.05
4.77
-0.75
Cash after chg. in Working capital
2.53
-9.89
5.70
-1.33
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-0.20
-0.03
-0.11
-0.29
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
1.65
1.20
1.77
-10.40
Net Fixed Assets
0.00
0.00
0.00
Net Investments
0.00
0.01
-0.05
Others
1.65
1.19
1.82
Cash from Financing Activity
-4.52
9.12
-7.31
11.71
Net Cash Inflow / Outflow
-0.54
0.40
0.05
-0.31
Opening Cash & Equivalents
0.62
0.22
0.16
0.32
Closing Cash & Equivalent
0.08
0.62
0.22
0.01

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
6.67
5.83
4.78
4.57
ROA
7.07%
6.73%
2.94%
2.75%
ROE
19.19%
17.69%
6.48%
5.01%
ROCE
11.83%
10.44%
4.19%
3.48%
Fixed Asset Turnover
18.72
16.00
2.74
0.00
Receivable days
66.29
62.91
381.69
0.00
Inventory Days
52.00
17.91
43.17
0.00
Payable days
68.08
80.11
642.91
434.06
Cash Conversion Cycle
50.21
0.71
-218.05
-434.06
Total Debt/Equity
0.84
1.14
0.81
0.79
Interest Cover
6.66
6.98
24.34
203.79

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.