Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

Network 18 Media & Investments Ltd.

TV Broadcasting & Software Production

Rating :

N/A

BSE: 532798 | NSE: NETWORK18

Watchlist

NSE BSE

85.67

05-Jul-2024

Open
High
Low
Previous Close

87.00
87.50
85.33
87.14

Volume
Traded Value (lacs)
52 Week High
52 Week Low

1344505
1157.56
135.70
72.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

12,474.78
N/A
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

16,025.93
N/A
0.84

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.74
3.99
9.77

EBITDA CAGR (%)

10 Years
5 Years
3 Years

5.46
3.65
-29.83

PAT CAGR (%)

10 Years
5 Years
3 Years

7.60
-19.46
12.01

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

5.76
6.77
6.85

EV:EBITDA (Average)

8 Years
5 Years
3 Years

27.33
52.40
80.20

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 445.27 420.31 5.94% 56.01 40.30 38.98% 68.55 53.25 28.73% 51.88 50.78 2.17%
Expenses 438.27 430.19 1.88% 82.36 61.27 34.42% 89.20 72.01 23.87% 70.03 65.31 7.23%
EBITDA 7.00 -9.88 - -26.35 -20.97 - -20.65 -18.76 - -18.15 -14.53 -
EBIDTM 1.37% -2.02% -40.75% -45.22% -25.93% -30.58% -30.27% -25.00%
Other Income 2.35 6.83 -65.59% 0.99 2.07 -52.17% 1.03 1.52 -32.24% 0.91 2.88 -68.40%
Interest 53.05 45.03 17.81% 49.10 43.47 12.95% 48.08 40.32 19.25% 45.57 35.13 29.72%
Depreciation 30.75 34.44 -10.71% 0.55 1.13 -51.33% 0.67 1.05 -36.19% 0.47 1.14 -58.77%
PBT -74.45 -82.52 - -75.01 -63.50 - -68.37 -58.61 - -63.28 -47.92 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT -74.45 -82.52 - -75.01 -63.50 - -68.37 -58.61 - -63.28 -47.92 -
PATM -14.54% -16.88% -116.01% -136.94% -85.86% -95.53% -105.54% -82.44%
EPS -0.71 -0.79 - -0.72 -0.61 - -0.65 -0.56 - -0.60 -0.46 -

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 1,825.18 1,865.50 -2.16% 3,140.92 3,238.94 -3.03% 2,419.28 1,483.72 63.06% 1,773.73 1,850.49 -4.15%
Expenses 2,004.56 2,083.82 -3.80% 3,289.35 3,323.36 -1.02% 2,609.00 1,426.53 82.89% 1,945.44 1,848.79 5.23%
EBITDA -179.38 -218.32 - -148.43 -84.42 - -189.72 57.19 - -171.71 1.70 -
EBIDTM -8.47% -10.09% -4.07% -2.23% -6.76% 3.30% -8.32% 0.08%
Other Income 234.17 186.73 25.41% 151.18 192.78 -21.58% 160.81 22.55 613.13% 156.65 50.17 212.24%
Interest 170.01 66.16 156.97% 150.37 68.29 120.19% 114.08 78.76 44.85% 73.86 56.15 31.54%
Depreciation 68.56 56.79 20.73% 69.74 40.67 71.48% 69.37 36.24 91.42% 43.23 34.07 26.89%
PBT -183.78 -154.54 - -217.36 -0.60 - -212.36 -35.26 - -132.15 -38.35 -
Tax 4.50 1.47 206.12% 3.48 -1.71 - 10.07 12.39 -18.72% 5.98 -13.49 -
PAT -188.28 -156.01 - -220.84 1.11 - -222.43 -47.65 - -138.13 -24.86 -
PATM -8.89% -7.21% -6.05% 0.03% -7.92% -2.75% -6.69% -1.15%
EPS -0.93 -0.80 - -0.99 -0.37 - -0.93 -0.36 - -0.56 -0.07 -

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 621.71 187.21 167.33 118.55 111.44 111.58 95.22 66.86 67.30 74.32 102.02 Net Sales Growth 10.11% 11.88% 41.15% 6.38% -0.13% 17.18% 42.42% -0.65% -9.45% -27.15% Cost Of Goods Sold 0.00 38.46 22.97 0.94 3.22 2.35 2.02 1.66 2.01 2.06 4.65 Gross Profit 621.71 148.75 144.36 117.61 108.22 109.23 93.20 65.20 65.29 72.26 97.36 GP Margin 100.00% 79.46% 86.27% 99.21% 97.11% 97.89% 97.88% 97.52% 97.01% 97.23% 95.43% Total Expenditure 679.86 241.91 164.20 151.10 225.98 294.11 168.37 121.90 108.87 92.55 172.18 Power & Fuel Cost - 0.71 0.62 0.80 0.73 0.65 0.97 1.30 1.07 1.48 2.16 % Of Sales - 0.38% 0.37% 0.67% 0.66% 0.58% 1.02% 1.94% 1.59% 1.99% 2.12% Employee Cost - 112.10 78.82 73.89 95.28 97.20 76.05 55.72 43.33 33.99 63.04 % Of Sales - 59.88% 47.10% 62.33% 85.50% 87.11% 79.87% 83.34% 64.38% 45.73% 61.79% Manufacturing Exp. - 46.38 19.76 28.13 44.95 39.65 31.11 15.88 17.47 19.04 38.76 % Of Sales - 24.77% 11.81% 23.73% 40.34% 35.54% 32.67% 23.75% 25.96% 25.62% 37.99% General & Admin Exp. - 10.36 8.04 8.23 16.31 20.83 19.93 19.04 24.48 24.17 43.73 % Of Sales - 5.53% 4.80% 6.94% 14.64% 18.67% 20.93% 28.48% 36.37% 32.52% 42.86% Selling & Distn. Exp. - 25.83 27.39 26.29 25.60 44.04 21.64 16.02 11.60 7.13 11.57 % Of Sales - 13.80% 16.37% 22.18% 22.97% 39.47% 22.73% 23.96% 17.24% 9.59% 11.34% Miscellaneous Exp. - 8.07 6.60 12.82 39.89 89.39 16.65 12.28 8.91 4.68 11.57 % Of Sales - 4.31% 3.94% 10.81% 35.80% 80.11% 17.49% 18.37% 13.24% 6.30% 8.10% EBITDA -58.15 -54.70 3.13 -32.55 -114.54 -182.53 -73.15 -55.04 -41.57 -18.23 -70.16 EBITDA Margin -9.35% -29.22% 1.87% -27.46% -102.78% -163.59% -76.82% -82.32% -61.77% -24.53% -68.77% Other Income 5.28 6.57 10.73 8.97 11.78 17.62 93.68 15.29 25.15 12.39 52.64 Interest 195.80 133.97 98.63 102.51 127.76 116.02 85.97 70.37 52.83 57.53 53.93 Depreciation 32.44 4.43 5.30 6.65 7.23 7.28 7.89 8.53 5.83 4.45 8.03 PBT -281.11 -186.53 -90.07 -132.74 -237.75 -288.21 -73.33 -118.65 -75.09 -67.82 -79.48 Tax 0.00 0.00 0.00 0.00 0.50 0.28 0.22 0.04 0.00 0.00 0.00 Tax Rate 0.00% 0.00% 0.00% 0.00% -0.11% -0.04% -0.30% -0.03% 0.00% 0.00% 0.00% PAT -281.11 -186.53 -90.07 -132.74 -471.81 -634.65 -73.55 -118.69 -75.09 -687.55 -74.94 PAT before Minority Interest -281.11 -186.53 -90.07 -132.74 -471.81 -634.65 -73.55 -118.69 -75.09 -687.55 -74.94 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -45.22% -99.64% -53.83% -111.97% -423.38% -568.78% -77.24% -177.52% -111.58% -925.12% -73.46% PAT Growth 0.00% - - - - - - - - - EPS -2.69 -1.78 -0.86 -1.27 -4.51 -6.06 -0.70 -1.13 -0.72 -6.57 -0.72

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 9,159.11 6,222.99 5,880.19 4,705.11 5,357.15 5,116.18 1,839.00 1,491.04 1,527.29 3,126.57 2,692.39 Net Sales Growth 8.54% 5.83% 24.97% -12.17% 4.71% 178.20% 23.34% -2.37% -51.15% 16.13% Cost Of Goods Sold 0.00 116.46 89.54 0.94 3.22 2.35 5.70 2.60 2.98 5.69 7.16 Gross Profit 9,159.11 6,106.53 5,790.65 4,704.17 5,353.93 5,113.83 1,833.30 1,488.44 1,524.31 3,120.88 2,685.23 GP Margin 100.00% 98.13% 98.48% 99.98% 99.94% 99.95% 99.69% 99.83% 99.80% 99.82% 99.73% Total Expenditure 9,848.35 6,087.57 4,802.96 3,909.31 4,784.61 5,002.97 1,880.73 1,629.06 1,476.22 3,037.69 2,612.79 Power & Fuel Cost - 23.10 19.60 22.18 29.20 29.91 22.23 24.05 21.67 27.66 21.30 % Of Sales - 0.37% 0.33% 0.47% 0.55% 0.58% 1.21% 1.61% 1.42% 0.88% 0.79% Employee Cost - 1,206.85 1,039.08 954.47 1,031.94 1,096.15 570.24 492.67 411.43 569.32 478.10 % Of Sales - 19.39% 17.67% 20.29% 19.26% 21.43% 31.01% 33.04% 26.94% 18.21% 17.76% Manufacturing Exp. - 3,106.28 2,402.40 1,850.33 2,489.93 2,538.29 604.46 322.17 349.06 1,124.14 808.01 % Of Sales - 49.92% 40.86% 39.33% 46.48% 49.61% 32.87% 21.61% 22.85% 35.95% 30.01% General & Admin Exp. - 194.68 152.03 205.65 273.82 363.76 251.11 177.63 204.19 331.77 280.76 % Of Sales - 3.13% 2.59% 4.37% 5.11% 7.11% 13.65% 11.91% 13.37% 10.61% 10.43% Selling & Distn. Exp. - 1,365.22 1,036.47 829.82 897.82 875.68 417.87 516.24 471.01 825.44 893.18 % Of Sales - 21.94% 17.63% 17.64% 16.76% 17.12% 22.72% 34.62% 30.84% 26.40% 33.17% Miscellaneous Exp. - 74.98 63.84 45.92 58.68 96.83 9.12 93.70 15.89 153.68 893.18 % Of Sales - 1.20% 1.09% 0.98% 1.10% 1.89% 0.50% 6.28% 1.04% 4.92% 4.62% EBITDA -689.24 135.42 1,077.23 795.80 572.54 113.21 -41.73 -138.02 51.07 88.88 79.60 EBITDA Margin -7.53% 2.18% 18.32% 16.91% 10.69% 2.21% -2.27% -9.26% 3.34% 2.84% 2.96% Other Income 702.81 99.86 52.14 43.84 79.41 50.98 112.77 54.79 99.53 64.81 65.13 Interest 508.32 208.87 96.60 157.12 235.87 198.47 96.24 80.17 66.82 113.18 122.47 Depreciation 250.90 127.74 119.54 146.81 174.63 142.05 88.74 79.90 57.72 75.19 82.79 PBT -745.65 -101.33 913.23 535.71 241.45 -176.33 -113.94 -243.30 26.05 -34.68 -60.54 Tax 24.03 -0.23 101.62 -34.82 87.06 -53.05 61.93 9.63 16.44 38.98 23.96 Tax Rate -3.22% 0.23% 11.13% -6.50% 45.47% 30.09% -54.35% -3.96% 63.11% -3.58% 149.47% PAT -769.68 -84.27 207.54 32.28 -188.36 -248.65 -156.47 -215.58 -61.17 -1,071.83 -40.52 PAT before Minority Interest -457.25 -15.75 837.65 546.59 104.39 -123.28 -175.87 -252.93 9.62 -1,129.03 -7.94 Minority Interest 312.43 -68.52 -630.11 -514.31 -292.75 -125.37 19.40 37.35 -70.79 57.20 -32.58 PAT Margin -8.40% -1.35% 3.53% 0.69% -3.52% -4.86% -8.51% -14.46% -4.01% -34.28% -1.50% PAT Growth 0.00% - 542.94% - - - - - - - EPS -7.35 -0.80 1.98 0.31 -1.80 -2.38 -1.49 -2.06 -0.58 -10.24 -0.39

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 981.16 942.80 1,037.16 1,174.62 1,701.65 2,346.76 2,539.46 2,658.01 2,714.70 3,402.73 Share Capital 523.47 523.47 523.47 523.47 523.47 523.47 523.47 523.47 523.42 523.33 Total Reserves 457.69 419.33 513.69 651.15 1,178.18 1,823.29 2,015.99 2,134.54 2,190.68 2,877.82 Non-Current Liabilities 15.35 8.43 8.05 9.19 5.17 3.61 5.87 6.05 6.85 44.11 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.07 0.13 0.48 0.73 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 33.49 Long Term Provisions 15.12 7.69 5.73 6.58 5.67 4.39 5.80 5.92 6.08 6.48 Current Liabilities 2,696.66 2,720.86 2,635.80 2,538.11 2,412.50 1,891.61 1,418.82 906.76 812.36 795.00 Trade Payables 23.88 14.45 20.86 21.55 47.94 40.96 36.06 28.30 27.36 45.37 Other Current Liabilities 61.16 67.11 59.95 80.39 44.07 30.07 16.36 14.29 16.84 94.14 Short Term Borrowings 2,609.61 2,420.43 2,336.04 2,218.22 2,100.71 1,602.08 1,148.44 646.23 550.36 437.69 Short Term Provisions 2.01 218.87 218.95 217.95 219.78 218.50 217.96 217.93 217.80 217.79 Total Liabilities 3,693.17 3,672.09 3,681.01 3,721.92 4,119.32 4,241.98 3,964.15 3,570.82 3,533.91 4,241.84 Net Block 298.28 299.59 304.79 308.26 309.16 309.92 28.08 23.98 12.24 13.14 Gross Block 344.14 345.16 346.83 343.85 384.65 397.65 116.40 105.23 88.23 84.31 Accumulated Depreciation 45.86 45.57 42.04 35.59 75.49 87.73 88.32 81.25 75.99 71.16 Non Current Assets 3,641.51 3,631.40 3,637.87 3,664.01 4,042.87 4,120.66 3,900.02 3,513.53 3,485.48 4,041.88 Capital Work in Progress 2.01 0.00 0.00 0.00 0.00 0.00 0.00 1.25 1.48 2.71 Non Current Investment 3,262.61 3,254.70 3,259.00 3,267.39 3,557.79 3,550.64 3,637.64 3,265.69 3,287.04 3,460.99 Long Term Loans & Adv. 54.80 55.74 54.77 71.54 160.60 246.85 223.62 213.89 179.16 562.17 Other Non Current Assets 23.81 21.37 19.31 16.82 15.32 13.25 10.68 8.71 5.57 2.87 Current Assets 51.66 40.69 43.14 57.91 76.45 121.32 64.13 57.30 48.43 199.95 Current Investments 0.00 0.00 0.00 4.76 0.00 7.53 5.77 6.03 0.00 69.65 Inventories 0.00 0.10 0.36 0.55 1.16 0.75 0.57 0.70 0.63 0.23 Sundry Debtors 41.32 32.84 33.07 26.79 48.06 59.35 40.08 27.35 20.54 25.11 Cash & Bank 0.38 1.85 1.65 1.96 2.20 14.37 2.62 6.38 3.19 68.61 Other Current Assets 9.96 3.11 3.73 13.42 25.03 39.32 15.09 16.84 24.06 36.35 Short Term Loans & Adv. 4.74 2.79 4.33 10.43 11.54 27.46 4.66 8.79 10.68 22.16 Net Current Assets -2,645.00 -2,680.17 -2,592.66 -2,480.20 -2,336.05 -1,770.29 -1,354.69 -849.46 -763.93 -595.04 Total Assets 3,693.17 3,672.09 3,681.01 3,721.92 4,119.32 4,241.98 3,964.15 3,570.83 3,533.91 4,241.83

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 675.06 754.76 546.58 516.21 810.81 1,133.20 1,282.68 1,876.49 1,620.07 2,685.21 Share Capital 517.68 517.68 517.68 517.68 517.68 517.68 517.68 517.68 523.42 523.33 Total Reserves 157.38 237.08 28.90 -1.47 293.13 615.52 765.00 1,358.81 1,078.47 2,141.44 Non-Current Liabilities 538.01 317.46 191.75 120.88 242.82 34.40 -11.27 -15.50 182.61 181.83 Secured Loans 0.00 0.00 0.19 1.04 2.85 5.40 0.08 0.44 145.05 113.77 Unsecured Loans 0.00 0.00 0.00 0.00 218.75 0.00 0.00 0.00 10.00 38.70 Long Term Provisions 277.48 181.17 97.41 82.39 70.92 61.15 41.00 34.74 36.17 31.27 Current Liabilities 8,985.25 4,284.05 4,282.94 5,227.99 4,933.91 4,020.97 2,095.21 1,713.89 2,081.56 1,988.52 Trade Payables 2,107.62 1,566.05 1,424.73 1,476.84 1,756.35 1,528.29 351.04 375.44 733.16 686.15 Other Current Liabilities 1,040.60 538.73 429.07 477.77 374.85 289.99 216.24 316.79 401.30 386.88 Short Term Borrowings 5,814.89 2,159.86 2,412.89 3,262.59 2,789.91 2,195.14 1,306.94 775.98 806.85 783.23 Short Term Provisions 22.14 19.41 16.25 10.79 12.80 7.55 220.99 245.69 140.26 132.25 Total Liabilities 14,118.38 9,208.71 8,240.77 8,566.86 8,400.53 7,476.79 4,994.06 5,536.81 5,690.95 6,639.48 Net Block 3,054.58 2,875.94 2,929.43 2,973.36 2,867.83 2,906.71 1,765.93 1,679.70 2,626.89 3,018.47 Gross Block 3,951.83 3,707.31 3,746.52 3,726.41 3,642.24 3,624.90 2,310.73 2,242.89 3,357.66 3,827.14 Accumulated Depreciation 897.25 831.37 817.09 753.05 774.41 718.19 544.80 563.19 730.77 808.67 Non Current Assets 5,328.14 4,436.30 4,376.60 4,470.36 4,629.03 4,288.59 4,387.68 4,857.32 3,857.67 4,667.23 Capital Work in Progress 916.39 258.96 125.79 86.66 47.30 25.49 4.55 16.35 18.61 9.74 Non Current Investment 837.66 745.13 718.49 746.78 884.56 610.00 2,135.09 2,675.10 631.84 749.75 Long Term Loans & Adv. 519.51 556.27 602.88 659.80 822.40 736.83 477.71 481.14 578.75 882.08 Other Non Current Assets 0.00 0.00 0.01 3.76 6.94 9.56 4.40 5.02 1.59 7.19 Current Assets 8,790.24 4,772.41 3,864.17 4,096.50 3,771.50 3,188.20 606.38 679.50 1,833.27 1,972.26 Current Investments 120.40 123.65 52.36 49.23 38.21 59.21 47.25 6.12 107.22 94.18 Inventories 5,891.47 2,588.50 1,885.81 2,036.67 1,904.58 1,343.66 2.44 10.27 408.89 336.65 Sundry Debtors 1,297.33 1,153.25 1,278.60 1,543.43 1,302.15 1,285.24 317.31 357.31 616.91 543.54 Cash & Bank 230.31 341.97 330.16 118.01 189.18 194.60 29.71 58.46 309.92 476.25 Other Current Assets 1,250.73 241.44 215.16 200.61 337.38 305.49 209.67 247.33 390.34 521.64 Short Term Loans & Adv. 965.42 323.60 102.08 148.55 167.55 181.82 157.63 205.72 239.44 353.84 Net Current Assets -195.01 488.36 -418.77 -1,131.49 -1,162.41 -832.77 -1,488.83 -1,034.40 -248.29 -16.27 Total Assets 14,118.38 9,208.71 8,240.77 8,566.86 8,400.53 7,476.79 4,994.06 5,536.82 5,690.94 6,639.49

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity -52.14 16.14 -5.65 -73.41 -60.18 -76.59 -57.01 -39.92 -39.42 -38.32 PBT -186.53 -90.07 -132.74 -471.31 -634.37 -73.33 -118.65 -75.09 -687.55 -74.94 Adjustment 135.64 95.74 112.21 390.95 539.27 11.52 63.97 39.55 666.84 16.46 Changes in Working Capital -10.06 8.06 -2.87 9.51 20.63 -13.27 0.76 -1.59 -15.90 27.34 Cash after chg. in Working capital -60.95 13.73 -23.40 -70.85 -74.47 -75.08 -53.92 -37.14 -36.61 -31.14 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 8.81 2.41 17.75 -2.56 14.29 -1.51 -3.09 -2.79 -2.81 -7.17 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 -2.43 -0.89 5.37 53.38 -351.09 38.75 -377.73 -2.16 41.63 -27.09 Net Fixed Assets -0.99 1.67 -2.98 40.80 13.00 -281.25 -9.92 -16.77 -2.69 9.60 Net Investments -7.91 4.30 13.15 285.64 0.38 85.24 -371.69 15.32 243.60 -199.07 Others 6.47 -6.86 -4.80 -273.06 -364.47 234.76 3.88 -0.71 -199.28 162.38 Cash from Financing Activity 54.22 -14.55 0.21 20.01 399.27 39.08 431.29 42.43 -59.54 76.59 Net Cash Inflow / Outflow -0.35 0.70 -0.07 -0.02 -12.00 1.24 -3.45 0.34 -57.34 11.18 Opening Cash & Equivalents 0.70 0.00 0.07 0.09 12.09 10.85 3.48 3.14 60.48 49.30 Closing Cash & Equivalent 0.35 0.70 0.00 0.07 0.09 12.09 0.03 3.48 3.14 60.48

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity -2,804.15 641.32 1,345.55 78.01 -203.66 89.63 -177.69 87.23 -99.40 14.65 PBT -15.98 939.27 511.77 143.20 -230.65 -111.40 -261.16 112.64 -1,090.05 16.03 Adjustment 234.32 179.30 360.13 520.21 459.79 84.48 132.86 -43.82 1,252.90 93.90 Changes in Working Capital -3,160.70 -554.76 370.90 -560.69 -292.42 195.92 -23.05 133.71 -172.09 11.10 Cash after chg. in Working capital -2,942.36 563.81 1,242.80 102.72 -63.28 169.00 -151.35 202.53 -9.23 121.03 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 138.21 77.51 102.75 -24.71 -140.38 -79.37 -26.34 -115.30 -90.17 -106.38 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 -721.80 -250.07 -84.83 -88.49 -444.74 -154.86 -362.10 -141.01 134.29 -60.13 Net Fixed Assets -0.99 1.67 -2.98 40.80 13.00 -281.25 -9.92 -16.77 -2.69 9.60 Net Investments -7.91 4.30 13.15 285.64 0.38 85.24 -371.69 15.32 243.60 -199.07 Others -712.90 -256.04 -95.00 -414.93 -458.12 41.15 19.51 -139.56 -106.62 129.34 Cash from Financing Activity 3,411.30 -380.91 -1,048.52 -62.47 645.40 130.81 518.30 -5.50 -80.57 -128.67 Net Cash Inflow / Outflow -114.65 10.34 212.20 -72.95 -3.00 65.58 -21.49 -59.27 -45.69 -174.16 Opening Cash & Equivalents 338.96 327.10 114.69 185.56 188.53 24.98 46.71 105.25 296.22 371.23 Closing Cash & Equivalent 228.06 338.96 327.10 114.69 185.56 188.53 24.98 46.71 250.99 296.22

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 9.37 9.01 9.91 11.22 16.25 22.42 24.26 25.39 25.93 32.50 ROA -5.07% -2.45% -3.59% -12.03% -15.18% -1.79% -3.15% -2.11% -17.68% -1.77% ROE -19.39% -9.10% -12.00% -32.81% -31.35% -3.01% -4.57% -2.80% -22.49% -2.18% ROCE -1.51% 0.25% -0.89% -9.55% -13.37% 0.33% -1.38% -0.68% -17.54% -0.54% Fixed Asset Turnover 0.54 0.48 0.34 0.31 0.29 0.37 0.60 0.70 0.86 1.14 Receivable days 72.29 71.89 92.15 122.58 175.68 190.57 184.06 129.88 112.11 121.87 Inventory Days 0.00 0.50 1.40 2.80 3.12 2.53 3.48 3.63 2.13 0.84 Payable days 181.88 280.54 8233.86 69.68 84.43 99.96 117.41 123.24 192.91 140.44 Cash Conversion Cycle -109.59 -208.16 -8140.30 55.70 94.37 93.14 70.13 10.28 -78.66 -17.73 Total Debt/Equity 2.66 2.57 2.25 1.89 1.23 0.68 0.45 0.24 0.20 0.15 Interest Cover -0.39 0.09 -0.29 -2.69 -4.47 0.15 -0.69 -0.42 -10.95 -0.39

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 6.52 7.29 5.28 4.99 7.83 10.95 12.39 18.12 15.30 25.46 ROA -0.14% 9.60% 6.50% 1.23% -1.55% -2.82% -4.80% 0.17% -18.31% -0.12% ROE -2.20% 128.74% 102.86% 15.73% -12.68% -14.56% -16.01% 0.55% -52.92% -0.30% ROCE 4.10% 35.26% 19.84% 11.19% 0.62% -0.60% -6.22% 3.52% -30.75% 3.68% Fixed Asset Turnover 1.62 1.58 1.26 1.45 1.41 0.62 0.65 0.55 0.87 0.94 Receivable days 71.87 75.48 109.46 96.94 92.30 159.04 82.57 116.41 67.74 73.98 Inventory Days 248.69 138.87 152.14 134.27 115.87 133.59 1.56 50.09 43.52 42.50 Payable days 5756.87 6095.79 0.00 127.44 127.87 199.96 91.91 153.44 98.33 104.86 Cash Conversion Cycle -5436.31 -5881.45 261.60 103.77 80.29 92.66 -7.79 13.06 12.93 11.62 Total Debt/Equity 8.61 2.86 4.42 6.33 3.76 1.94 1.02 0.42 0.62 0.39 Interest Cover 0.92 10.72 4.26 1.81 0.11 -0.18 -2.03 1.39 -8.63 1.13

Top Investors:

nexg ventures india pvt. ltd.

arizona global services private limited

government pension fund global

network18 media trust (held in the name of its trustee)

investor education and protection fund (iepf)

Annual Reports:

News Update:

Network 18 Media’s consolidated net loss widens to Rs 152 crore in Q2FY24
14th Oct 2024, 14:11 PM

Consolidated total income of the company increased marginally by 0.35% at Rs 2,059.35 crore for Q2FY25
Read More
Network 18 Media Inv - Quarterly Results
12th Oct 2024, 13:43 PM

Read More

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.

Feedback