Nifty
Sensex
:
:
23907.25
79117.11
557.35 (2.39%)
1961.32 (2.54%)

Film Production, Distribution & Entertainment

Rating :
N/A

BSE: 539469 | NSE: Not Listed

224.05
22-Nov-2024
  • Open
  • High
  • Low
  • Previous Close
  •  222
  •  227.95
  •  221
  •  217.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  28275
  •  6351445
  •  258.95
  •  51.41

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,586.90
  • 38.74
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,644.45
  • 0.09%
  • 10.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.16%
  • 7.42%
  • 18.16%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 7.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 77.10
  • 6.97
  • 74.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 41.08
  • 120.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 55.39
  • 279.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.72
  • 10.68
  • 7.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.81
  • 5.84
  • 6.98

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.65
  • 11.68
  • 12.98

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
82.14
52.04
57.84%
35.59
71.05
-49.91%
283.36
58.73
382.48%
33.15
195.73
-83.06%
Expenses
74.45
40.91
81.98%
31.70
66.73
-52.50%
243.09
49.27
393.38%
28.35
151.33
-81.27%
EBITDA
7.69
11.13
-30.91%
3.89
4.32
-9.95%
40.28
9.46
325.79%
4.80
44.40
-89.19%
EBIDTM
9.36%
21.39%
10.92%
6.08%
14.21%
16.11%
14.47%
22.68%
Other Income
0.97
1.45
-33.10%
1.30
0.91
42.86%
1.49
0.38
292.11%
0.78
1.03
-24.27%
Interest
1.37
2.62
-47.71%
1.62
1.64
-1.22%
5.60
3.08
81.82%
2.05
1.36
50.74%
Depreciation
0.39
0.22
77.27%
0.36
0.18
100.00%
0.29
0.21
38.10%
0.27
0.19
42.11%
PBT
6.90
9.74
-29.16%
3.21
3.41
-5.87%
35.87
6.54
448.47%
3.25
43.88
-92.59%
Tax
1.86
3.64
-48.90%
0.81
1.09
-25.69%
8.37
2.19
282.19%
0.96
11.11
-91.36%
PAT
5.03
6.10
-17.54%
2.40
2.32
3.45%
27.51
4.35
532.41%
2.29
32.77
-93.01%
PATM
6.12%
11.72%
6.74%
3.27%
9.71%
7.41%
6.92%
16.74%
EPS
0.88
0.50
76.00%
0.53
0.65
-18.46%
4.13
1.11
272.07%
0.55
5.35
-89.72%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
434.24
439.60
371.48
82.91
76.32
313.83
23.44
Net Sales Growth
15.02%
18.34%
348.05%
8.63%
-75.68%
1238.87%
 
Cost Of Goods Sold
0.00
324.34
249.56
32.02
32.39
162.22
2.65
Gross Profit
434.24
115.26
121.92
50.90
43.92
151.61
20.79
GP Margin
100.00%
26.22%
32.82%
61.39%
57.55%
48.31%
88.69%
Total Expenditure
377.59
379.07
318.55
87.33
63.60
303.00
19.81
Power & Fuel Cost
-
0.13
0.13
0.02
0.00
0.00
0.00
% Of Sales
-
0.03%
0.03%
0.02%
0%
0%
0%
Employee Cost
-
4.38
3.75
2.21
1.22
1.80
1.27
% Of Sales
-
1.00%
1.01%
2.67%
1.60%
0.57%
5.42%
Manufacturing Exp.
-
40.72
54.79
46.82
26.63
118.65
5.88
% Of Sales
-
9.26%
14.75%
56.47%
34.89%
37.81%
25.09%
General & Admin Exp.
-
8.03
8.65
5.19
2.86
5.26
3.81
% Of Sales
-
1.83%
2.33%
6.26%
3.75%
1.68%
16.25%
Selling & Distn. Exp.
-
0.00
0.00
0.12
0.16
14.71
5.82
% Of Sales
-
0%
0%
0.14%
0.21%
4.69%
24.83%
Miscellaneous Exp.
-
1.48
1.68
0.95
0.34
0.37
0.37
% Of Sales
-
0.34%
0.45%
1.15%
0.45%
0.12%
1.58%
EBITDA
56.66
60.53
52.93
-4.42
12.72
10.83
3.63
EBITDA Margin
13.05%
13.77%
14.25%
-5.33%
16.67%
3.45%
15.49%
Other Income
4.54
4.63
5.00
9.60
0.53
1.41
1.83
Interest
10.64
11.92
7.77
6.01
2.11
1.48
1.98
Depreciation
1.31
0.96
0.75
0.23
0.07
0.07
0.08
PBT
49.23
52.28
49.42
-1.06
11.06
10.68
3.40
Tax
12.00
14.06
14.09
0.22
2.62
2.42
1.52
Tax Rate
24.38%
26.89%
28.51%
-20.75%
23.69%
23.66%
44.71%
PAT
37.23
38.14
37.25
0.70
5.05
4.21
0.09
PAT before Minority Interest
40.64
38.22
35.33
-1.28
8.44
7.81
1.88
Minority Interest
3.41
-0.08
1.92
1.98
-3.39
-3.60
-1.79
PAT Margin
8.57%
8.68%
10.03%
0.84%
6.62%
1.34%
0.38%
PAT Growth
-18.25%
2.39%
5,221.43%
-86.14%
19.95%
4,577.78%
 
EPS
5.43
5.56
5.43
0.10
0.74
0.61
0.01

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
134.42
61.12
23.85
19.15
14.09
6.23
Share Capital
13.35
12.45
12.45
7.58
7.58
5.45
Total Reserves
110.52
48.67
11.40
10.23
5.18
0.78
Non-Current Liabilities
19.08
12.66
4.32
5.48
3.26
0.95
Secured Loans
0.60
0.88
0.15
0.30
0.64
0.93
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.35
0.35
0.22
0.18
0.19
0.10
Current Liabilities
294.93
159.18
214.44
187.97
247.61
88.36
Trade Payables
94.91
38.59
46.42
113.70
50.98
17.54
Other Current Liabilities
161.60
83.68
92.69
44.15
52.97
52.72
Short Term Borrowings
32.03
34.22
73.91
23.59
24.47
17.66
Short Term Provisions
6.39
2.69
1.42
6.53
119.19
0.45
Total Liabilities
456.42
240.87
251.20
222.93
272.00
99.04
Net Block
14.41
13.60
13.44
23.67
24.78
26.15
Gross Block
18.00
14.81
16.06
27.08
26.48
26.15
Accumulated Depreciation
3.59
1.21
2.62
3.41
1.69
0.00
Non Current Assets
15.35
14.49
14.58
24.23
25.34
26.67
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.09
0.09
0.09
0.09
0.09
0.09
Long Term Loans & Adv.
0.85
0.80
1.06
0.47
0.46
0.44
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
441.06
226.38
236.63
198.70
246.66
72.37
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
189.87
75.31
123.52
61.89
76.43
17.55
Sundry Debtors
90.64
28.11
48.20
92.77
13.63
11.59
Cash & Bank
19.35
5.63
1.11
2.03
0.37
0.56
Other Current Assets
141.20
18.54
10.13
7.02
156.22
42.66
Short Term Loans & Adv.
63.47
98.79
53.66
34.99
142.88
41.01
Net Current Assets
146.13
67.21
22.19
10.73
-0.95
-15.99
Total Assets
456.41
240.87
251.21
222.93
272.00
99.04

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
-5.80
46.36
-64.85
5.29
-9.26
20.86
PBT
52.20
49.46
-1.08
11.08
10.18
3.40
Adjustment
8.17
6.65
-1.16
3.11
2.49
-0.34
Changes in Working Capital
-61.52
-4.47
-61.70
-4.19
-17.25
19.32
Cash after chg. in Working capital
-1.15
51.64
-63.94
9.99
-4.57
22.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.66
-5.28
-0.92
-4.70
-4.68
-1.52
Other Direct Exp. Paid
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
Cash From Investing Activity
-12.33
-2.57
15.29
-0.17
0.03
-26.20
Net Fixed Assets
-3.06
-1.39
-1.54
-0.16
0.00
Net Investments
0.00
-1.28
-0.25
-0.01
-0.05
Others
-9.27
0.10
17.08
0.00
0.08
Cash from Financing Activity
21.64
-39.27
48.65
-3.49
9.05
5.44
Net Cash Inflow / Outflow
3.50
4.52
-0.92
1.64
-0.18
0.11
Opening Cash & Equivalents
5.63
1.11
2.03
0.39
0.55
0.44
Closing Cash & Equivalent
9.13
5.63
1.11
2.03
0.37
0.55

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
18.56
9.82
19.16
23.51
16.83
11.43
ROA
10.96%
14.36%
-0.54%
3.41%
4.21%
1.90%
ROE
41.32%
83.16%
-6.16%
55.21%
82.24%
30.17%
ROCE
48.32%
58.18%
6.93%
30.89%
35.28%
20.78%
Fixed Asset Turnover
26.80
24.07
3.84
2.85
11.93
0.90
Receivable days
49.30
37.49
310.31
254.44
14.67
180.51
Inventory Days
110.09
97.68
408.10
330.74
54.65
273.26
Payable days
75.12
62.17
912.81
927.68
77.09
216.83
Cash Conversion Cycle
84.27
73.00
-194.41
-342.50
-7.77
236.94
Total Debt/Equity
0.26
0.61
3.11
1.44
2.07
3.16
Interest Cover
5.39
7.36
0.82
6.23
7.89
2.72

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.