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%)

Music Broadcast Ltd.

TV Broadcasting & Software Production

Rating :

N/A

BSE: 540366 | NSE: RADIOCITY

Watchlist

NSE BSE

16.23

05-Jul-2024

Open
High
Low
Previous Close

16.10
16.90
16.04
16.07

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

618850
100.32
25.35
11.29

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

414.48
69.14
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

506.47
N/A
0.80

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

1.30
-1.61
10.71

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-6.11
-10.32
24.62

PAT CAGR (%)

10 Years
5 Years
3 Years

-17.54
-24.68
-

P:E (Median)

8 Years
5 Years
3 Years

-
61.82
112.29

P:BV (Average)

8 Years
5 Years
3 Years

-
1.28
1.32

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
15.42
18.11

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 54.83 52.44 4.56% 59.60 53.03 12.39% 62.63 51.41 21.82% 60.44 54.67 10.55%
Expenses 51.80 46.06 12.46% 50.36 45.96 9.57% 52.42 45.99 13.98% 50.95 45.34 12.37%
EBITDA 3.03 6.38 -52.51% 9.24 7.07 30.69% 10.21 5.42 88.38% 9.49 9.34 1.61%
EBIDTM 5.52% 12.17% 15.51% 13.34% 16.30% 10.54% 15.70% 17.07%
Other Income 6.49 5.71 13.66% 6.62 5.65 17.17% 5.91 5.17 14.31% 5.81 5.21 11.52%
Interest 2.86 2.47 15.79% 2.83 2.40 17.92% 2.59 2.35 10.21% 2.44 0.53 360.38%
Depreciation 8.63 8.28 4.23% 8.53 8.23 3.65% 8.50 8.17 4.04% 8.42 8.18 2.93%
PBT -1.97 1.34 - 4.50 2.08 116.35% 5.04 0.07 7,100.00% 4.44 5.84 -23.97%
Tax 0.02 0.97 -97.94% 1.93 1.15 67.83% 2.07 0.83 149.40% 1.87 1.74 7.47%
PAT -1.99 0.37 - 2.58 0.94 174.47% 2.97 -0.77 - 2.57 4.09 -37.16%
PATM -3.63% 0.70% 4.33% 1.77% 4.75% -1.49% 4.25% 7.49%
EPS -0.06 0.01 - 0.07 0.03 133.33% 0.09 -0.02 - 0.07 0.12 -41.67%

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

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 237.50 228.54 198.86 168.43 127.59 247.82 324.71 298.25 271.42 225.48 200.84 Net Sales Growth 12.27% 14.93% 18.07% 32.01% -48.52% -23.68% 8.87% 9.89% 20.37% 12.27% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 237.50 228.54 198.86 168.43 127.59 247.82 324.71 298.25 271.42 225.48 200.84 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 205.53 195.39 175.79 157.40 138.82 190.68 212.24 201.16 180.16 147.34 138.54 Power & Fuel Cost - 8.67 8.26 7.54 7.83 9.45 10.43 9.70 9.07 7.56 7.08 % Of Sales - 3.79% 4.15% 4.48% 6.14% 3.81% 3.21% 3.25% 3.34% 3.35% 3.53% Employee Cost - 69.42 60.58 53.10 47.41 55.39 68.95 68.89 65.07 51.12 43.02 % Of Sales - 30.38% 30.46% 31.53% 37.16% 22.35% 21.23% 23.10% 23.97% 22.67% 21.42% Manufacturing Exp. - 23.54 21.83 19.55 15.07 22.97 31.77 30.71 24.72 16.53 15.39 % Of Sales - 10.30% 10.98% 11.61% 11.81% 9.27% 9.78% 10.30% 9.11% 7.33% 7.66% General & Admin Exp. - 49.50 46.90 44.59 42.71 50.37 58.65 58.01 53.08 44.72 36.83 % Of Sales - 21.66% 23.58% 26.47% 33.47% 20.33% 18.06% 19.45% 19.56% 19.83% 18.34% Selling & Distn. Exp. - 37.87 32.10 22.45 17.17 43.79 37.87 27.45 23.98 20.60 28.46 % Of Sales - 16.57% 16.14% 13.33% 13.46% 17.67% 11.66% 9.20% 8.84% 9.14% 14.17% Miscellaneous Exp. - 6.38 6.11 10.17 8.63 8.71 4.59 6.38 4.25 6.80 28.46 % Of Sales - 2.79% 3.07% 6.04% 6.76% 3.51% 1.41% 2.14% 1.57% 3.02% 3.86% EBITDA 31.97 33.15 23.07 11.03 -11.23 57.14 112.47 97.09 91.26 78.14 62.30 EBITDA Margin 13.46% 14.51% 11.60% 6.55% -8.80% 23.06% 34.64% 32.55% 33.62% 34.65% 31.02% Other Income 24.83 23.08 19.70 16.80 14.92 16.31 15.81 19.38 4.44 14.75 6.67 Interest 10.72 9.90 3.91 2.64 3.22 9.75 5.64 14.98 19.01 20.66 6.21 Depreciation 34.08 33.43 32.80 32.75 33.23 34.78 27.11 26.27 19.68 16.72 15.70 PBT 12.01 12.90 6.06 -7.56 -32.76 28.92 95.53 75.22 57.00 55.50 47.06 Tax 5.89 6.06 2.62 -1.86 -8.57 0.71 33.91 23.51 20.34 14.30 0.00 Tax Rate 49.04% 46.98% 43.23% 24.60% 26.16% 2.46% 35.50% 31.25% 35.68% 34.10% 0.00% PAT 6.13 6.84 3.44 -5.70 -24.19 28.21 61.62 51.72 36.66 27.62 47.06 PAT before Minority Interest 6.13 6.84 3.44 -5.70 -24.19 28.21 61.62 51.72 36.66 27.62 47.06 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 2.58% 2.99% 1.73% -3.38% -18.96% 11.38% 18.98% 17.34% 13.51% 12.25% 23.43% PAT Growth 32.40% 98.84% - - - -54.22% 19.14% 41.08% 32.73% -41.31% EPS 0.18 0.20 0.10 -0.16 -0.70 0.82 1.78 1.50 1.06 0.80 1.36

Description TTM Mar 15 Mar 14
Net Sales - 200.84 154.17 Net Sales Growth - 30.27% Cost Of Goods Sold - 23.18 21.51 Gross Profit - 177.65 132.66 GP Margin - 88.45% 86.05% Total Expenditure - 138.67 111.83 Power & Fuel Cost - 7.08 6.68 % Of Sales - 3.53% 4.33% Employee Cost - 43.15 36.35 % Of Sales - 21.48% 23.58% Manufacturing Exp. - 1.70 1.35 % Of Sales - 0.85% 0.88% General & Admin Exp. - 30.79 24.61 % Of Sales - 15.33% 15.96% Selling & Distn. Exp. - 28.74 19.31 % Of Sales - 14.31% 12.53% Miscellaneous Exp. - 4.02 2.03 % Of Sales - 2.00% 1.32% EBITDA - 62.17 42.34 EBITDA Margin - 30.95% 27.46% Other Income - 6.67 3.57 Interest - 6.21 5.66 Depreciation - 15.70 15.49 PBT - 46.92 24.75 Tax - 0.00 0.00 Tax Rate - 0.00% 0.00% PAT - 46.92 24.75 PAT before Minority Interest - 46.92 24.75 Minority Interest - 0.00 0.00 PAT Margin - 23.36% 16.05% PAT Growth - 89.58% EPS - 1.36 0.72

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 531.68 524.75 603.59 609.77 631.79 603.32 599.86 548.11 127.29 57.58 Share Capital 69.14 69.14 69.14 69.14 69.14 55.31 57.05 57.05 42.03 38.91 Total Reserves 462.55 455.61 534.46 540.63 562.65 548.01 542.81 491.05 85.25 18.67 Non-Current Liabilities 95.81 80.17 -0.41 2.21 18.23 15.20 52.37 43.42 218.59 291.44 Secured Loans 0.00 0.00 0.00 0.00 0.00 15.63 49.91 49.91 232.52 200.00 Unsecured Loans 91.60 83.72 0.00 0.00 0.00 0.00 0.00 0.00 0.00 84.82 Long Term Provisions 8.43 5.65 5.86 1.43 9.93 4.21 20.66 18.75 17.70 6.62 Current Liabilities 43.67 36.33 35.13 27.08 35.99 125.64 45.22 157.69 125.78 52.40 Trade Payables 22.03 17.33 16.45 12.16 20.78 24.67 22.26 32.85 22.28 33.92 Other Current Liabilities 20.15 17.72 17.57 14.59 12.70 79.91 22.23 123.38 79.34 17.78 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 23.00 0.00 Short Term Provisions 1.49 1.28 1.11 0.34 2.50 21.06 0.73 1.47 1.16 0.70 Total Liabilities 671.16 641.25 638.31 639.06 686.01 744.16 697.45 749.22 471.66 401.42 Net Block 219.41 232.99 254.98 282.94 309.12 309.95 296.93 311.59 230.37 18.72 Gross Block 447.77 430.53 432.28 433.61 426.75 399.51 359.44 347.99 247.09 218.94 Accumulated Depreciation 228.36 197.55 177.30 150.67 117.62 89.56 62.50 36.40 16.72 200.22 Non Current Assets 491.00 492.87 485.76 347.20 335.16 329.69 489.00 349.98 344.15 54.86 Capital Work in Progress 0.86 0.24 0.00 0.00 0.00 0.00 0.00 0.00 65.66 0.29 Non Current Investment 223.92 203.97 192.33 40.99 0.00 1.39 155.86 0.00 0.00 0.01 Long Term Loans & Adv. 22.20 20.05 21.73 17.20 19.76 11.12 30.12 33.46 38.38 26.14 Other Non Current Assets 24.60 35.63 16.72 6.07 6.28 7.24 6.09 4.93 9.74 9.71 Current Assets 180.17 148.38 152.56 291.86 350.84 414.47 208.46 399.24 127.50 346.56 Current Investments 23.31 15.72 26.76 160.94 208.36 170.30 0.00 26.75 14.67 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 73.50 65.87 75.62 77.27 106.24 125.43 110.42 81.66 76.28 77.15 Cash & Bank 34.72 6.92 26.08 30.36 12.57 78.76 76.18 267.90 15.87 54.35 Other Current Assets 48.65 25.21 21.80 14.88 23.67 39.98 21.85 22.94 20.68 215.05 Short Term Loans & Adv. 21.24 34.66 2.31 8.42 9.66 26.44 8.50 10.21 9.20 209.16 Net Current Assets 136.50 112.05 117.43 264.78 314.85 288.83 163.24 241.55 1.72 294.16 Total Assets 671.17 641.25 638.32 639.06 686.00 744.16 697.46 749.22 471.65 401.42

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 27.32 30.64 22.74 5.45 49.29 85.53 40.07 78.89 60.56 65.02 PBT 12.90 6.06 -7.56 -32.76 28.92 95.53 75.22 57.00 55.50 47.06 Adjustment 23.81 20.31 25.00 25.27 33.90 17.00 24.17 37.16 28.26 22.60 Changes in Working Capital -7.24 4.92 5.69 14.89 -2.48 -8.70 -42.87 -6.76 0.76 -5.37 Cash after chg. in Working capital 29.47 31.29 23.12 7.40 60.33 103.82 56.52 87.40 84.52 64.30 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.15 -0.65 -0.39 -1.95 -11.04 -18.29 -16.45 -8.51 -10.39 0.72 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 -13.57 0.00 Cash From Investing Activity -16.28 -23.94 -17.61 3.84 32.21 -43.92 3.13 -210.90 -59.74 -200.98 Net Fixed Assets -17.86 1.51 1.33 -6.86 -27.24 -40.07 -11.45 -35.24 -93.52 -2.32 Net Investments -27.54 -0.60 -17.16 6.43 -36.67 -15.83 -129.11 -12.08 -14.66 0.00 Others 29.12 -24.85 -1.78 4.27 96.12 11.98 143.69 -163.58 48.44 -198.66 Cash from Financing Activity -8.06 -7.91 -7.38 -7.01 -88.71 -39.93 -115.58 205.02 -31.56 159.88 Net Cash Inflow / Outflow 2.97 -1.21 -2.25 2.28 -7.21 1.68 -72.38 73.02 -30.74 23.91 Opening Cash & Equivalents 6.43 7.64 9.89 7.61 14.82 13.14 85.52 12.51 43.16 19.25 Closing Cash & Equivalent 9.40 6.43 7.64 9.89 7.61 14.82 13.14 85.52 12.51 43.16

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 15.38 15.18 17.46 17.64 18.28 17.45 16.82 15.37 4.85 2.37 ROA 1.04% 0.54% -0.89% -3.65% 3.94% 8.55% 7.15% 6.01% 6.33% 16.47% ROE 1.30% 0.61% -0.94% -3.90% 4.57% 10.24% 9.01% 10.86% 29.88% 138.02% ROCE 3.70% 1.65% -0.81% -4.76% 5.91% 15.25% 13.39% 13.45% 15.98% 21.76% Fixed Asset Turnover 0.54 0.47 0.40 0.30 0.62 0.89 0.84 0.91 0.97 0.92 Receivable days 107.14 126.55 162.95 258.83 164.69 127.81 117.54 106.20 124.19 127.15 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 49.76 48.54 61.59 70.45 90.93 94.62 Cash Conversion Cycle 107.14 126.55 162.95 258.83 114.93 79.27 55.94 35.74 33.26 32.54 Total Debt/Equity 0.17 0.16 0.00 0.00 0.00 0.12 0.08 0.27 2.40 5.09 Interest Cover 2.30 2.55 -1.87 -9.17 3.97 17.93 6.02 4.00 3.03 8.58

Description Mar 15 Mar 14
Book Value (Rs.) 2.35 0.43 ROA 16.76% 14.86% ROE 139.01% 239.33% ROCE 21.74% 21.95% Fixed Asset Turnover 0.92 0.71 Receivable days 118.94 139.07 Inventory Days 0.00 0.00 Payable days 9.30 10.25 Cash Conversion Cycle 109.63 128.82 Total Debt/Equity 5.13 12.39 Interest Cover 8.56 5.38

Top Investors:

rajasthan global securities private limited

dheeraj kumar lohia

Annual Reports:

News Update:

Music Broadcast - Quarterly Results
24th Oct 2024, 16:40 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