Nifty
Sensex
:
:
23727.65
78472.87
-25.80 (-0.11%)
-67.30 (-0.09%)

Film Production, Distribution & Entertainment

Rating :
N/A

BSE: 532011 | NSE: Not Listed

139.55
23-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  130.65
  •  139.95
  •  130.00
  •  133.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11723
  •  16.00
  •  410.40
  •  57.52

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 749.53
  • 61.76
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 760.12
  • N/A
  • 5.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.84%
  • 9.70%
  • 6.32%
  • FII
  • DII
  • Others
  • 0.04%
  • 0.00%
  • 10.10%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.35
  • 5.55
  • 33.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.51
  • -13.52
  • 29.88

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 34.48
  • -20.35
  • 42.43

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.58
  • 30.53
  • 40.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.04
  • 3.06
  • 3.93

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.80
  • 34.93
  • 44.69

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
1.03
14.64
-92.96%
9.37
15.69
-40.28%
7.52
16.42
-54.20%
20.22
7.16
182.40%
Expenses
0.69
13.94
-95.05%
2.31
13.79
-83.25%
-0.63
16.37
-
19.36
6.66
190.69%
EBITDA
0.34
0.70
-51.43%
7.06
1.90
271.58%
8.15
0.05
16,200.00%
0.86
0.50
72.00%
EBIDTM
33.01%
4.79%
75.33%
12.13%
108.32%
0.30%
4.25%
7.04%
Other Income
0.16
0.00
0
0.24
0.01
2,300.00%
0.01
0.05
-80.00%
0.25
-0.05
-
Interest
0.27
0.14
92.86%
0.38
0.17
123.53%
0.25
0.18
38.89%
0.11
0.15
-26.67%
Depreciation
0.01
0.01
0.00%
0.01
0.01
0.00%
0.01
0.00
0
0.01
0.00
0
PBT
0.22
0.56
-60.71%
6.91
1.74
297.13%
7.90
-0.09
-
0.99
0.31
219.35%
Tax
0.05
0.24
-79.17%
1.23
0.21
485.71%
2.33
-0.60
-
0.32
0.08
300.00%
PAT
0.16
0.32
-50.00%
5.69
1.53
271.90%
5.57
0.51
992.16%
0.68
0.23
195.65%
PATM
15.92%
2.16%
60.69%
9.76%
74.02%
3.09%
3.34%
3.24%
EPS
0.04
0.10
-60.00%
1.03
0.48
114.58%
1.59
0.16
893.75%
0.19
0.07
171.43%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
38.14
58.07
46.62
24.52
2.98
44.33
33.58
Net Sales Growth
-29.25%
24.56%
90.13%
722.82%
-93.28%
32.01%
 
Cost Of Goods Sold
18.47
22.20
-21.17
-0.63
-2.50
14.95
-20.67
Gross Profit
19.67
35.87
67.80
25.15
5.48
29.38
54.25
GP Margin
51.58%
61.77%
145.43%
102.57%
183.89%
66.28%
161.55%
Total Expenditure
21.73
46.39
43.01
21.36
2.26
20.18
34.44
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.01
0.02
% Of Sales
-
0%
0%
0%
0%
0.02%
0.06%
Employee Cost
-
1.62
1.47
1.28
1.19
1.27
1.22
% Of Sales
-
2.79%
3.15%
5.22%
39.93%
2.86%
3.63%
Manufacturing Exp.
-
21.91
61.40
20.06
2.50
1.35
46.71
% Of Sales
-
37.73%
131.70%
81.81%
83.89%
3.05%
139.10%
General & Admin Exp.
-
0.61
0.48
0.47
0.44
2.57
7.13
% Of Sales
-
1.05%
1.03%
1.92%
14.77%
5.80%
21.23%
Selling & Distn. Exp.
-
0.02
0.14
0.02
0.47
0.03
0.03
% Of Sales
-
0.03%
0.30%
0.08%
15.77%
0.07%
0.09%
Miscellaneous Exp.
-
0.03
0.70
0.17
0.17
0.00
0.00
% Of Sales
-
0.05%
1.50%
0.69%
5.70%
0%
0%
EBITDA
16.41
11.68
3.61
3.16
0.72
24.15
-0.86
EBITDA Margin
43.03%
20.11%
7.74%
12.89%
24.16%
54.48%
-2.56%
Other Income
0.66
0.27
0.00
0.07
0.02
0.50
1.99
Interest
1.01
0.74
0.55
0.32
0.07
0.19
1.54
Depreciation
0.04
0.03
0.01
0.01
0.01
0.02
0.02
PBT
16.02
11.18
3.05
2.90
0.66
24.44
-0.44
Tax
3.93
3.10
0.18
0.10
0.04
-0.80
-0.58
Tax Rate
24.53%
27.73%
5.90%
3.45%
6.06%
-3.27%
131.82%
PAT
12.10
8.09
2.87
2.80
0.62
25.24
0.14
PAT before Minority Interest
12.15
8.09
2.87
2.80
0.62
25.24
0.14
Minority Interest
0.05
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
31.73%
13.93%
6.16%
11.42%
20.81%
56.94%
0.42%
PAT Growth
367.18%
181.88%
2.50%
351.61%
-97.54%
17,928.57%
 
EPS
2.18
1.46
0.52
0.51
0.11
4.56
0.03

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
51.06
42.40
39.07
36.15
35.59
10.23
Share Capital
35.00
4.53
4.53
4.53
4.53
4.53
Total Reserves
16.06
37.87
34.54
31.62
31.05
5.69
Non-Current Liabilities
6.94
0.43
0.44
0.44
0.44
1.40
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
85.02
79.27
40.95
27.63
48.25
60.01
Trade Payables
52.64
62.18
23.06
18.65
39.45
53.23
Other Current Liabilities
6.24
4.67
9.23
6.07
8.32
1.95
Short Term Borrowings
24.22
12.42
8.67
2.90
0.48
4.83
Short Term Provisions
1.92
0.00
0.00
0.00
0.00
0.00
Total Liabilities
170.37
122.10
80.46
64.22
84.28
71.64
Net Block
38.64
0.08
0.04
0.05
0.06
0.07
Gross Block
38.77
0.18
0.13
0.13
0.13
0.13
Accumulated Depreciation
0.13
0.11
0.10
0.09
0.07
0.06
Non Current Assets
43.99
0.62
1.37
1.60
1.87
2.83
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
5.35
0.54
1.33
1.56
1.81
2.75
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
126.38
121.48
79.09
62.62
82.41
68.81
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
36.08
54.36
33.19
32.55
30.05
45.00
Sundry Debtors
49.79
43.00
31.78
20.63
43.78
10.74
Cash & Bank
1.10
0.19
0.28
0.18
0.34
1.14
Other Current Assets
39.40
1.15
1.15
2.16
8.24
11.94
Short Term Loans & Adv.
38.25
22.78
12.70
7.09
6.50
10.20
Net Current Assets
41.36
42.21
38.14
34.99
34.16
8.80
Total Assets
170.37
122.10
80.46
64.22
84.28
71.64

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
0.28
-3.23
-5.40
-2.58
3.26
18.87
PBT
11.18
3.05
2.90
0.66
24.44
-0.44
Adjustment
0.53
1.49
0.41
-0.04
-0.15
0.30
Changes in Working Capital
-11.33
-7.64
-8.95
-3.37
-21.82
18.62
Cash after chg. in Working capital
0.38
-3.10
-5.64
-2.75
2.47
18.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.10
-0.13
0.25
0.18
0.78
0.39
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
-38.32
-0.05
0.05
0.02
0.47
0.98
Net Fixed Assets
0.00
-0.05
0.00
0.00
0.00
Net Investments
-0.52
0.00
0.00
0.00
0.00
Others
-37.80
0.00
0.05
0.02
0.47
Cash from Financing Activity
11.60
3.20
5.44
2.40
-4.52
-19.46
Net Cash Inflow / Outflow
-26.44
-0.08
0.09
-0.15
-0.80
0.39
Opening Cash & Equivalents
0.19
0.28
0.18
0.34
1.14
0.75
Closing Cash & Equivalent
1.10
0.19
0.28
0.18
0.34
1.14

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
14.59
13.36
12.31
79.75
78.50
22.56
ROA
5.53%
2.83%
3.87%
0.84%
32.38%
0.20%
ROE
17.31%
7.04%
7.44%
1.73%
110.20%
1.38%
ROCE
18.33%
7.03%
7.43%
1.93%
96.38%
7.36%
Fixed Asset Turnover
2.98
294.52
184.71
22.47
334.09
253.04
Receivable days
291.63
292.71
390.08
3942.17
224.41
116.69
Inventory Days
284.20
342.68
489.28
3831.45
308.97
489.19
Payable days
943.84
-734.76
0.00
-4241.55
1131.38
617.39
Cash Conversion Cycle
-368.01
1370.14
879.36
12015.17
-598.00
-11.51
Total Debt/Equity
0.47
0.29
0.22
0.08
0.01
0.47
Interest Cover
16.17
6.53
10.01
11.02
131.79
0.72

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.