Create stable, long-term investment portfolio with strong, consistent stocks.
Start Research-backed Investing ...Now.
BSE: 540084 | NSE: | Film Production, Distribution & Entertainment | Small Cap
Past 10 year’s financial track record analysis by Moneyworks4me indicates that Spicy Entertainment & Media Ltd is a below average quality company.
The key valuation ratios of Spicy Entertainment & Media Ltd's currently when compared to its past seem to suggest it is in the Fair zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Spicy Entertainment & Media Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 0% | 36.3% | 0.4% | 1.8% | 1.3% | 1.2% | 0.6% | 0.3% | -1.8% | 0.2% | - |
| Value Creation Index ⓘ | NA | 1.6 | -1.0 | -0.9 | -0.9 | -0.9 | -1.0 | -1.0 | -1.1 | -1.0 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 0 | 0.1 | 0 | 1.8 | 15.9 | 1.4 | 7.5 | 8.1 | 32.6 | 4.1 | 22 |
| Sales YoY Gr. | - | NA | -50% | 5,833.3% | 794.9% | -91.1% | 428.2% | 8.4% | 300.6% | -87.3% | - |
| Adj EPS ⓘ | 0 | 4.8 | 0 | 0.2 | 0.1 | 0.1 | 0.1 | 0 | -0.2 | 0 | 0.2 |
| YoY Gr. | - | NA | -99.6% | 850% | -42.1% | 9.1% | -50% | -50% | -733.3% | NA | - |
| BVPS (₹) ⓘ | 0 | 15.1 | 10 | 10.2 | 10.3 | 10.4 | 10.4 | 10.5 | 10.3 | 10.3 | 10.3 |
| Adj Net Profit ⓘ | 0 | 0 | 0 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | -0.3 | 0 | 0 |
| Cash Flow from Ops. ⓘ | 0 | 0 | -11.5 | 0 | 26 | 47.1 | 0 | 4.5 | -1.8 | 0 | - |
| Debt/CF from Ops. ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | NA | -23.7% | -18% | -87.3% | ||||
| Adj EPS ⓘ | NA | -28.9% | -30.7% | NA | ||||
| BVPSⓘ | NA | 0.1% | -0.4% | 0.2% | ||||
| Share Price | - | -15.2% | 22.7% | - | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 0 | 36.3 | 0.4 | 1.8 | 1.2 | 1.1 | 0.5 | 0.3 | -1.8 | 0.2 | 1.8 |
| Op. Profit Mgn % ⓘ | 0 | -101.5 | -356.7 | -11.4 | 1.9 | -25.9 | 1 | 0.9 | -1 | -7.1 | NAN |
| Net Profit Mgn % ⓘ | 0 | 38.8 | 70.8 | 12.3 | 1.1 | 13.7 | 1.2 | 0.7 | -1 | 0.9 | 1.4 |
| Debt to Equity ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
| Working Cap Days ⓘ | 0 | 5,109 | 8,491 | 1,259 | 931 | 21,423 | 5,862 | 6,565 | 1,658 | 12,746 | 0 |
| Cash Conv. Cycle ⓘ | 0 | -5,814 | -3,743 | -10 | 333 | 4,301 | 1,360 | -21,630 | -44,676 | -38,420 | 0 |
Return on Equity has increased versus last 3 years average to 1.80%
Sales growth has been subdued in last 3 years -18.03%
Net Profit has been subdued in last 3 years -30.66%
Sales growth is not so good in last 4 quarters at 0.00%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 0.2 | - |
| TTM Sales (₹ Cr.) | 21.7 | - |
| BVPS (₹.) ⓘ | 10.3 | - |
| Reserves (₹ Cr.) ⓘ | 1 | - |
| P/BV ⓘ | 0.37 | - |
| PE ⓘ | 20.11 | - |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 3.86 / 3.86 |
| All Time Low / High (₹) | 0.95 / 24.00 |
| Market Cap (₹ Cr.) | 6.4 |
| Equity (₹ Cr.) | 16.5 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 45.4 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0.02 | 0.06 | 0.03 | 1.78 | 15.93 | 1.42 | 7.50 | 8.13 | 32.57 | 4.13 |
| Operating Expenses ⓘ | 0.01 | 0.13 | 0.14 | 1.98 | 15.63 | 1.79 | 7.43 | 8.06 | 32.88 | 4.42 |
| Manufacturing Costs | 0 | 0 | 0 | 0.18 | 0 | 0.01 | 0.73 | 0.23 | 0 | 0 |
| Material Costs | 0.01 | 0.02 | 0 | 0 | 14.99 | 1.05 | 6.28 | 7 | 32.56 | 4.09 |
| Employee Cost | 0 | 0.04 | 0.08 | 1.32 | 0.14 | 0.22 | 0.20 | 0.17 | 0.16 | 0.14 |
| Other Costs ⓘ | 0.01 | 0.07 | 0.05 | 0.48 | 0.50 | 0.51 | 0.22 | 0.66 | 0.16 | 0.20 |
| Operating Profit ⓘ | 0.01 | -0.06 | -0.11 | -0.20 | 0.30 | -0.37 | 0.07 | 0.07 | -0.31 | -0.29 |
| Operating Profit Margin (%) | 34.1% | -101.0% | -356.0% | -11.4% | 1.9% | -25.9% | 1.0% | 0.9% | -1.0% | -7.1% |
| Other Income ⓘ | 0 | 0.10 | 0.14 | 0.69 | 0.04 | 0.66 | 0.08 | 0 | 0.05 | 0.36 |
| Interest ⓘ | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0 | 0 | 0 | 0 |
| Depreciation ⓘ | 0 | 0 | 0 | 0.16 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.01 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 0.01 | 0.03 | 0.03 | 0.32 | 0.31 | 0.26 | 0.12 | 0.05 | -0.28 | 0.05 |
| Tax ⓘ | 0 | 0.01 | 0.01 | 0.11 | 0.13 | 0.07 | 0.02 | 0 | 0 | 0.01 |
| Profit After Tax | 0 | 0.02 | 0.02 | 0.22 | 0.17 | 0.19 | 0.09 | 0.06 | -0.28 | 0.04 |
| PAT Margin (%) | 20.0% | 38.8% | 70.8% | 12.3% | 1.1% | 13.7% | 1.2% | 0.7% | -0.8% | 0.9% |
| Adjusted EPS (₹) | 0.9 | 4.8 | 0.0 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | -0.2 | 0.0 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 0.05 | 0.08 | 11.74 | 11.96 | 16.95 | 17.15 | 17.24 | 17.30 | 17.02 | 17.06 |
| Share Capital ⓘ | 0.05 | 0.05 | 11.69 | 11.69 | 16.51 | 16.51 | 16.51 | 16.51 | 16.51 | 16.51 |
| Reserves ⓘ | 0 | 0.03 | 0.05 | 0.27 | 0.44 | 0.64 | 0.73 | 0.79 | 0.51 | 0.55 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Payables | 0.22 | 1.53 | 0.18 | 0 | 0.18 | 0.06 | 29.90 | 25 | 19.80 | 14.86 |
| Others Liabilities ⓘ | 0 | 0.02 | 0.03 | 0.59 | 53.52 | 82.52 | 97.88 | 108.89 | 109.88 | 109.95 |
| Total Liabilities ⓘ | 0.27 | 1.63 | 11.95 | 12.55 | 70.65 | 99.73 | 145.02 | 151.19 | 146.70 | 141.87 |
Fixed Assets | ||||||||||
| Gross Block | 0 | 0 | 0 | 0.06 | 0.04 | 0.14 | 0.15 | 0.15 | 0.14 | 0.12 |
| Accumulated Depreciation | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.07 | 0.09 | 0.09 | 0.09 |
| Net Fixed Assetsⓘ | 0 | 0 | 0 | 0.06 | 0.04 | 0.11 | 0.08 | 0.06 | 0.05 | 0.04 |
| CWIP ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investmentsⓘ | 0 | 0 | 0 | 0 | 1.61 | 1.66 | 1.73 | 1.73 | 0 | 0 |
| Inventories | 0 | 0 | 0 | 0 | 0.55 | 0 | 50.25 | 43.25 | 10.69 | 6.60 |
| Trade Receivables | 0 | 0 | 0 | 0.09 | 28.59 | 4.78 | 4.78 | 10.46 | 42.41 | 40.79 |
| Cash Equivalents | 0.06 | 0.10 | 0.14 | 0.07 | 0.13 | 0.14 | 0.14 | 0.06 | 0.03 | 0.01 |
| Others Assetsⓘ | 0.21 | 1.53 | 11.81 | 12.33 | 39.73 | 93.04 | 88.04 | 95.63 | 93.52 | 94.44 |
| Total Assets ⓘ | 0.27 | 1.63 | 11.95 | 12.55 | 70.65 | 99.73 | 145.02 | 151.19 | 146.70 | 141.87 |
| PARTICULARS | Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 0.01 | 0.04 | -11.50 | 0.04 | 25.97 | 47.11 | 0 | 4.45 | -1.81 | -0.02 |
| PBT ⓘ | 0.01 | 0.03 | 0.03 | 0.32 | 0.17 | 0.19 | 0.09 | 0.05 | -0.28 | 0.05 |
| Adjustment ⓘ | 0 | 0 | 0 | 0.16 | 0.13 | -0.56 | -0.01 | 0.02 | -0.04 | 0.01 |
| Changes in Working Capital ⓘ | 0 | 0 | -11.5 | -0.44 | 25.67 | 47.73 | -0.07 | 4.46 | -1.5 | -0.07 |
| Tax Paid ⓘ | 0 | 0 | -0.02 | 0 | 0 | -0.25 | 0 | -0.08 | 0 | -0.01 |
| Cash Flow From Investing Activity ⓘ | -0.01 | 0 | -0.10 | -0.12 | -30.71 | -47.09 | 0 | -4.53 | 1.78 | 0 |
| Capex | 0 | 0 | 0 | -0.08 | -1.50 | -0.08 | 0 | 0 | 0 | 0 |
| Net Investments | 0 | 0 | 0 | 0 | -1.58 | 0 | 0 | 0 | 1.79 | 0 |
| Others ⓘ | -0.01 | 0 | -0.10 | -0.04 | -27.64 | -47.01 | 0 | -4.53 | 0 | 0 |
| Cash Flow From Financing Activityⓘ | 0.05 | 0 | 11.64 | 0 | 4.81 | -0.01 | 0 | 0 | 0 | 0 |
| Net Proceeds from Shares ⓘ | 0.05 | 0 | 11.64 | 0 | 4.82 | 0 | 0 | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Paid ⓘ | 0 | 0 | 0 | 0 | -0.01 | -0.01 | 0 | 0 | 0 | 0 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow ⓘ | 0.06 | 0.04 | 0.05 | -0.07 | 0.06 | 0.01 | 0 | -0.08 | -0.03 | -0.02 |
| PARTICULARS | Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 8.78 | 38.44 | 0.36 | 1.85 | 1.2 | 1.14 | 0.53 | 0.32 | -1.61 | 0.22 |
| ROCE (%) | 12.77 | 55.66 | 0.52 | 2.75 | 2.19 | 1.61 | 0.7 | 0.31 | -1.61 | 0.3 |
| Asset Turnover Ratio | 0.08 | 0.07 | 0 | 0.15 | 0.38 | 0.02 | 0.06 | 0.05 | 0.22 | 0.03 |
| PAT to CFO Conversion(x) | N/A | 2 | -575 | 0.18 | 152.76 | 247.95 | 0 | 74.17 | N/A | -0.5 | Working Capital Days |
| Receivable Days | 0 | 0 | 0 | 19 | 329 | 4,288 | 233 | 342 | 296 | 3,677 |
| Inventory Days | 75 | 19 | 0 | 1 | 6 | 0 | 2,445 | 2,099 | 302 | 764 |
| Payable Days | 0 | 0 | 0 | 0 | 2 | 41 | 871 | 1,431 | 251 | 1,547 |
The company was originally incorporated as “Lahoti Entertainment & Media Limited” in Kolkata, West Bengal as a Public Limited Company under the provisions of the Companies Act, 1956. Subsequently, the name of the company was changed to “Spicy Entertainment and Media Limited' and a fresh Certificate of Incorporation dated November 7, 2014 issued by the Registrar of Companies, Kolkata, West Bengal. The company’s initial focus was on the entertainment industry, which was hitherto dominated by a few players. Despite stringent barriers to entry, Spicy managed to wedge its foot in the door. The company’s efforts are continually rewarded by way of commendations and recommendations from satisfied clients.
It offers fully customized solutions that give shape to its clients’ special preferences, their needs and vision for the program. It offers the most comprehensive range of solutions for corporate as well as private event management and media production needs. It plans and stage events to suit the specific needs of its clients. It is a one-stopshop for all event management and media production requirements.
Spicy is an efficiently run self-sufficient organization with its own facilities, equipment and connections with talented, inspired and loyal writers, directors, production, post-production and marketing personnel who are responsible for guiding every Spicy production from ideation to telecast, in a cost-effective yet quality conscious manner. The company designs and develops optimal solutions that maximize its clients.
Business area of the company
The company is a media and entertainment company with specific focus on event management. It is also engaged in the business of distribution of films. It also provides event management services to leading Indian insurance companies for their customer awareness programs, brand promotional activities, sign board management, marketing campaigns amongst others.
Services
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Download APP
