UTV Software Communications Ltd - Stock Valuation and Financial Performance

BSE: 532619 | NSE: UTVSOF | TV Broadcasting & Software Production | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on UTV Software Commns.

M-Cap below 100cr DeciZen not available

UTV Software Communications stock performance -

mw4me loader
P/E Ratio (SA):
13.59
Market Cap:
5,595.4 Cr.
52-wk low:
1,080.1
52-wk high:
1,084

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of UTV Software Commns.:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Value Creation Index Colour Code Guide

Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21TTM
ROCE % -33.8%-13.4%-7.9%-11.2%-43.3%-5.9%11.3%26.6%9.2%8.9%-
Value Creation
Index
-3.5-2.0-1.6-1.8NA-1.4-0.21.0-0.3-0.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 430652617727400839569346186205205
Sales YoY Gr.-51.7%-5.3%17.9%-45.1%109.9%-32.1%-39.3%-46.1%9.9%-
Adj EPS -145.2-60.8-44.3-57.6-124.1-1.41.44.11.7279.7
YoY Gr.-NANANANANANA193.6%-58.6%15.9%-
BVPS (₹) 57.5116.7104.242.3-147.311.613.417.42024.6209.1
Adj Net
Profit
-600-304-229-297-656-118125366151176412
Cash Flow from Ops. -412-333-1541084.141129.433085.161.3-
Debt/CF from Ops. -2.9-3.6-911.9340.10.10000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -7.9%-12.5%-28.9%9.9%
Adj EPS NANA12.1%15.9%
BVPS-9%NA22.4%23.1%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21TTM
Return on
Equity %
-87.8-74.1-40.8-59.12191.3-47.411.226.69.18.868.2
Op. Profit
Mgn %
-94.5-3.3-22.5-24.9-100.82.8-3.936.719.233.8-0.5
Net Profit
Mgn %
-139.6-46.7-37.1-40.9-164.2-14.121.910681.185.7200.9
Debt to
Equity
52.12.62.8-2.600000-
Working Cap
Days
1,0796426764985852084328351,5321,382586
Cash Conv.
Cycle
407216328129138-61-233-702-802-369471

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Net Profit has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - UTV Software Communications Ltd.

Standalone Consolidated
TTM EPS (₹) 79.7 12.9
TTM Sales (₹ Cr.) 205 556
BVPS (₹.) 209.1 193.7
Reserves (₹ Cr.) 1,029 949
P/BV 5.18 5.59
PE 13.59 83.70
From the Market
52 Week Low / High (₹) 1080.05 / 1084.00
All Time Low / High (₹) 127.65 / 1132.00
Market Cap (₹ Cr.) 5,595
Equity (₹ Cr.) 51.7
Face Value (₹) 10
Industry PE 18.5

Management X-Ray of UTV Software Commns.:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *26.5820.4415.9917.1418.4316.6816.672.630.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of UTV Software Commns.

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Sales429.75651.92617.15727.45399.52838.72569.26345.73186.47204.90
Operating Expenses 836.47674.79756.81913.15802.39818.85591.80237.60161.59138.10
Manufacturing Costs190.12172.74560.61147.41143.65305.18236.1953.1818.1118.58
Material Costs4.71000000000
Employee Cost 41.6733.8827.8922.1030.16113.7161.2666.6151.4256.21
Other Costs 599.97468.17168.30743.65628.58399.97294.35117.8192.0663.31
Operating Profit -406.72-22.87-139.66-185.70-402.8819.87-22.54108.1324.8866.81
Operating Profit Margin (%) -94.6%-3.5%-22.6%-25.5%-100.0%2.4%-4.0%31.3%13.3%32.6%
Other Income 42.8323.7434.4119.6642.2261.23221.88138.15134.6777.47
Interest 91.60128.47118.62131.51125.4787.053.750.203.321.12
Depreciation 4.802.761.121.061.2295.6195.2345.4013.188.49
Exceptional Items -463.05-332.3900-561.83-61.3483.92-67.07148.73339.66
Profit Before Tax -923.33-462.75-224.99-298.60-1,049.17-162.90184.28133.61291.79474.32
Tax 075.140.131.9200.370-219.8544.1162.65
Profit After Tax -923.33-537.89-225.12-300.52-1,049.17-163.27184.28353.46247.67411.67
PAT Margin (%) -214.0%-82.5%-36.5%-41.3%-262.0%-19.5%32.4%102.2%132.8%200.9%
Adjusted EPS (₹)-223.0-107.0-43.6-58.2-198.0-1.92.14.02.84.6
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21

Equity and Liabilities

Shareholders Fund 237.67583.85538.25468.66-528.521,011.901,195.851,549.081,779.722,191.10
Share Capital 41.3150.0451.66301.56302.74875.59891.87891.87891.71891.71
Reserves 196.37533.80486.58167.09-831.25136.31303.98657.21888.011,299.39
Minority Interest0000000000
Debt1,137.601,211.501,378.24465.811,391.8730.860000
Long Term Debt0825825501,01000000
Short Term Debt1,137.60386.50553.24415.81381.8730.860000
Trade Payables66.5188.9094.48137.87125.88351.94481.25396.12161.8095.67
Others Liabilities 115.95110.0791.15906.1778.55168.93158.1221.46-52.81-56.35
Total Liabilities 1,557.741,994.312,102.131,978.491,067.791,563.631,835.221,966.661,888.702,230.42

Fixed Assets

Gross Block16.5712.874.323.436.22494.72498.69493.83534.63518.39
Accumulated Depreciation8.9610.981.601.332.55190.83286.03370.33450.49452.30
Net Fixed Assets7.611.892.722.103.67303.89212.66123.5084.1566.09
CWIP 000000.350000
Investments 388.61793963.521,106.97635.77651.51735.42720.55869.281,208.94
Inventories402.24459595.38432.68192.0532.2911.240.0800
Trade Receivables107.62139.1188.9066.2421.72173.61165.69172.8191.13100.94
Cash Equivalents 31.4340.518.2011.624.6278.0269.51410.41186.55257.11
Others Assets620.24560.79443.41358.88209.97323.97640.70539.30657.60597.34
Total Assets 1,557.741,994.312,102.131,978.491,067.791,563.631,835.221,966.661,888.702,230.42

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Cash Flow From Operating Activity -411.91-332.78-153.99108.324.09410.5129.44329.8185.0661.28
PBT -923.33-462.75-224.99-298.60-1,049.17-162.90184.28133.61291.79474.32
Adjustment 1,044.87800.36541.35737.141,174.29490.3557.36138.85-110.70-351.12
Changes in Working Capital -520.23-650.06-447.89-312.38-113.4366.6-177.1888.87-86.83-117.03
Tax Paid -13.22-20.33-22.47-17.84-7.6016.45-35.02-31.52-9.2055.10
Cash Flow From Investing Activity -75.19-450.87-100.82-143.89-41.89-86.87-2.6811.43-265.6428.86
Capex -0.31-2.17-2.47-0.43-2.79-2.53-4.41-5.24-4.80-3.98
Net Investments 00000-103.010.01000
Others -74.89-448.70-98.36-143.46-39.1018.671.7216.67-260.8432.84
Cash Flow From Financing Activity 485.33801.42221.9927.5832.59-324.14-35.28-0.20-43.30-19.56
Net Proceeds from Shares 32.67884.06176.73249.90521,06300-16.900
Net Proceeds from Borrowing -122.19786.63050135-9600000
Interest Paid -88.46-118.17-121.48-134.89-120.48-74.82-3.78-0.20-3.10-1.12
Dividend Paid 0000000000
Others 663.31-751.10166.75-137.44-33.93-352.32-31.500-23.30-18.45
Net Cash Flow -1.7817.78-32.82-7.99-5.21-0.50-8.51341.04-223.8870.57
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Ratios
ROE (%)-135.19-130.95-40.12-79.4N/A-139.8516.6925.7514.8820.73
ROCE (%)-52.46-20.83-5.73-9.09N/A-7.916.639.7117.7123.93
Asset Turnover Ratio0.230.370.30.360.260.640.330.180.10.1
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/A0.160.930.340.15
Working Capital Days
Receivable Days846967394043109179258171
Inventory Days4072413122582854914600
Payable Days4,972000000000

UTV Software Communications Ltd Stock News

UTV Software Communications Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of UTV Software Commns. on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of UTV Software Commns. stood at ₹5,595.4.
The latest P/E ratio of UTV Software Commns. as of 01-Jan-1970 05:30 is 13.59.
The latest P/B ratio of UTV Software Commns. as of 01-Jan-1970 05:30 is 5.18.
The 52-week high of UTV Software Commns. is ₹1,084 and the 52-week low is ₹1,080.1.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of UTV Software Commns. is ₹204.9 ( Cr.) .

About UTV Software Communications Ltd

UTV Software Communications is integrated media and entertainment company incorporated in the year 1990. It operates four segments such as Content Production and Services, Movies, Broadcasting and gaming.

It has subsidiaries with offices across India, Mauritius, UK USA and Japan. Walt Disney holds a strategic stake in UTV.

UTV has its own distribution network across markets such as India, US, UK, Middle East, South Africa, Australia and Japan. Some of the other key films distributed by UTV are Sarfarosh, Mission Kashmir, Tare Zameen Par, Don, Viruddh, Bluffmaster, Taxi No.9211 and many more.

Businesses

Movies- Under this segment it is involved in production and distribution segments of movie. It has been associated with movies like Rang De Basanti, Metro, Hattrick, Khosla Ka Ghosla, Chup Ke Chup Ke, Lakshya, Swades, Fiza and many more. UTV has strategic alliances with Hollywood studios like Fox, Walt Disney, Sony and Overbrook. The company has co-produced Hollywood films like The Namesake, I Think I love My Wife and it has several projects in the pipeline.

Gaming- It has also ventured in gaming segment and hold majority stakes in two gaming companies - Ignition and Indiagames commanding stronger presence in gaming space. For creative aspect it has pool of talent from various countries namely UK, US, Japan and India. Indiagames has developed games such as Harry Potter, Godzilla, XXX, Ocean’s 12, Star Wars, Scorpion King and many more.

Broadcasting- UTV Global Broadcasting is the broadcast and distribution arm of UTV Software Communications. It has launched 4 channels namely Bindass, Bindass Movies, World Movies and UTV Movies.

Content Production and Services- It offers content in various segments like Kids, Drama, Comedy, Regional themes, Fantasies, Action, Horror, Mythological, Non-fiction. UTV’s fiction and non-fiction programmes cut across channels from STAR TV, to National Geographic to BBC to Hungama TV. It has aired range of programmes on 26 channels in 19 countries in 7 languages and has a library of over 5000 hours of programming. It has created serials like Shanti, Bombay talking, Shararat, Special Squad, Back to the Floor, CNN Indiadotcom, PanAsia etc.

It is also a dominant airtime seller on channels like Sun TV, Udaya TV, Surya TV, Gemini TV, etc.

It also operates 6 dubbing studio across Mumbai, Delhi and Chennai. It has catered clients catered to clients like Bindass, Bindass Movies, Discovery Channel, Doordarshan, Hallmark, Hungama TV, Nickelodeon, National Geographic Channel, Star TV, The History Channel, Turner International, Twentieth Century Fox, Warner Bros Walt Disney, amongst others.

Awards

The company won “ASIAN TELEVISION AWARDS 2005” for  its programme‘GOL GOL GULLAM’ aired on Hungama TV in the BEST Children’s Programme category.

It bagged the Best Production house of the year in 2003 by Indian Telly Awards.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.