SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Sanraa Media Ltd (531312)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 531312 NSE: IT - Software | Small Cap | Sanraa Media Share Price

BSE Share Price
Not Listed

Sanraa Media Ltd (531312)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 531312 NSE: IT - Software | Small Cap | Sanraa Media Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹6 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹-0.2
TTM Sales
₹10.6 Cr.
Book Value per Share
₹0.9
P/E Ratio
0.00
Industry PE
19.7
Price to Book (P/B)
0.05
Price to Sales (P/S)
0.57
EV/EBITDA
-2.09
Dividend Yield
NAN%
Profitability Efficiency
Return on Equity (ROE)
0.56%
Return on Capital Employed (ROCE)
3.41%
Return on Assets (ROA)
0.45%
Operating Profit Margin
26.1%
Net Profit Margin
1.09%
Gross Profit Margin
20.9%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
5.19%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
35.88%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
-90.56%
Asset Quality
Promoter Holding
2.58%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹-11 Cr.
Equity
₹119.6 Cr.
Face Value
₹1
All Time Low / High
₹0.02 / 2.91

Sanraa Media stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

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

Mar'01Mar'02Jun'03Sep'04Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11TTM
ROCE % -2.7%-12.1%-11.4%18.3%7.7%11.1%40.3%9.7%7.4%3.4%-

Growth Parameters

Sales 1.20.30.31.11.72.613.543.866.770.111
Sales YoY Gr.--75.4%-6.9%307.4%56.4%48.8%425.8%225.1%52.3%5.2%-
Adj EPS -0-0-00000.100.10-0.2
YoY Gr.-NANANA-66.7%0%1100%-66.7%75%-85.7%-
BVPS (₹) 0.20.20.10.20.10.20.41.11.11.10.9
Adj Net
Profit
-0.2-0.7-0.50.80.20.43.64.980.8-29
Cash Flow from Ops. -0.30.70.20.30.71.11.4-5-4.70-
Debt/CF from Ops. 000.30.1001.9-1.7-2.80-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 57.4%109.9%73.4%5.2%
Adj EPS NA0%-56.3%-85.7%
BVPS20.7%54.4%41.8%0.9%
Share Price - - - -

Key Financial Parameters

Mar'01Mar'02Jun'03Sep'04Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11TTM
Return on
Equity %
-2.7-11-10.317.23.95.4366.96.10.6-23.4
Op. Profit
Mgn %
-0.5-158.1-6579.421.467.743.421.320.226.1-141
Net Profit
Mgn %
-13.8-236.9-167.371.89.413.526.511.212.11.1-272.1
Debt to
Equity
0000000.20.10.10.2-
Working Cap
Days
7432,5921,549443263295144154214307-657
Cash Conv.
Cycle
3431,7791,29521516824080836177-496

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'01Mar'02Jun'03Sep'04Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11
Sales1.180.290.341.372.582.5613.4643.7666.6670.12
Operating Expenses > + 1.190.750.610.282.030.837.6234.4553.1951.83
Manufacturing Costs0.01000.010.010.010.111.291.621.09
Material Costs0.230.210.07-000.0300012.24
Employee Cost 0.070.020.030.010.100.381.955.4010.3310.63
Other Costs > 0.880.510.500.271.920.415.5627.7741.2427.88
Operating Profit > -0.01-0.46-0.271.090.541.735.849.3113.4618.29
Operating Profit Margin (%) -0.5%-158.0%-78.1%79.4%21.1%67.7%43.4%21.3%20.2%26.1%
Other Income > + 0.040.020.030.0200.020.110.871.070.04
Exceptional Items > 0000000000
Interest > 0.010.010.020.0200.010.071.221.393.70
Depreciation > 0.190.240.350.110.101.141.702.773.9613.05
Profit Before Tax > -0.16-0.68-0.610.980.440.614.186.189.181.57
Tax > 00000.200.260.620.741.130.81
Profit After Tax -0.16-0.68-0.610.980.240.353.575.458.050.76
PAT Margin (%) -13.8%-236.0%-176.0%71.8%9.2%13.5%26.5%12.5%12.1%1.1%
Adjusted EPS (₹)-0.0-0.0-0.00.00.00.00.10.10.10.0
Dividend Payout Ratio (%)0%0%0%0%0%87.20%2.60%0%0%0%

Valuation of Sanraa Media - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'01Mar'02Jun'03Sep'04Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11

Equity and Liabilities

Shareholders Fund + 5.415.825.226.206.446.4312.48127.92135.97136.73
Share Capital 5.056.056.056.056.056.056.5853.16119.61119.61
Reserves 0.36-0.23-0.830.150.390.385.9074.7616.3617.12
Debt +00.030.070.05002.658.591324.66
Long Term Debt00.030.070.05002.658.591324.66
Short Term Debt0000000000
Minority Interest0000000000
Trade Payables0.150.210.170.030.130.131.075.877.097.99
Others Liabilities 1.270.180.160.100.250.762.484.1968.63
Total Liabilities 6.836.245.626.386.827.3218.67146.57162.05178.02

Fixed Assets

Net Fixed Assets +3.524.063.894.164.114.015.1713.0710.9643.08
Gross Block3.954.744.845.225.196.239.0919.7721.6166.79
Accumulated Depreciation0.430.670.941.061.082.223.926.6910.6523.71
CWIP 0000004.5234.7435.110
Investments 0.0100000065.9265.9765.97
Inventories0.300.090.020.030.0300000
Trade Receivables1.401.351.281.881.622.147.4324.5438.1457.70
Cash Equivalents 0.040.02000.010.110.193.790.090.07
Others Assets 1.550.710.430.311.061.051.374.5011.7711.19
Total Assets 6.836.245.626.386.827.3218.67146.57162.05178.02

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'01Mar'02Jun'03Sep'04Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11
Cash Flow From Operating Activity + -0.300.740.240.401.051.141.43-4.99-4.670
PBT -0.16-0.68-0.610.980.440.614.186.189.180
Adjustment 0.200.600.710.261.641.331.974.896.410
Changes in Working Capital -0.680.820.16-0.82-1.04-0.8-4.65-14.84-18.860
Tax Paid 00-0.02-0.02000000
Cash Flow From Investing Activity + -0.20-0.79-0.22-0.38-0.99-1.04-7.38-106.81-2.270
Capex -0.20-0.79-0.22-0.38-0.06-1.04-7.38-40.89-2.220
Net Investments 0000000-65.92-0.050
Others 0000-0.9400000
Cash Flow From Financing Activity + 0.420.03-0.04-0.02-0.0506.12115.413.240
Net Proceeds from Shares 00-0.080003.83110-0.920
Net Proceeds from Borrowing 0000002.65000
Interest Paid 0000000000
Dividend Paid 000000-0.36-0.5400
Others 0.420.030.05-0.02-0.050-05.954.160
Net Cash Flow -0.08-0.02-0.02-00.010.100.173.60-3.700

Financial Ratio

PARTICULARSMar'01Mar'02Jun'03Sep'04Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11
Ratios
ROE (%)-3.4-13.79-12.0318.234.156.2540.697.816.120.56
ROCE (%)-2.66-12.11-11.3818.317.6611.0540.289.727.43.41
Asset Turnover Ratio0.180.040.060.230.390.361.040.530.430.41
PAT to CFO Conversion(x)N/AN/AN/A0.414.383.260.4-0.92-0.580
Working Capital Days
Receivable Days3481,736.301,394.30420.20247.80267.70129.80133.40171.60249.50
Inventory Days128.30250.5062.707.404.5000000
Payable Days242.60309.10948.70001,494.70000224.80

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *95.1842.3042.300.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Sanraa Media Ltd FAQs

The current trading price of Sanraa Media 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 31-Dec-1969 the market cap of Sanraa Media stood at ₹5.98 Cr

The latest P/E ratio of Sanraa Media as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Sanraa Media as of 31-Dec-1969 is 0.05.

The 52-week high of Sanraa Media is ₹0.06 and the 52-week low is ₹0.05.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Sanraa Media is ₹10.55 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Sanraa Media Ltd

Sanraa Media is one of the pioneers in the new media technology industry. Sanraa is a creative and energetic new media technology company having its headquarters in Chennai, India with state of the art creative studios in Chennai and Bangalore and marketing offices in New Jersey, USA, prides itself of a production force of more than 250 people and a support staff of 90 people.

With expertise in film production, graphics, animation, web streaming and gaming, it is India’s only outfit offering the services of a production house, visual effects studio and design firm all rolled in one.

Sanraa has a precise mix of management expertise and animation talent. The studio aims to be a one stop shop providing a range of digital and media services attracting national and international clients and the best people to work on them.

Their 3D team is made up of highly-skilled professionals having unyielding background in 2D, 3D, computer graphic movies and games. Each charged to implement this knowledge to serve customer's needs. Together they deliver outstanding quality projects. Sanraa Media’s end products are enduring characters, visual FX, games and edutainment that delight audience of all ages and all nationalities

Sanraa Media’s internal focus is on continuous people development through its training academy – Sanraa Media Knowledge Center. The academy is a state of the art learning environment where all the employees are put through rigorous training programs on software updates/upgrades, new technologies and people skills to create a world class production environment whose mantra is creativity and efficiency.

The academy also possesses an R&D wing that acts as an incubator for ideas and innovation, where plug-ins for softwares and new concepts are created to enhance productivity.

Services offered by the company:

  • Animation
  • Visual effects
  • Media services
  • Gaming
  • Web Development

Clientele:

  • Skaramoosh London Ltd.
  • Cyber Media (I) Limited
  • Sixinabox UK
  • Super Audio Pvt.Ltd., Chennai
  • Mecotronics (P) Limited
  • P.L. Agrocommodities Ltd.
  • Mobibase
  • GV Films, Chennai
  • RPG Horticulture
  • Dugar & Company
  • Pinnacle Technologies Ltd. Canada
  • Apollo Hospitals Limited
  • Fourrts India Laboratories (P) Limited
  • Dadha Pharmaceuticals
  • Escotoonz
  • ITI Capital Markets Limited
  • Royal Printing Press, Abu Dhabi
  • Al Murjan International, Dubai
  • Video Movie International
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

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: