Sri Adhikari Brothers Television Network Ltd - Stock Valuation and Financial Performance

BSE: 530943 | NSE: SABTNL | Film Production, Distribution & Entertainment | Small Cap

Sri Adhikari Brother Share Price

2,030.45 39.80 2.00%
as on 04-Dec'24 14:16

DeciZen - make an informed investing decision on Sri Adhikari Brother

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Sri Adhikari Brothers Television Network stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
5,050.9 Cr.
52-wk low:
1.9
52-wk high:
1,990.7

Is Sri Adhikari Brothers Television Network Ltd an attractive stock to invest in?

1. Is Sri Adhikari Brothers Television Network Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Sri Adhikari Brothers Television Network Ltd is a below average quality company.

2. Is Sri Adhikari Brothers Television Network Ltd undervalued or overvalued?

The key valuation ratios of Sri Adhikari Brothers Television Network Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Sri Adhikari Brothers Television Network Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Sri Adhikari Brothers Television Network Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

10 Year X-Ray of Sri Adhikari Brother:

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.
Sri Adhikari Brothers Television Network Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 4.7%5.9%9.7%-11.7%-21.1%-14.8%-15.8%-18.7%-23.1%-29.4%-
Value Creation
Index
-0.7-0.6-0.3-1.8-2.5NANANANA-3.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 91.212813857.515.2-1.10001.54
Sales YoY Gr.-40%7.9%-58.3%-73.5%-107.5%NANANANA-
Adj EPS 1.41.91.4-12.4-15-10.5-7.1-6.1-6.1-8.5-4.2
YoY Gr.-39%-23.8%-962.5%NANANANANANA-
BVPS (₹) 6827.729.116.51.5-9.2-16.4-22.4-28.54.34.4
Adj Net
Profit
4.76.65-43.4-52.4-36.7-24.9-21.3-21.3-21.6-11
Cash Flow from Ops. 537.951.15.5-10.40.4-0.3-0.20.1-12.4-
Debt/CF from Ops. 15.22.23.327.9-15.8486.8-650-855.21388.6-4.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -36.6%-37.1%NANA
Adj EPS -222.6%NANANA
BVPS-26.4%23.7%NANA
Share Price 27.3% 314% 954.8% 107331.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
2.23.95-54.4-166.4271.755.831.423.948.7-97.1
Op. Profit
Mgn %
26.93229.8-7.1-56.289.6000-210.2-56.7
Net Profit
Mgn %
5.25.23.7-75.5-343.73228.7000-1440.1-283.3
Debt to
Equity
0.30.91.62.731.7-5.5-3.2-2.3-1.850
Working Cap
Days
39823715328354800002,860628
Cash Conv.
Cycle
6644441242090000581-1,226

Recent Performance Summary

No data to display

Return on Equity is Poor

Sales growth has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - Sri Adhikari Brothers Television Network Ltd.

Standalone Consolidated
TTM EPS (₹) -4.2 -4.2
TTM Sales (₹ Cr.) 3.8 5.1
BVPS (₹.) 4.4 4.4
Reserves (₹ Cr.) -14 -14
P/BV 454.33 449.04
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 1.85 / 1990.65
All Time Low / High (₹) 0.95 / 2350.00
Market Cap (₹ Cr.) 5,051
Equity (₹ Cr.) 25.4
Face Value (₹) 10
Industry PE 45.6

Management X-Ray of Sri Adhikari Brother:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *82.5982.5982.5982.5982.5982.5982.590.420.420.35
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Sri Adhikari Brother

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales911281385715-10002
Operating Expenses 678797622401115
Manufacturing Costs597498581000001
Material Costs0-1-12-313-10002
Employee Cost 3532000000
Other Costs 4976111112
Operating Profit 254141-5-9-1-1-1-1-3
Operating Profit Margin (%) 26.9%31.9%29.8%-8.6%-57.3%89.6%----210.0%
Other Income 0000110000
Interest 713151612134000
Depreciation 12171923242320202019
Exceptional Items 0-900-900000
Profit Before Tax 617-44-53-37-25-21-21-22
Tax 1120000000
Profit After Tax 505-44-53-37-25-21-21-22
PAT Margin (%) 5.2%0.2%3.7%-76.5%-344.0%3,237.4%----1,440.1%
Adjusted EPS (₹)1.40.11.4-12.6-15.0-10.5-7.1-6.1-6.1-8.5
Dividend Payout Ratio (%)44%886%42%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 23899102585-32-57-78-10011
Share Capital 35373535353535353525
Reserves 203626723-30-67-92-113-135-14
Minority Interest0000000000
Debt60501263222221
Long Term Debt60501263000000
Short Term Debt0000222221
Trade Payables7141414333331
Others Liabilities 32495917718820220620620758
Total Liabilities 33721330125219917515413311371

Fixed Assets

Gross Block198214333333324324324324324291
Accumulated Depreciation8095114137153176197217237256
Net Fixed Assets1191192191961711481271078635
CWIP 1414141414141414140
Investments 941999000000
Inventories011215233330
Trade Receivables3128257201112
Cash Equivalents 32210100025
Others Assets7730201110109999
Total Assets 33721330125219917515413311371

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 538516-100000-12
PBT 617-44-53-37-25-21-21-22
Adjustment 184034403323202020160
Changes in Working Capital -18-211101015411-151
Tax Paid -2-100-100000
Cash Flow From Investing Activity -79-25-110-11000046
Capex -63-16-120-11000046
Net Investments -16-9100000000
Others 0000000000
Cash Flow From Financing Activity 75-1358-690000-10
Net Proceeds from Shares 3400000000-10
Net Proceeds from Borrowing 643740900000
Interest Paid -6-13-13-7000000
Dividend Paid -2-2-20000000
Others -16000000000
Net Cash Flow 1-10-10000024
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)2.250.145.08-55.18-166.78N/AN/AN/AN/A0
ROCE (%)4.695.879.68-11.65-21.12N/AN/AN/AN/A-29.41
Asset Turnover Ratio0.310.460.540.210.0700000.02
PAT to CFO Conversion(x)1N/A10.2N/AN/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days10783701021070000284
Inventory Days02168319300000
Payable Days0-5,012-453-1,716235-928000429

Sri Adhikari Brothers Television Network Ltd Stock News

Sri Adhikari Brothers Television Network Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Sri Adhikari Brother on 04-Dec-2024 14:16 is ₹2,030.5.
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 04-Dec-2024 14:16 the market cap of Sri Adhikari Brother stood at ₹5,050.9.
The latest P/E ratio of Sri Adhikari Brother as of 04-Dec-2024 14:16 is 0.00.
The latest P/B ratio of Sri Adhikari Brother as of 04-Dec-2024 14:16 is 454.3.
The 52-week high of Sri Adhikari Brother is ₹1,990.7 and the 52-week low is ₹1.85.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Sri Adhikari Brother is ₹3.77 ( Cr.) .

About Sri Adhikari Brothers Television Network Ltd

Sri Adhikari Brothers Television Network Limited (SABTNL) is a listed public-limited Company incorporated in 1994. Sri Adhikari Brothers Group is a leading Indian M&E conglomerate with interests in Broadcast, films, content production and publishing. They currently boast of three listed entities. The company which was started as a small family owned partnership firm by brothers Mr. Gautam Adhikari & Mr. Markand Adhikari in 1985 went on to become the first publicly- listed television production company in India when it was listed on the BSE in 1995.

The group not only has a fair amount of experience in the production of content but also in the broadcasting sector by creating a light humor centric television brand, SAB TV. Currently, the group has exposure across content production, broadcast and publishing. It is in the process of setting up two state of art production studios.

Business area of the company

The company is a media company and operates in the field of content production and syndication of content to various broadcasters, aggregators and satellite networks.

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.