SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

ETC Networks Ltd. (Amalgamated) (ETC)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 532958 NSE: ETC TV Broadcasting & Software Production | Small Cap | ETC Net(Amalgamated) Share Price

BSE Share Price
Not Listed

ETC Networks Ltd. (Amalgamated) (ETC)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 532958 NSE: ETC TV Broadcasting & Software Production | Small Cap | ETC Net(Amalgamated) Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹258 Cr.
Current Price
₹0
52-Week Low / High
₹263 / 268
TTM EPS
₹3.1
TTM Sales
₹57.2 Cr.
Book Value per Share
₹108.3
P/E Ratio
85.04
Industry PE
19.8
Price to Book (P/B)
2.45
Price to Sales (P/S)
4.51
EV/EBITDA
38.94
Dividend Yield
4.27%
Profitability Efficiency
Return on Equity (ROE)
8.65%
Return on Capital Employed (ROCE)
10.81%
Return on Assets (ROA)
5.89%
Operating Profit Margin
17%
Net Profit Margin
12.92%
Gross Profit Margin
25.3%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-14.34%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-34.14%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
-63.14%
Asset Quality
Promoter Holding
70.51%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹96 Cr.
Equity
₹9.7 Cr.
Face Value
₹10
All Time Low / High
₹50.10 / 525.00

ETC Networks . (Amalgamated) 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'00Mar'01Mar'02Mar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09TTM
ROCE % 0.1%11.7%-27.6%40.4%26.5%19.3%16.9%5.8%32.6%10.8%-

Growth Parameters

Sales 053.834.843.842.646.744.120.677.866.757
Sales YoY Gr.-NA-35.3%25.8%-2.7%9.5%-5.5%-53.4%278.7%-14.3%-
Adj EPS 0.22.1-1110.210.654.823.924.19.13.1
YoY Gr.-945%-626.3%NA4.5%-52.8%-4.8%400.2%1.1%-62.2%-
BVPS (₹) 0000000099.2105.1108.3
Adj Net
Profit
02.5-12.914.115.97.57.11.823.58.93
Cash Flow from Ops. 02.21.99.215.317.49.42.918.27.6-
Debt/CF from Ops. 01.46.30.90.30.10.11.406.6-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales NA9.4%14.8%-14.3%
Adj EPS 52.9%-3%24.1%-62.2%
BVPSNANANA6%
Share Price - - - -

Key Financial Parameters

Mar'00Mar'01Mar'02Mar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09TTM
Return on
Equity %
0.19.3-38.741.831.912.510.94.846.68.92.9
Op. Profit
Mgn %
09-23.544.242.537.330.710.621.6172.3
Net Profit
Mgn %
04.6-3732.337.316.116.28.530.213.35.3
Debt to
Equity
00.10.50.20.1002.500.5-
Working Cap
Days
01393032533042822783531423150
Cash Conv.
Cycle
035844712412814116716580

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'00Mar'01Mar'02Mar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09
Sales053.8234.8343.8042.6046.6544.1020.5577.8266.66
Operating Expenses + 0.014943.0524.4624.6829.6430.6518.4461.2355.74
Manufacturing Costs029.215.623.723.293.573.494.4020.5514.14
Material Costs007.265.574.876.747.932.804.325.23
Employee Cost 03.862.922.923.655.015.784.1610.8114.19
Other Costs 0.0115.9327.2412.2512.8714.3213.457.0725.5522.18
Operating Profit -0.014.83-8.2219.3417.9217.0113.462.1116.5810.92
Operating Profit Margin (%) -9.0%-23.6%44.2%42.1%36.5%30.5%10.3%21.3%16.4%
Other Income + 0.020.140.171.301.701.261.110.984.176
Exceptional Items 0000000000
Interest 00.601.241.320.770.320.080.190.290.07
Depreciation 01.703.213.165.166.453.470.903.553.41
Profit Before Tax 0.012.66-12.5016.1613.7011.5011.01216.9113.43
Tax 00.220.392.03-2.084.283.940.30-6.454.82
Profit After Tax 02.44-12.8914.1315.787.227.081.7023.368.61
PAT Margin (%) -4.5%-37.0%32.3%37.0%15.5%16.1%8.3%30.0%12.9%
Adjusted EPS (₹)0.22.1-11.010.210.64.84.723.224.08.8
Dividend Payout Ratio (%)0%0%0%19.70%19%20.70%21.10%0%10.40%28.30%

Valuation of ETC Net(Amalgamated) - 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'00Mar'01Mar'02Mar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09

Equity and Liabilities

Shareholders Fund + 0.3141.6224.9742.6957.0762.5867.951.6496.69102.46
Share Capital 0.2011.7011.7013.9214.9614.9614.960.739.749.74
Reserves 0.1129.9213.2728.7742.1147.6252.990.9186.9592.71
Debt +03.1312.088.663.781.600.424.090.4250.15
Long Term Debt03.1312.088.663.781.600.424.090.4250.15
Short Term Debt0000000000
Minority Interest0000000000
Trade Payables08.9511.866.138.858.627.973.5416.3815.16
Others Liabilities 11.081.858.0511.868.415.5557.472.099.05
Total Liabilities 11.3955.5556.9769.3478.1278.3581.3416.74115.58176.83

Fixed Assets

Net Fixed Assets +023.6625.0829.7028.1522.3420.062.8621.4619.13
Gross Block025.3629.9437.7142.3340.5534.645.3938.2538.54
Accumulated Depreciation01.704.858.0114.1818.2114.592.5316.7919.41
CWIP 01.863.430.230.160.110.230.150.1345.50
Investments 00.010.010.010.0110.3424.12029.4237.11
Inventories05.013.902.441.681.662.202.112.582.67
Trade Receivables016.0717.4325.4830.4329.2528.011.4530.3430.18
Cash Equivalents 00.130.125.0610.0710.773.017.3610.5214.01
Others Assets 11.388.8076.437.623.893.712.8021.1328.23
Total Assets 11.3955.5556.9769.3478.1278.3581.3416.74115.58176.83

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'00Mar'01Mar'02Mar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09
Cash Flow From Operating Activity + 02.221.939.2415.3317.369.392.9218.157.63
PBT 0.012.66-12.5016.1613.7011.5011.01216.9113.43
Adjustment 02.227.594.357.177.174.330.932.790.88
Changes in Working Capital -0-2.367.31-10.33-3.91.12-1.250.320.95-3.76
Tax Paid -0-0.30-0.47-0.94-1.63-2.43-4.70-0.34-2.50-2.92
Cash Flow From Investing Activity + -10-33.26-9.89-4.40-1.72-10.81-13.790.09-15.05-51.01
Capex 0-27.48-9.57-4.60-2.33-0.98-0.92-0.50-0.74-46.92
Net Investments -10-0.01-000-10.34-13.780-16.66-7.74
Others 0-5.77-0.320.200.610.510.920.592.353.65
Cash Flow From Financing Activity + 1031.167.950.09-8.81-5.86-3.36-0.08-1.5346.86
Net Proceeds from Shares 1127.7306.7200001.270
Net Proceeds from Borrowing 03.138.78-1.80-1.92-2.18-1.600050
Interest Paid 0-0.60-1-1.30-0.80-0.32-0.06-0.05-0.25-0.03
Dividend Paid 0000-3.13-3.36-1.700-1.62-2.84
Others -10.900.18-3.53-2.960-0-0.03-0.93-0.27
Net Cash Flow 00.13-0.014.944.800.69-7.762.931.573.49

Financial Ratio

PARTICULARSMar'00Mar'01Mar'02Mar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09
Ratios
ROE (%)1.2911.65-38.8442.9432.6612.310.974.9347.528.65
ROCE (%)0.1111.65-27.5940.3926.5319.2716.935.7632.6210.81
Asset Turnover Ratio01.610.620.690.580.60.550.421.180.46
PAT to CFO Conversion(x)N/A0.91N/A0.650.972.41.331.720.780.89
Working Capital Days
Receivable Days0109175.50178.80239.60233.50237261.7074.60165.70
Inventory Days03446.7026.4017.6013.101638.301114.40
Payable Days00523.30589.60562.10473.50381.70749.80840.901,101.20

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.00100.00100.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

ETC Networks Ltd. (Amalgamated) FAQs

The current trading price of ETC Net(Amalgamated) 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 ETC Net(Amalgamated) stood at ₹258.3 Cr

The latest P/E ratio of ETC Net(Amalgamated) as of 31-Dec-1969 is 85.04.

The latest P/B ratio of ETC Net(Amalgamated) as of 31-Dec-1969 is 2.45.

The 52-week high of ETC Net(Amalgamated) is ₹268.0 and the 52-week low is ₹263.0.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of ETC Net(Amalgamated) is ₹57.23 ( Cr.) .

Data is not available for this company.

No data found

No data found

About ETC Networks Ltd. (Amalgamated)

ETC Networks is one of the leading television networks in India that owns two channels - ETC Hindi and ETC Channel Punjabi. The company is a listed on the Bombay Stock Exchange (BSE) and is only the second broadcasting network to break even in its first year of operations.

ETC was launched in 1999 as a 24-hour Indian music channel and was rated as the No.1 within a short span. It became the first channel to associate itself with big banner films to telecast exclusive promos and contests.

Within a short span of four months ETC Channel Punjabi became the No.1 Punjabi channel amongst stiff competition from others of its genre. The channel, among its other achievements, has bagged exclusive rights for eleven years to telecast Gurbani live from the Golden Temple, Amritsar.

Group companies

  • Zee Entertainment Enterprises
  • Zee News
  • Dish TV India
  • Wire & Wireless India
  • Essel Propack
You have 1 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: