TV18 Broadcast Ltd - Stock Valuation and Financial Performance

BSE: 532800 | NSE: TV18BRDCST | TV Broadcasting & Software Production | Small Cap

TV18 Broadcast Share Price

43.22 0.17 0.39%
as on 12-Jul'24 16:01

DeciZen - make an informed investing decision on TV18 Broadcast

Overall Rating
Bole Toh

1. Quality

2. Valuation

Somewhat Undervalued

3. Price Trend

Semi Strong

TV18 Broadcast stock performance -

mw4me loader
P/E Ratio (SA):
501.66
Market Cap:
7,409.5 Cr.
52-wk low:
38.2
52-wk high:
68.6

Is TV18 Broadcast Ltd an attractive stock to invest in?

1. Is TV18 Broadcast Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that TV18 Broadcast Ltd is a below average quality company.

2. Is TV18 Broadcast Ltd undervalued or overvalued?

The key valuation ratios of TV18 Broadcast Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

3. Is TV18 Broadcast Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of TV18 Broadcast Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of TV18 Broadcast:

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.
TV18 Broadcast 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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 2.6%2%3.7%2.9%-1.3%3.8%2%3.4%5.3%2.3%-
Value Creation
Index
-0.8-0.9-0.7-0.8-1.1-0.7-0.9-0.8-0.6-0.8-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 5166066266679461,0791,1501,1041,2621,2521,556
Sales YoY Gr.-17.4%3.4%6.5%41.9%14.1%6.5%-4%14.3%-0.8%-
Adj EPS 0.50.40.70.6-0.40.50.20.510.30.1
YoY Gr.--23.9%108.6%-19.2%-162.7%NA-72.2%253.3%90.6%-67.3%-
BVPS (₹) 20.320.42121.615.716.116.216.717.818.118.3
Adj Net
Profit
79.660.2125101-62.992.825.490.517356.915
Cash Flow from Ops. 38.6-27.8221-63.1-21.6-82.5204256178224-
Debt/CF from Ops. 5-8.31-3.8-19.6-10.54.133.72.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 10.4%5.8%2.9%-0.8%
Adj EPS -3.6%NA30.1%-67.3%
BVPS-1.3%2.9%3.7%1.9%
Share Price 3.6% 13.3% 1.9% 12.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
2.31.73.52.8-23.40.93.25.81.90.5
Op. Profit
Mgn %
22.626.419.618.33.47.98.616.120.75.67.6
Net Profit
Mgn %
15.49.919.915.1-6.78.62.28.213.74.61
Debt to
Equity
0.10.10.10.10.20.30.30.30.20.20
Working Cap
Days
991312389367259335402427373386164
Cash Conv.
Cycle
2317-6-13172614486644

Recent Performance Summary

Sales growth is good in last 4 quarters at 24.24%

Return on Equity has declined versus last 3 years average to 0.50%

Sales growth has been subdued in last 3 years 2.88%

Latest Financials - TV18 Broadcast Ltd.

Standalone Consolidated
TTM EPS (₹) 0.1 -0.3
TTM Sales (₹ Cr.) 1,556 8,976
BVPS (₹.) 18.3 98.1
Reserves (₹ Cr.) 2,786 16,472
P/BV 2.37 0.44
PE 501.66 0.00
From the Market
52 Week Low / High (₹) 38.15 / 68.62
All Time Low / High (₹) 11.85 / 216.96
Market Cap (₹ Cr.) 7,409
Equity (₹ Cr.) 342.9
Face Value (₹) 2
Industry PE 24.6

Management X-Ray of TV18 Broadcast:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of TV18 Broadcast

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales5166066266679461,0791,1501,1041,2621,252
Operating Expenses 4014465035459141,0061,0539271,0011,182
Manufacturing Costs116118130156218243220169185273
Material Costs0000000000
Employee Cost 141151168196367416408382395454
Other Costs 144178205193329346424377421455
Operating Profit 11515912312232749717726170
Operating Profit Margin (%) 22.3%26.3%19.6%18.3%3.4%6.8%8.4%16.0%20.7%5.6%
Other Income 15153137273363475177
Interest 22171919235265463037
Depreciation 21211018424258565156
Exceptional Items -27-1210000-11000
Profit Before Tax 6015125123-6122612323153
Tax 0002153-7343258-5
Profit After Tax 5915125101-5985229117358
PAT Margin (%) 11.5%2.4%20.0%15.2%-6.2%7.9%1.9%8.2%13.7%4.6%
Adjusted EPS (₹)0.40.10.70.6-0.30.50.10.51.00.3
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 3,4703,4893,5983,6972,6872,7632,7782,8683,0443,102
Share Capital 342343343343343343343343343343
Reserves 3,1283,1463,2553,3542,3442,4212,4352,5262,7012,759
Minority Interest0000000000
Debt136221222237423834835774665500
Long Term Debt1710002190000
Short Term Debt119221222237423615835774665500
Trade Payables7992141114213127337243119170
Others Liabilities 1571331804781154164198260448
Total Liabilities 3,8423,9354,1414,0953,4043,8774,1144,0844,0884,220

Fixed Assets

Gross Block3083163243791,4241,4161,4361,4301,4281,609
Accumulated Depreciation198272281291356359303338361392
Net Fixed Assets1104444881,0681,0571,1331,0921,0671,217
CWIP 0011101411057
Investments 3,2583,2733,3383,3921,4151,3981,3991,4021,4031,406
Inventories0000000000
Trade Receivables169163180180275332505481494425
Cash Equivalents 39181373591254810
Others Assets2664375544266441,0721,0679831,0761,106
Total Assets 3,8423,9354,1414,0953,4043,8774,1144,0844,0884,220

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 39-28221-63-22-82204256178224
PBT 6015125123-6122612323153
Adjustment 4013468477395826863
Changes in Working Capital -37-151172-136-1-8523-62-15092
Tax Paid -23-25-83-58-61-83591123017
Cash Flow From Investing Activity -42-20-19469-111-307-90-22-102-46
Capex -22-11-21-49-19-42-41-10-24-79
Net Investments 77-10-65-48-1679-5-701
Others -972-10816574-274-44-6-7932
Cash Flow From Financing Activity -8521-28-5127391-110-117-152-216
Net Proceeds from Shares 0600000000
Net Proceeds from Borrowing -71-63-11-10250-250000
Interest Paid -31-23-19-19-23-50-67-45-31-37
Dividend Paid 0000000000
Others 16102115150192207-72-121-179
Net Cash Flow -89-26-11-624116-76-38
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)1.720.423.532.78-1.843.120.793.215.841.88
ROCE (%)2.240.863.813.640.491.912.514.657.112.47
Asset Turnover Ratio0.130.160.160.160.290.350.340.320.360.35
PAT to CFO Conversion(x)0.66-1.871.77-0.62N/A-0.969.272.811.033.86
Working Capital Days
Receivable Days126100100997787113139120114
Inventory Days0000000000
Payable Days0000000000

TV18 Broadcast Ltd Stock News

TV18 Broadcast Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of TV18 Broadcast on 12-Jul-2024 16:01 is ₹43.22.
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 12-Jul-2024 16:01 the market cap of TV18 Broadcast stood at ₹7,409.5.
The latest P/E ratio of TV18 Broadcast as of 12-Jul-2024 16:01 is 501.7.
The latest P/B ratio of TV18 Broadcast as of 12-Jul-2024 16:01 is 2.37.
The 52-week high of TV18 Broadcast is ₹68.62 and the 52-week low is ₹38.15.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of TV18 Broadcast is ₹1,556 ( Cr.) .

About TV18 Broadcast Ltd

TV18 Broadcast Limited formerly IBN18 Broadcast Ltd owns and operates one of India's leading 24-hour English language news and current affairs channel, CNN IBN. The channel was launched in December 2005 and has since its launch become one of India's leading English language news channels. IBN18 Broadcast Ltd. also manages the operations of IBN7, a Hindi language news and current affairs channel. And it has recently launched its first Regional channel, IBN Lokmat in Maharashtra.

TV18 Broadcast Limited. is focused on producing high quality news programming and to capture news and events around the world. CNN IBN ,IBN7 and IBN Lokmat are journalist-led channels, which have achieved recognition in the very first year of their existence.

IBN18 has joint ventures with Viacom to form Viacom18 that operates MTV and VH1 and Nickelodeon channels in India. This JV also launched the general entertainment channel “COLORS”. Viacom18 also owns Studio18, engaged in filmed entertainment operations.

Reliance Industries and Network 18 group joined hands for a multi-layered deal worth about Rs 4,000 crore, under which the Mukesh Ambani-led corporate giant would sell a part of its interest in Eenadu TV channels and would also fund rights issues of Network 18 firms. As part of the deal, Network 18 and TV18 Broadcast would together raise a net amount of Rs 4,000 crore through rights issues (wherein shares are issued to existing shareholders), including about Rs 1,700 crore contribution of promoters.

Business area

News Broadcasting- Under this company owns and operates three news channels and current affairs CNN-IBN (English), IBN 7 (Hindi) and IBN Lokmat (Marathi). IBN18 also operates news portals such as ibnlive.com (English), IBNKhabar.com (Hindi) and ibnlokmat.tv (Marathi).

Entertainment- Viacom18 owns and operates MTV, VH1, Nickelodeon and COLORS. These channels has launched some hit shows like Roadies “Hell Down Under”, Saturday Night Live, Big Brother, Balika Vadhu, Bigg Boss, Chibi Maruko Chan and many more.

Studio18 has forayed into films by focusing on various aspects such as distribution, production and acquisition. It has distribution films like Golmaal Returns, Singh is Kinng, Ghajini are among others. It has various films under production such as Fruit & Nut, Loot, Production No.3, Road Movie, Hey Gujju and Kaun Bola. It has home video contract for blockbuster Jab We Met was extended with Moser Baer.

 

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.