SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

The Walt Disney Company (India) Pvt Ltd

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: TV Broadcasting & Software Production | Small Cap | Walt Disney Co (I) Share Price

BSE Share Price
Not Listed

The Walt Disney Company (India) Pvt Ltd

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: TV Broadcasting & Software Production | Small Cap | Walt Disney Co (I) Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹0 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹0
TTM Sales
₹165 Cr.
Book Value per Share
-
P/E Ratio
0.00
Industry PE
20.2
Price to Book (P/B)
0.00
Price to Sales (P/S)
0.00
EV/EBITDA
0.00
Dividend Yield
NAN%
Profitability Efficiency
Return on Equity (ROE)
9.67%
Return on Capital Employed (ROCE)
12.26%
Return on Assets (ROA)
4.48%
Operating Profit Margin
5.4%
Net Profit Margin
9.33%
Gross Profit Margin
18.2%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-28.59%
Operating Profit Growth (1 Year)
-
-75.97%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
-54.48%
Asset Quality
Promoter Holding
%
Pledged shares (%) of Promoter's holding (%)
%
Reserves
₹4 Cr.
Equity
₹0 Cr.
Face Value
₹10
All Time Low / High
- / -

The Walt Disney Company (India) Pvt 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'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
ROCE % 32.1%-22.5%-3.2%-94.1%-10.8%14.7%37.3%26.6%12.3%-

Growth Parameters

Sales 121133151211216238204231165165
Sales YoY Gr.-10.5%13.4%39.6%2.6%10%-14.4%13.1%-28.6%-
Adj EPS 32.5-6.6-0.5-7-0.50.93.8210
YoY Gr.--120.2%NANANANA326.7%-47.4%-52.5%-
BVPS (₹) -17.7-2-0.5-2.52.33.27.29.310.20
Adj Net
Profit
26.6-26.3-2.5-65.9-814.762.532.815.60
Cash Flow from Ops. -16-4.9-22.2-27.2-417.961.915.129-
Debt/CF from Ops. -1.2-5.2-1.1-0.900000-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales NA-4.8%-11.6%-28.6%
Adj EPS NANA2.2%-52.5%
BVPSNANA47.2%10.2%
Share Price - - - -

Key Financial Parameters

Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
Return on
Equity %
64.9-59.5-4.6-141.4-12.814.744.517.37.30
Op. Profit
Mgn %
16.1-11.2-0.5-42.8-20.5-5.2-4.815.45.4NAN
Net Profit
Mgn %
22.1-19.7-1.7-31.2-3.76.230.714.39.50
Debt to
Equity
0.50.50.40.700000-
Working Cap
Days
02062712372402723533736190
Cash Conv.
Cycle
0-2,530-7,595-14,663-15,163-1,746-7911240

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Sales120.61133.31151.11210.92216.36237.94203.77230.54164.62
Operating Expenses + 101.25148.27151.90301.15260.67250.20213.60195.07156.10
Manufacturing Costs0000001.4242.3410.34
Material Costs00000033.325.780.29
Employee Cost 00000068.7373.0970.60
Other Costs 101.25148.27151.90301.15260.67250.20110.1373.8674.87
Operating Profit 19.36-14.97-0.78-90.22-44.31-12.26-9.8335.468.52
Operating Profit Margin (%) 16.1%-11.2%-0.5%-42.8%-20.5%-5.2%-4.8%15.4%5.2%
Other Income + 00025.8937.9141.7162.7117.4821.43
Exceptional Items 000000000
Interest 000000000
Depreciation 001.721.551.6414.710.502.403.66
Profit Before Tax 19.36-14.97-2.50-65.88-8.0414.7452.3850.5426.29
Tax -7.2411.290000-12.7916.8110.93
Profit After Tax 26.60-26.25-2.50-65.88-8.0414.7465.1833.7415.36
PAT Margin (%) 22.1%-19.7%-1.7%-31.2%-3.7%6.2%32.0%14.6%9.3%
Adjusted EPS (₹)32.5-6.6-0.5-7.0-0.50.94.02.10.9
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%

Valuation of Walt Disney Co (I) - 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'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16

Equity and Liabilities

Shareholders Fund + 40.9847.3452.8332.2293.03107.77172.95206.68222.04
Share Capital 63.6495.49104.23149.51218.37218.37218.37218.37218.37
Reserves -22.66-48.15-51.40-117.29-125.33-110.60-45.42-11.693.68
Debt +19.3625.6623.29000000
Long Term Debt19.3625.6623.29000000
Short Term Debt000000000
Minority Interest000000000
Trade Payables11.9722.8850.4275.5062.0890.1561.2747.0233.78
Others Liabilities 2.1015.5338.5150.4829.3538.7156.2971.41104.12
Total Liabilities 74.41111.42165.05158.21184.46236.63290.51325.11359.94

Fixed Assets

Net Fixed Assets +2.902.352.463.362.061.4535.4230.5227.38
Gross Block9.0310.0511.8414.1914.5415.0651.1538.1141.28
Accumulated Depreciation6.147.709.3810.8312.4713.6115.747.5913.91
CWIP 00.680000000
Investments 000000000
Inventories5.369.5333.2416.984.463.780.1300
Trade Receivables46.6746.3077.5350.4569.43108.5250.75125.30106.34
Cash Equivalents 2.462719.3924.3428.4035.1659.8719.1549.79
Others Assets 17.0225.5532.4463.0780.1087.73144.35150.14176.43
Total Assets 74.41111.42165.05158.21184.46236.63290.51325.11359.94

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Cash Flow From Operating Activity + -16.04-4.92-22.17-27.19-40.977.9461.8915.0828.97
PBT 19.36-14.97-2.50-65.88-8.0414.7452.3850.5426.29
Adjustment 1.8213.818.3512.635.5814.713.16-4.786.04
Changes in Working Capital -32.715.27-18.3633.75-30.74-12.0317.5-14.7315.7
Tax Paid -4.51-9.04-9.65-7.69-7.76-9.49-11.16-15.95-19.05
Cash Flow From Investing Activity + -1.10-2.39-2.36-4.03-0.26-0.50-37.18-60.796.67
Capex -1.33-3.24-2.95-4.99-2.02-2.18-39.86-10.12-3.67
Net Investments 000000000
Others 0.230.850.590.961.761.682.68-50.6810.34
Cash Flow From Financing Activity + 10.4531.8516.9136.1645.31-0.68000
Net Proceeds from Shares 10.4531.858.7537.1268.850000
Net Proceeds from Borrowing 000000000
Interest Paid 0000-0.42-0.68000
Dividend Paid 000000000
Others 008.16-0.96-23.120000
Net Cash Flow -6.6824.54-7.624.934.086.7624.71-45.7235.64

Financial Ratio

PARTICULARSMar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Ratios
ROE (%)0000-112.0932.7876.7625.119.67
ROCE (%)32.09-22.45-3.18-94.05-10.8114.6837.3226.6312.26
Asset Turnover Ratio1.621.431.091.31.261.130.770.750.48
PAT to CFO Conversion(x)-0.6N/AN/AN/AN/A0.540.950.451.89
Working Capital Days
Receivable Days141.20127.30149.60110.70101.10136.50142.30139.40256.80
Inventory Days16.2020.4051.7043.5018.106.303.5000
Payable Days000000829.203,417.200

Management X-Ray

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

The Walt Disney Company (India) Pvt Ltd FAQs

The current trading price of Walt Disney Co (I) 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 Walt Disney Co (I) stood at ₹0.00 Cr

The latest P/E ratio of Walt Disney Co (I) as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Walt Disney Co (I) as of 31-Dec-1969 is 0.00.

The 52-week high of Walt Disney Co (I) is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Walt Disney Co (I) is ₹165 ( Cr.) .

Data is not available for this company.

No data found

No data found

About The Walt Disney Company (India) Pvt Ltd

No data to display
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: