The Walt Disney Company (India) Pvt Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: | TV Broadcasting & Software Production | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Walt Disney Co (I)

M-Cap below 100cr DeciZen not available

The Walt Disney Company (India) Pvt stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
0 Cr.
52-wk low:
0
52-wk high:
0

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Walt Disney Co (I):

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

Value Creation Index Colour Code Guide

Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
ROCE % 44.1%-39.4%-3.2%-94.1%-10.8%14.7%44.5%17.3%7.3%-

Growth Parameters

Growth Parameters Colour Code Guide

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

CAGR Colour Code Guide

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

Performance Ratio Colour Code Guide

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

Recent Performance Summary

No data to display

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

Sales growth has been subdued in last 3 years %

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

Latest Financials - The Walt Disney Company (India) Pvt Ltd

Standalone Consolidated
TTM EPS (₹) 0 -
TTM Sales (₹ Cr.) 165 -
BVPS (₹.) 0 -
Reserves (₹ Cr.) 4 -
P/BV 0.00 -
PE 0.00 -
From the Market
52 Week Low / High (₹) - / -
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 0
Face Value (₹) 10
Industry PE 19.4

Management X-Ray of Walt Disney Co (I):

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Walt Disney Co (I)

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

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
Interest 000000000
Depreciation 001.721.551.6414.710.502.403.66
Exceptional Items 000000000
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%

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
Minority Interest000000000
Debt19.3625.6623.29000000
Long Term Debt19.3625.6623.29000000
Short Term Debt000000000
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

Gross Block9.0310.0511.8414.1914.5415.0651.1538.1141.28
Accumulated Depreciation6.147.709.3810.8312.4713.6115.747.5913.91
Net Fixed Assets2.902.352.463.362.061.4535.4230.5227.38
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 Assets17.0225.5532.4463.0780.1087.73144.35150.14176.43
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
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 Days141127150111101136142139257
Inventory Days16205243186300
Payable Days0000008293,4170

The Walt Disney Company (India) Pvt Ltd Stock News

The Walt Disney Company (India) Pvt Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing 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 01-Jan-1970 05:30 the market cap of Walt Disney Co (I) stood at ₹0.00.
The latest P/E ratio of Walt Disney Co (I) as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Walt Disney Co (I) as of 01-Jan-1970 05:30 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 ₹164.6 ( Cr.) .

About The Walt Disney Company (India) Pvt Ltd

No data to display
You have 0 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.