Music Broadcast Ltd - Stock Valuation and Financial Performance

BSE: 540366 | NSE: RADIOCITY | TV Broadcasting & Software Production | Small Cap

Music Broadcast Share Price

16.90 0.53 3.24%
as on 16-Apr'24 16:01

DeciZen - make an informed investing decision on Music Broadcast

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Music Broadcast stock performance -

mw4me loader
P/E Ratio (SA):
182.19
Market Cap:
565.9 Cr.
52-wk low:
10.9
52-wk high:
25.3

Is Music Broadcast Ltd an attractive stock to invest in?

1. Is Music Broadcast Ltd a good quality company?

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

2. Is Music Broadcast Ltd undervalued or overvalued?

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

3. Is Music Broadcast Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Music Broadcast Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Music 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.
Music Broadcast Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 20.6%20.8%13%8.7%9.1%9.6%4.2%-4%-1.1%0.8%-
Value Creation
Index
0.50.5NANANANANANANANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 154201225271298325248128168199217
Sales YoY Gr.-30.3%12.3%20.4%9.9%8.9%-23.7%-48.5%32%18.1%-
Adj EPS 0.91.81.411.41.70.6-0.8-0.20.10.1
YoY Gr.-93.5%-21.9%-27.3%40.6%21.8%-65.3%-230%NANA-
BVPS (₹) 0.42.44.915.416.817.518.317.617.515.215.3
Adj Net
Profit
24.246.636.536.150.859.820.7-27-8.32.43
Cash Flow from Ops. 36.46560.678.940.185.549.35.522.730.5-
Debt/CF from Ops. 3.54.551.91.30.90002.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 2.9%-7.8%-7.1%18.1%
Adj EPS -24.9%-45.2%-51.1%NA
BVPS48.2%-2%-6%-13.1%
Share Price - -18.2% -11.3% 45.9%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-1569.4136.739.510.78.8103.4-4.3-1.40.40.6
Op. Profit
Mgn %
27.53134.733.632.634.623.1-8.86.611.613.1
Net Profit
Mgn %
15.723.216.213.31718.48.4-21.1-4.91.21.4
Debt to
Equity
12.15.12.40.30.10.10000.2-
Working Cap
Days
248393383194191191241395279286141
Cash Conv.
Cycle
48333336567911520912587109

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 0.60%

Sales growth is good in last 4 quarters at 12.55%

Sales growth has been subdued in last 3 years -7.07%

Net Profit has been subdued in last 3 years -51.14%

Latest Financials - Music Broadcast Ltd.

Standalone Consolidated
TTM EPS (₹) 0.1 1.4
TTM Sales (₹ Cr.) 217 201
BVPS (₹.) 15.3 0
Reserves (₹ Cr.) 459 18
P/BV 1.07 0.00
PE 182.19 12.06
From the Market
52 Week Low / High (₹) 10.85 / 25.33
All Time Low / High (₹) 9.55 / 73.28
Market Cap (₹ Cr.) 566
Equity (₹ Cr.) 69.1
Face Value (₹) 2
Industry PE 17.4

Management X-Ray of Music 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 Music 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
Sales154201225271298325248128168199
Operating Expenses 112139147180201212191139157176
Manufacturing Costs21222434404232232730
Material Costs0000000000
Employee Cost 36435165696955475361
Other Costs 5473728192101103697785
Operating Profit 426278919711257-111123
Operating Profit Margin (%) 27.5%31.0%34.7%33.6%32.6%34.6%23.1%-8.8%6.5%11.6%
Other Income 37154191616151720
Interest 66211915610334
Depreciation 15161720262735333333
Exceptional Items 00-140000000
Profit Before Tax 24474257759629-33-86
Tax 00142024341-9-23
Profit After Tax 24472837526228-24-63
PAT Margin (%) 15.8%23.4%12.3%13.5%17.3%19.0%11.4%-19.0%-3.4%1.7%
Adjusted EPS (₹)1.01.91.11.01.51.80.8-0.7-0.20.1
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 1158127548600603632610604525
Share Capital 39394257575569696969
Reserves -281985491543548563541534456
Minority Interest0000000000
Debt10328525650501600084
Long Term Debt10328523350501600084
Short Term Debt00230000000
Trade Payables23342233222521121617
Others Liabilities 3325671182510133171815
Total Liabilities 170401472749697744686639638641

Fixed Assets

Gross Block217219247348359400427434432442
Accumulated Depreciation18520017366390118151177209
Net Fixed Assets3219230312297310309283255233
CWIP 00660000000
Investments 001527156172208202219220
Inventories0000000000
Trade Receivables63777682110125106777666
Cash Equivalents 34541626876791330267
Others Assets4125169615858504763116
Total Assets 170401472749697744686639638641

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 3665617940864952330
PBT 24475657759629-33-86
Adjustment 20232837241734252520
Changes in Working Capital -8-51-7-43-9-21565
Tax Paid 01-10-9-16-18-11-20-1
Cash Flow From Investing Activity -5-201-60-2113-44324-18-24
Capex -4-3-283-27-6-39-60-3-10
Net Investments -2-22-185-4-1034-2-22-31
Others 1-197221213546817
Cash Flow From Financing Activity -26160-32205-116-40-89-7-7-8
Net Proceeds from Shares 000400000000
Net Proceeds from Borrowing -15-1800000000
Interest Paid -6-5-23-24-16-6-10-3-3-2
Dividend Paid 0000000000
Others -6183-9-171-100-34-79-4-5-6
Net Cash Flow 624-3173-722-72-2-1
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)0138.0229.8810.869.0110.244.57-3.9-0.940.61
ROCE (%)21.9121.7615.9813.4513.3915.255.91-4.76-0.811.65
Asset Turnover Ratio0.90.70.520.440.410.470.360.20.270.32
PAT to CFO Conversion(x)1.51.382.182.140.771.391.75N/AN/A10
Working Capital Days
Receivable Days151127124106118128165259163127
Inventory Days0000000000
Payable Days0000000000

Music Broadcast Ltd Stock News

Music Broadcast Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Music Broadcast on 16-Apr-2024 16:01 is ₹16.90.
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 16-Apr-2024 16:01 the market cap of Music Broadcast stood at ₹565.9.
The latest P/E ratio of Music Broadcast as of 16-Apr-2024 16:01 is 182.2.
The latest P/B ratio of Music Broadcast as of 16-Apr-2024 16:01 is 1.07.
The 52-week high of Music Broadcast is ₹25.33 and the 52-week low is ₹10.85.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Music Broadcast is ₹217.3 ( Cr.) .

About Music Broadcast 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
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.