Key Metrics 
10 Yrs X-Ray 
Valuation 
Analyst Note 
Qtr. Results 
Financials 
News 
About
Prabhat Entertainment Ltd (540027)
Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 540027 NSE: Telecommunication - Equipment | Small Cap | Prabhat Entertain. Share Price
₹100 0.00 (0.00%)
As on 19-Jan'24 16:59
Prabhat Entertainment Ltd (540027)
Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 540027 NSE: Telecommunication - Equipment | Small Cap | Prabhat Entertain. Share Price
₹100 0.00 (0.00%)
As on 19-Jan'24 16:59
Key Metrics
Valuation Multiples
Market Cap
₹107 Cr.
Current Price
₹100
52-Week Low / High
₹93 / 100
TTM EPS
₹-1.4
TTM Sales
₹6 Cr.
Book Value per Share
₹27.8
P/E Ratio
0.00
Industry PE
126.1
Price to Book (P/B)
3.60
Lower than its 5-year historical median
Price to Sales (P/S)
17.74
Lower than its 5-year historical median
EV/EBITDA
-81.30
Higher than its 5-year historical median
Dividend Yield
0%
Profitability Efficiency
Return on Equity (ROE)
-4.24%
Return on Capital Employed (ROCE)
-1.70%
Return on Assets (ROA)
-1.55%
Operating Profit Margin
-20.2%
Net Profit Margin
-10.33%
Gross Profit Margin
-10.1%
Growth Momentum
1-yr vs 3-yr growth
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-11.93%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
70.13%
Pledged shares (%) of Promoter's holding (%)
41.09%
Reserves
₹19 Cr.
Equity
₹10.7 Cr.
Face Value
₹10
All Time Low / High
₹19.17 / 525.00
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 endData adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
What is a Financial Track Record? How to read this chart in order to understand the data present here?
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.
Prabhat Entertainment Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good
Value Creation ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 10% | 11% | 11.1% | -13.3% | -7% | -81.8% | -6.8% | -2.4% | -1.1% | -1.1% | - |
| Value Creation Index ⓘ | -0.3 | -0.2 | -0.2 | -2.0 | -1.5 | -6.8 | -1.5 | -1.2 | -1.1 | -1.1 | - |
Growth Parameters ⓘ |
|||||||||||
| Sales ⓘ | 303 | 317 | 287 | 278 | 121 | 23.3 | 2 | 3.6 | 1.8 | 1.6 | 2 |
| Sales YoY Gr. | - | 4.4% | -9.4% | -3.3% | -56.6% | -80.6% | -91.5% | 78.9% | -50.6% | -11.9% | - |
| Adj EPS ⓘ | 1.1 | 1.2 | 1.9 | -18.3 | -3.9 | -37.4 | -2.2 | -1 | -0.3 | -0.3 | -0.3 |
| YoY Gr. | - | 4.4% | 61% | -1064.2% | NA | NA | NA | NA | NA | NA | - |
| BVPS (₹) ⓘ | 39.5 | 40.6 | 42 | 28.9 | 23.9 | 21.5 | 31.4 | 30 | 29.7 | 3.2 | 29.4 |
| Adj Net Profit ⓘ | 1.1 | 1.2 | 1.9 | -19.6 | -4.1 | -40.1 | -2.4 | -1 | -0.3 | -0.3 | -0 |
| Cash Flow from Ops. ⓘ | 15 | 7 | 4.8 | -22.1 | -9.4 | 34.5 | 12.4 | -0.4 | -1 | -1.2 | - |
| Debt/CF from Ops. ⓘ | 3.8 | 9.8 | 18.2 | -4 | -10.6 | 1.8 | 3.2 | -98.3 | -42.4 | -32.7 | - |
CAGR ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | -44.4% | -58.1% | -8% | -11.9% | ||||
| Adj EPS ⓘ | -185.3% | NA | NA | NA | ||||
| BVPSⓘ | -24.4% | -33.1% | -53.3% | -89.2% | ||||
| Share Price | 3.8% | -26.2% | -24.2% | - | ||||
Key Financial Parameters ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 2.9 | 3 | 4.6 | -53.9 | -14.7 | -165 | -8.4 | -3.2 | -0.8 | -1.7 | -2.1 |
| Op. Profit Mgn % ⓘ | 3.4 | 4.2 | 5.4 | -7 | -8 | -231.8 | -80.7 | -24.2 | -61.2 | -61.6 | NAN |
| Net Profit Mgn % ⓘ | 0.4 | 0.4 | 0.7 | -7.1 | -3.4 | -171.7 | -118.8 | -29.1 | -14.9 | -18.8 | -15.2 |
| Debt to Equity ⓘ | 1.4 | 1.7 | 2.1 | 2.9 | 3.9 | 2.7 | 1.2 | 1.3 | 1.3 | 11.8 | - |
| Working Cap Days ⓘ | 176 | 182 | 198 | 196 | 357 | 1,019 | 6,844 | 3,702 | 7,415 | 5,115 | 0 |
| Cash Conv. Cycle ⓘ | 73 | 84 | 94 | 117 | 213 | 589 | 5,178 | 2,943 | 5,880 | 3,867 | 0 |
Valuation of Prabhat Entertain. - Consolidated
Analyst's Notes
No data found!
Management X-Ray
Shareholding Pattern
Promoter's Holding & Share Pledging
| Pledged * | 41.09 | 41.09 | 41.09 | 41.09 | 41.09 | 41.09 | 41.09 | 41.09 | 41.09 | 41.09 |
* Pledged shares as % of Promoter's holding (%)
Financials
| PARTICULARS | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 336.04 | 301.35 | 291.36 | 130.43 | 23.34 | 1.99 | 3.56 | 1.80 | 6.55 |
| Operating Expenses ⓘ + | 322.80 | 285.63 | 310.64 | 139.97 | 77.52 | 7.47 | 5.27 | 3.91 | 7.88 |
| Operating Profit ⓘ | 13.24 | 15.71 | -19.28 | -9.53 | -54.18 | -5.48 | -1.71 | -2.11 | -1.32 |
| Operating Profit Margin (%) | 3.9% | 5.2% | -6.6% | -7.3% | -232.0% | -275.0% | -48.0% | -117.0% | -20.2% |
| Other Income ⓘ + | 0.35 | 0.50 | 3.99 | 1.97 | 4.04 | 0.58 | 0.13 | 0.89 | 0.80 |
| Interest ⓘ | 9.43 | 11.17 | 2.72 | 1.10 | 0.77 | 0.01 | 0.03 | 0.09 | 0.13 |
| Depreciation ⓘ | 2.12 | 2.10 | 0.91 | 0.89 | 0.91 | 0.56 | 0.52 | 0.45 | 0.47 |
| Profit Before Tax ⓘ | 2.03 | 2.32 | -18.91 | -9.56 | -87 | -5.46 | -2.12 | -1.77 | -1.13 |
| Tax ⓘ | 0.75 | 0.58 | 0.49 | -5.62 | -22.38 | -0.51 | -0.35 | -0.41 | -0.46 |
| Profit After Tax | 1.28 | 1.74 | -19.40 | -3.94 | -64.63 | -4.95 | -1.77 | -1.36 | -0.68 |
| PAT Margin (%) | 0.4% | 0.6% | -6.7% | -3.0% | -276.0% | -248.0% | -49.7% | -75.5% | -10.3% |
| Adjusted EPS (₹) | 1.3 | 1.7 | -18.1 | -3.7 | -60.4 | -4.6 | -1.7 | -1.3 | -0.6 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | |||||||||||
| Shareholders Fund + | 40.67 | 42.41 | 31.63 | 26.40 | 22.90 | 33.53 | 31.70 | 30.33 | 1.61 | ||
| Debt + | 68.35 | 87.21 | 88.40 | 99.65 | 62.46 | 40.06 | 40.72 | 42.28 | 43.64 | ||
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Trade Payables | 82.54 | 72.11 | 29.28 | 21.61 | 0.71 | 0.93 | 1.56 | 1.53 | 0.94 | ||
| Others Liabilities ⓘ | 14.25 | 5.76 | 18.57 | 7.18 | -20.65 | -15.65 | -16.38 | -16.74 | -16.46 | ||
| Total Liabilities ⓘ | 205.81 | 207.48 | 167.87 | 154.84 | 65.42 | 58.87 | 57.59 | 57.40 | 29.72 | ||
Fixed Assets | |||||||||||
| Net Fixed Assets ⓘ + | 22.91 | 23.31 | 24.85 | 24.54 | 21.42 | 20.87 | 20.44 | 19.99 | 19.53 | ||
| CWIP ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Investments ⓘ | 0.02 | 0.02 | 0.03 | 3.23 | 4.24 | 1.33 | 0.67 | 0.06 | 0.06 | ||
| Inventories | 34.29 | 65.21 | 31.61 | 16.75 | 1.62 | 1.23 | 1.48 | 1.69 | 1.37 | ||
| Trade Receivables | 128.97 | 98.82 | 86.01 | 61.36 | 25.81 | 28.64 | 28.04 | 27.69 | 4.82 | ||
| Cash Equivalents | 1.42 | 0.65 | 1.51 | 3.25 | 1.28 | 0.43 | 0.42 | 0.93 | 0.42 | ||
| Others Assets ⓘ | 18.21 | 19.48 | 23.87 | 45.70 | 11.04 | 6.38 | 6.54 | 7.04 | 3.52 | ||
| Total Assets ⓘ | 205.81 | 207.48 | 167.87 | 154.84 | 65.42 | 58.87 | 57.59 | 57.40 | 29.72 | ||
| PARTICULARS | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ + | 6.92 | 4.79 | -24 | -9.37 | 54.77 | 11.56 | -0.71 | -1.83 | -2.48 |
| Cash Flow From Investing Activity ⓘ + | 0.85 | 2.62 | -0.01 | -1.97 | 4.02 | 3.13 | 0.08 | 1.04 | 0.79 |
| Cash Flow From Financing Activity ⓘ + | -7.14 | -8.20 | 24.45 | 10.57 | -58.01 | -16.26 | 0.63 | 1.31 | 1.19 |
| Net Cash Flow ⓘ | 0.63 | -0.78 | 0.44 | -0.77 | 0.78 | -1.58 | -0.01 | 0.52 | -0.51 |
| PARTICULARS | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 3.16 | 4.19 | -52.41 | -13.57 | -262.14 | -17.53 | -5.43 | -4.38 | -4.24 | |
| ROCE (%) | 10.51 | 11.31 | -12.97 | -6.87 | -81.57 | -6.86 | -2.87 | -2.31 | -1.7 | |
| Asset Turnover Ratio | 1.63 | 1.55 | 1.55 | 0.81 | 0.21 | 0.03 | 0.06 | 0.03 | 0.15 | |
| PAT to CFO Conversion(x) | 5.41 | 2.75 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| Working Capital Days | ||||||||||
| Receivable Days | 140.10 | 130.10 | 115.80 | 206.20 | 681.70 | 4,994.40 | 2,903.60 | 5,653.90 | 905 | |
| Inventory Days | 37.20 | 56.80 | 60.60 | 67.70 | 143.70 | 261.70 | 138.80 | 321.90 | 85.40 | |
| Payable Days | 94.20 | 101.50 | 60.80 | 70.90 | 99.20 | 151.30 | 174 | 414.50 | 110.90 | |
Top 5 Mutual Funds Holding
Last Visited Stocks
Announcements
Prabhat Entertainment Ltd FAQs
The current trading price of Prabhat Entertain. on 19-Jan-2024 16:59 is ₹100.0.
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 18-Jan-2024 the market cap of Prabhat Entertain. stood at ₹107.1 Cr
The latest P/E ratio of Prabhat Entertain. as of 18-Jan-2024 is 0.00.
The latest P/B ratio of Prabhat Entertain. as of 18-Jan-2024 is 3.40.
The 52-week high of Prabhat Entertain. is ₹100.4 and the 52-week low is ₹93.26.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Prabhat Entertain. is ₹2.39 ( Cr.) .
Past 10 year’s financial track record analysis by Moneyworks4me indicates that Prabhat Entertainment Ltd is a below average quality company.
The key valuation ratios of Prabhat Entertainment Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.
No data found
About Prabhat Entertainment Ltd
The company was incorporated at Mumbai as ‘Prabhat Telecommunications (India) Private Limited’ on April 2, 2007. The name of the company was changed to Prabhat Telecoms (India) Private Limited with effect from May 23, 2007. The company has been converted in to a Public Limited Company and consequently name was changed to “Prabhat Telecoms (India) Limited' on April 22, 2013. The company has been evolved in 1997 as telcom technical support company namely Prabhat Enterprises. Later on it entered into the world of telecom products by venturing in to selling and distribution of various brands like Fly, Kyocera, Tata Sky and Micromax. The company’s Promoter Vishwamani Tiwari has a background of engineering. The company is the first company to launch EVDO phone, 1X Data Card n open Market and Low End CDMA Data Phone (LEDP), Open Market EVDO REV-A dongle etc.
The company has started to design, assemble and manufacture the telecom product under its own in-house brand in 2011. It started to design and assemble the telecom devices like CDMA Mobile Handsets, CDMA Data Cards, FWT, WiFi Routers, accessories etc under its own brand. The CDMA/GSM feature handsets are designed, assembled and distributed under the brand name “V3 Mobile”. Similarly the data product and smart phone Fixed wireless Terminal, Tablet and other high end telecom devices are designed, assembled and distributed under the brand “Xccess” and accessories under the brand “PLATINUM”.
Business area of the company
The company is engaged into design, assemble, and customize import and distribution of mobile handsets, wireless dongles / data-cards, data products and mobile / telecom accessories. It sells feature mobile handsets under its brand name “V3” Mobiles and internet data cards & smart phones / tablets, fixed wireless terminal and high end telecom devices under brand name “Xccess”. The company sells accessories like screen guard, Memory card etc under the brand name “Platinum”. It is a distributor of CDMA handsets for TTML for Mumbai Circle. It sells its CDMA product to chain of distributors PAN India through TTML/TTSL corporate tie-ups. It also sells its product through organised retail chain like The Mobile Store, Mobile plus etc. It also sells its products through more than 15 online portals.
Major events and milestones
- 2007: Incorporation of the company.
- 2008: The company became Super Distributor of Micromax Mobile Phones for 5 States i.e Maharashtra, Goa, Gujarat, East UP and Delhi.
- 2011: Launched owned Brand mobile “V3” Mobile & Xccess dongles & Accessories and Started Global Distribution of V3 Mobile and Xccess.
- 2012: Entered into large format Retail Space under brand name of “Mobile Plus”.
- 2013: Entered in to Distribution Agreement with Defenx Asia PTE.LTD.
- 2013: Entered in to joint Venture with RadioMarelli SA for Mobile internet Devices.
- 2013: Entered into channel partner agreement with Tata Teleservices (Maharashtra) Limited for marketing & distribution the products and services of TTML.
- 2013: Entered in to exclusive agreement with Shenzhen ZNV Tecnology Co.
- 2015: Entered in to Intent of cooperation with Uttar Pradesh Government for proposing to establish telecom manufacturing unit at Greater Noida.
You have 26 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
