Nifty
Sensex
:
:
11095.25
37687.91
203.65 (1.87%)
748.31 (2.03%)

TV Broadcasting & Software Production

Rating :
33/99  (View)

BSE: 532839 | NSE: DISHTV

7.90
0.35 (4.64%)
04-Aug-2020 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  7.90
  •  7.90
  •  7.70
  •  7.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6514949
  •  514.68
  •  26.75
  •  3.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,384.65
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,972.21
  • 6.65%
  • 0.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 23.67%
  • 40.03%
  • 15.97%
  • FII
  • DII
  • Others
  • 9.74%
  • 2.00%
  • 8.59%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.98
  • 18.06
  • 26.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.74
  • 22.76
  • 16.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.88
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 15.15
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.89
  • 9.57
  • 6.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.97
  • 8.02
  • 6.42

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
869
1,399
-38%
868
1,517
-43%
893
1,594
-44%
926
1,656
-44%
Expenses
326
984
-67%
362
986
-63%
373
1,054
-65%
390
1,099
-64%
EBITDA
543
415
31%
506
532
-5%
520
541
-4%
536
557
-4%
EBIDTM
63%
30%
58%
35%
58%
34%
58%
34%
Other Income
3
10
-69%
3
12
-74%
4
15
-76%
5
16
-71%
Interest
143
148
-3%
137
144
-5%
138
159
-13%
147
178
-17%
Depreciation
347
359
-3%
347
353
-2%
369
368
0%
363
361
1%
PBT
-1,860
-1,645
-
25
46
-47%
17
29
-40%
31
34
-9%
Tax
-404
-284
-
91
-106
-
113
9
1178%
66
9
666%
PAT
-1,456
-1,361
-
-67
153
-
-96
20
-
-35
25
-
PATM
-168%
-97%
-8%
10%
-11%
1%
-4%
2%
EPS
-8.43
-7.88
-
-0.39
0.88
-
-0.56
0.11
-
-0.21
0.15
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
3,556
6,166
4,634
3,014
3,060
2,688
2,509
2,167
1,958
1,437
1,085
Net Sales Growth
-42%
33%
54%
-1%
14%
7%
16%
11%
36%
32%
 
Cost Of Goods Sold
3
9
11
11
10
6
7
7
5
2
2
Gross Profit
3,553
6,157
4,623
3,004
3,050
2,682
2,501
2,159
1,953
1,434
1,083
GP Margin
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,451
4,122
3,318
2,046
2,035
1,955
2,014
1,587
1,462
1,199
973
Power & Fuel Cost
-
15
10
5
6
7
7
5
4
4
3
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
248
210
146
123
102
89
82
75
76
51
% Of Sales
-
4%
5%
5%
4%
4%
4%
4%
4%
5%
5%
Manufacturing Exp.
-
3,415
2,596
1,462
1,334
1,267
1,211
1,008
932
724
667
% Of Sales
-
55%
56%
48%
44%
47%
48%
47%
48%
50%
61%
General & Admin Exp.
-
163
184
85
231
212
198
171
119
106
56
% Of Sales
-
3%
4%
3%
8%
8%
8%
8%
6%
7%
5%
Selling & Distn. Exp.
-
223
233
291
285
334
332
304
289
269
184
% Of Sales
-
4%
5%
10%
9%
12%
13%
14%
15%
19%
17%
Miscellaneous Exp.
-
49
74
47
47
28
170
10
38
17
184
% Of Sales
-
1%
2%
2%
2%
1%
7%
0%
2%
1%
1%
EBITDA
2,105
2,044
1,316
968
1,025
733
495
579
496
238
112
EBITDA Margin
59%
33%
28%
32%
33%
27%
20%
27%
25%
17%
10%
Other Income
14
52
54
62
64
64
78
51
90
123
45
Interest
565
629
396
229
209
175
133
128
197
153
97
Depreciation
1,426
1,441
1,072
691
591
614
597
628
522
400
323
PBT
-1,787
27
-98
109
290
7
-158
-125
-133
-192
-263
Tax
-133
-372
-13
27
-403
4
0
0
0
0
-1
Tax Rate
7%
24%
13%
25%
-139%
57%
0%
0%
0%
0%
0%
PAT
-1,655
-1,145
-75
92
692
3
-158
-66
-133
-192
-262
PAT before Minority Interest
-1,639
-1,163
-85
82
692
3
-158
-66
-133
-192
-262
Minority Interest
16
19
10
10
0
0
0
0
0
0
0
PAT Margin
-47%
-19%
-2%
3%
23%
0%
-6%
-3%
-7%
-13%
-24%
PAT Growth
0%
-1,426%
-182%
-87%
21,952%
102%
-139%
50%
31%
27%
 
EPS
-9.58
-6.63
-0.43
0.53
4.01
0.02
-0.91
-0.38
-0.77
-1.11
-1.52

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
5,490
6,754
406
381
-313
-313
-156
-94
37
377
Share Capital
184
184
107
107
107
106
106
106
106
106
Total Reserves
5,304
6,569
298
274
-420
-419
-262
-200
-69
271
Non-Current Liabilities
468
1,544
360
798
25
885
1,009
1,210
863
932
Secured Loans
1,239
1,771
581
1,154
0
779
846
1,019
649
914
Unsecured Loans
0
24
0
0
0
0
0
0
0
18
Long Term Provisions
189
186
166
17
7
14
13
11
8
0
Current Liabilities
7,610
6,434
3,044
2,344
3,458
2,198
2,301
1,518
1,824
1,597
Trade Payables
1,390
670
185
230
127
136
214
127
250
437
Other Current Liabilities
2,245
2,522
1,460
877
2,213
1,160
1,403
706
1,253
987
Short Term Borrowings
691
453
0
3
48
66
30
195
0
0
Short Term Provisions
3,284
2,789
1,399
1,235
1,070
836
655
489
321
173
Total Liabilities
13,534
14,714
3,801
3,523
3,169
2,770
3,155
2,635
2,724
2,906
Net Block
10,235
12,185
2,042
1,810
1,454
1,357
1,434
1,420
1,444
1,105
Gross Block
17,324
17,834
6,640
5,763
4,816
4,099
3,579
2,927
2,513
1,834
Accumulated Depreciation
7,088
5,649
4,598
3,953
3,362
2,742
2,145
1,506
1,069
730
Non Current Assets
11,490
13,497
3,109
2,744
2,252
2,025
2,162
2,001
2,133
1,659
Capital Work in Progress
767
678
580
610
439
384
654
388
442
354
Non Current Investment
0
150
150
150
200
150
0
150
200
200
Long Term Loans & Adv.
441
431
336
123
46
64
46
34
32
0
Other Non Current Assets
47
53
1
52
54
32
29
9
15
0
Current Assets
2,044
1,217
692
779
918
745
993
633
591
1,248
Current Investments
0
0
15
82
0
50
278
0
0
156
Inventories
25
38
13
13
10
7
9
7
4
3
Sundry Debtors
141
146
87
72
64
41
30
29
23
36
Cash & Bank
171
563
292
339
429
343
364
392
326
555
Other Current Assets
1,708
224
236
50
416
303
311
206
238
498
Short Term Loans & Adv.
608
245
49
222
377
275
254
192
225
489
Net Current Assets
-5,566
-5,217
-2,352
-1,565
-2,540
-1,453
-1,308
-885
-1,232
-350
Total Assets
13,534
14,714
3,801
3,523
3,169
2,770
3,155
2,635
2,724
2,906

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
1,091
1,036
821
1,132
767
705
609
411
395
233
PBT
-1,536
-98
109
290
7
-158
-66
-133
-192
-263
Adjustment
3,505
1,467
861
742
730
673
631
640
441
387
Changes in Working Capital
-849
-284
-25
121
40
196
53
-98
160
112
Cash after chg. in Working capital
1,121
1,085
945
1,152
777
711
618
410
409
237
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-30
-49
-124
-20
-10
-6
-8
2
-14
-4
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
-452
-493
-625
-809
-670
-298
-787
-500
-643
-874
Net Fixed Assets
1,473
-6,619
-73
4,543
-760
-235
-917
-521
-871
-372
Net Investments
-3,078
-20
-35
50
0
-40
-128
50
250
-356
Others
1,154
6,146
-516
-5,402
90
-23
259
-29
-22
-145
Cash from Financing Activity
-849
-414
-115
-352
-36
-461
122
142
66
1,122
Net Cash Inflow / Outflow
-209
129
82
-29
61
-54
-55
53
-183
481
Opening Cash & Equivalents
302
173
91
119
58
114
169
117
300
81
Closing Cash & Equivalent
93
302
173
91
119
58
114
169
117
555

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
30
37
4
4
-3
-3
-1
-1
0
4
ROA
-8%
-1%
2%
21%
0%
-5%
-2%
-5%
-7%
-10%
ROE
-19%
-2%
21%
2,057%
0%
0%
0%
0%
-93%
0%
ROCE
-10%
5%
21%
36%
16%
-2%
4%
5%
-3%
-18%
Fixed Asset Turnover
0.35
0.38
0.49
0.58
0.60
0.65
0.67
0.72
0.66
0.67
Receivable days
8
9
10
8
7
5
5
5
7
15
Inventory Days
2
2
2
1
1
1
1
1
1
1
Payable days
70
38
29
28
21
28
31
38
85
180
Cash Conversion Cycle
-60
-27
-18
-18
-12
-22
-24
-32
-77
-164
Total Debt/Equity
0.50
0.47
2.81
3.23
-4.74
-4.51
-10.50
-14.92
29.09
2.47
Interest Cover
-1
1
1
2
1
0
0
0
0
-2

News Update


  • Dish TV partners with Hoichoi
    16th Jul 2020, 09:33 AM

    The company will continue to enhance the content offering on its hybrid set up box through more such partnerships

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.