Nifty
Sensex
:
:
11456.90
38164.61
-64.15 (-0.56%)
-222.14 (-0.58%)

TV Broadcasting & Software Production

Rating :
37/99  (View)

BSE: 532839 | NSE: DISHTV

36.85
-0.40 (-1.07%)
22-Mar-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  37.40
  •  38.25
  •  36.50
  •  37.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9579561
  •  3530.07
  •  82.35
  •  19.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,785.14
  • 20.18
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,376.04
  • N/A
  • 0.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.83%
  • 8.40%
  • 4.84%
  • FII
  • DII
  • Others
  • 0.08%
  • 1.74%
  • 24.11%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.17
  • 13.06
  • 14.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 21.61
  • 5.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -16.95
  • -13.79
  • -57.02

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 15.05
  • 16.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.46
  • 9.35
  • 15.82

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.04
  • 10.94
  • 9.60

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
1,517.45
1,614.33
-6.00%
1,594.29
748.58
112.98%
1,655.63
738.88
124.07%
1,532.37
708.55
116.27%
Expenses
999.86
1,116.49
-10.45%
1,053.67
532.50
97.87%
1,098.88
537.68
104.37%
1,131.72
510.78
121.57%
EBITDA
517.59
497.84
3.97%
540.62
216.08
150.19%
556.75
201.20
176.71%
400.65
197.77
102.58%
EBIDTM
34.11%
30.84%
33.91%
28.87%
33.63%
27.23%
26.15%
27.91%
Other Income
12.12
24.17
-49.86%
14.67
7.70
90.52%
15.73
9.80
60.51%
12.74
23.81
-46.49%
Interest
130.03
143.38
-9.31%
159.15
61.09
160.52%
177.50
58.96
201.05%
132.94
58.47
127.36%
Depreciation
353.24
352.49
0.21%
367.53
189.88
93.56%
360.83
182.21
98.03%
347.14
181.50
91.26%
PBT
46.44
26.14
77.66%
28.61
-27.19
-
34.15
-30.17
-
-66.69
-18.39
-
Tax
-106.25
194.43
-
8.88
-9.32
-
8.67
-16.23
-
-184.90
11.10
-
PAT
152.69
-168.29
-
19.73
-17.87
-
25.48
-13.94
-
118.21
-29.49
-
PATM
10.06%
-10.42%
1.24%
-2.39%
1.54%
-1.89%
7.71%
-4.16%
EPS
0.88
-1.54
-
0.14
-0.15
-
0.15
-0.11
-
0.66
-0.23
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
6,299.74
4,634.16
3,014.38
3,059.94
2,687.95
2,508.97
2,166.80
1,957.93
1,436.66
1,085.00
738.11
Net Sales Growth
65.33%
53.74%
-1.49%
13.84%
7.13%
15.79%
10.67%
36.28%
32.41%
47.00%
 
Cost Of Goods Sold
9.68
11.11
10.67
9.87
5.67
7.48
7.47
4.93
2.26
2.36
14.70
Gross Profit
6,290.06
4,623.05
3,003.71
3,050.07
2,682.28
2,501.49
2,159.33
1,953.00
1,434.40
1,082.64
723.41
GP Margin
99.85%
99.76%
99.65%
99.68%
99.79%
99.70%
99.66%
99.75%
99.84%
99.78%
98.01%
Total Expenditure
4,284.13
3,318.14
2,046.36
2,035.02
1,954.84
2,014.24
1,587.38
1,461.94
1,198.62
973.32
887.62
Power & Fuel Cost
-
10.33
5.17
5.95
6.54
6.69
5.03
3.78
3.57
2.92
2.75
% Of Sales
-
0.22%
0.17%
0.19%
0.24%
0.27%
0.23%
0.19%
0.25%
0.27%
0.37%
Employee Cost
-
209.61
146.08
122.87
101.75
89.16
82.17
74.81
76.09
50.70
53.72
% Of Sales
-
4.52%
4.85%
4.02%
3.79%
3.55%
3.79%
3.82%
5.30%
4.67%
7.28%
Manufacturing Exp.
-
2,523.40
1,461.84
1,333.90
1,267.17
1,211.10
1,008.16
931.97
724.06
666.89
514.62
% Of Sales
-
54.45%
48.50%
43.59%
47.14%
48.27%
46.53%
47.60%
50.40%
61.46%
69.72%
General & Admin Exp.
-
257.15
85.17
230.78
211.98
198.08
170.62
118.61
106.43
55.72
47.26
% Of Sales
-
5.55%
2.83%
7.54%
7.89%
7.89%
7.87%
6.06%
7.41%
5.14%
6.40%
Selling & Distn. Exp.
-
232.84
290.64
284.99
334.04
332.12
303.66
289.49
268.91
184.23
225.29
% Of Sales
-
5.02%
9.64%
9.31%
12.43%
13.24%
14.01%
14.79%
18.72%
16.98%
30.52%
Miscellaneous Exp.
-
73.70
46.79
46.66
27.69
169.61
10.27
38.35
17.30
10.51
225.29
% Of Sales
-
1.59%
1.55%
1.52%
1.03%
6.76%
0.47%
1.96%
1.20%
0.97%
3.97%
EBITDA
2,015.61
1,316.02
968.02
1,024.92
733.11
494.73
579.42
495.99
238.04
111.68
-149.51
EBITDA Margin
32.00%
28.40%
32.11%
33.49%
27.27%
19.72%
26.74%
25.33%
16.57%
10.29%
-20.26%
Other Income
55.26
54.16
61.50
64.04
63.50
77.82
51.14
89.99
122.62
45.32
8.62
Interest
599.62
396.37
229.23
208.73
175.41
132.75
128.42
197.27
153.39
97.07
110.38
Depreciation
1,428.74
1,071.72
690.80
590.71
613.84
597.36
627.58
521.85
399.55
322.73
228.86
PBT
42.51
-97.91
109.49
289.52
7.36
-157.56
-125.44
-133.14
-192.28
-262.81
-480.13
Tax
-273.60
-13.01
27.37
-402.90
4.22
0.05
0.01
0.00
-0.29
-0.61
0.57
Tax Rate
-643.61%
13.29%
25.00%
-139.16%
57.34%
-0.03%
-0.02%
0.00%
0.15%
0.23%
-0.12%
PAT
316.11
-75.04
92.06
692.42
3.14
-157.61
-66.00
-133.14
-191.99
-262.20
-480.70
PAT before Minority Interest
336.27
-84.90
82.12
692.42
3.14
-157.61
-66.01
-133.14
-191.99
-262.20
-480.70
Minority Interest
20.16
9.86
9.94
0.00
0.00
0.00
0.01
0.00
0.00
0.00
0.00
PAT Margin
5.02%
-1.62%
3.05%
22.63%
0.12%
-6.28%
-3.05%
-6.80%
-13.36%
-24.17%
-65.13%
PAT Growth
237.68%
-181.51%
-86.70%
21951.59%
101.99%
-138.80%
50.43%
30.65%
26.78%
45.45%
 
Unadjusted EPS
1.83
-0.69
0.86
6.50
0.03
-1.48
0.62
1.25
-1.81
-3.20
-10.11

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
6,754.13
405.80
380.71
-313.38
-312.60
-155.58
-93.86
37.00
376.82
-647.45
Share Capital
184.13
106.59
106.59
106.56
106.50
106.48
106.36
106.30
106.21
68.73
Total Reserves
6,569.07
297.64
274.12
-419.94
-419.10
-262.06
-200.22
-69.30
270.61
-716.18
Non-Current Liabilities
1,544.30
360.05
798.35
24.82
885.12
1,009.18
1,210.41
863.21
932.22
1,149.77
Secured Loans
1,770.82
581.33
1,153.54
0.00
779.11
846.02
1,019.35
648.53
914.29
269.72
Unsecured Loans
24.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
17.93
879.46
Long Term Provisions
185.85
165.83
17.32
6.56
14.19
12.74
11.22
8.41
0.00
0.00
Current Liabilities
6,434.08
3,044.10
2,344.07
3,458.05
2,197.68
2,301.16
1,518.13
1,823.60
1,597.31
1,636.58
Trade Payables
670.18
184.51
229.80
126.80
135.68
213.80
127.49
249.73
437.23
776.36
Other Current Liabilities
2,522.02
1,460.45
876.60
2,212.97
1,160.07
1,402.66
706.29
1,253.01
987.04
854.73
Short Term Borrowings
453.22
0.00
2.84
47.95
65.79
30.00
195.00
0.00
0.00
0.00
Short Term Provisions
2,788.66
1,399.14
1,234.83
1,070.33
836.14
654.70
489.35
320.86
173.04
5.49
Total Liabilities
14,714.43
3,801.17
3,523.13
3,169.49
2,770.20
3,154.76
2,634.68
2,723.81
2,906.35
2,138.90
Net Block
12,184.91
2,042.29
1,810.03
1,453.88
1,357.09
1,434.01
1,420.35
1,443.71
1,104.62
961.08
Gross Block
17,833.53
6,640.42
5,762.72
4,816.01
4,098.85
3,578.97
2,926.65
2,513.08
1,834.41
1,421.10
Accumulated Depreciation
5,648.62
4,598.13
3,952.69
3,362.13
2,741.76
2,144.96
1,506.30
1,069.37
729.79
460.02
Non Current Assets
13,497.43
3,108.91
2,744.20
2,251.60
2,025.12
2,161.85
2,001.21
2,132.53
1,658.67
1,334.49
Capital Work in Progress
678.06
579.63
610.03
439.39
384.41
653.52
388.41
442.09
354.05
373.40
Non Current Investment
150.00
150.00
150.00
200.00
150.00
0.00
150.00
200.00
200.00
0.00
Long Term Loans & Adv.
431.43
335.83
122.56
46.29
63.53
45.52
33.63
31.70
0.00
0.00
Other Non Current Assets
53.03
1.16
51.58
54.27
31.91
28.80
8.82
15.03
0.00
0.00
Current Assets
1,217.00
692.26
778.93
917.89
745.08
992.91
633.47
591.28
1,247.68
804.40
Current Investments
0.00
14.81
82.03
0.00
50.00
278.18
0.00
0.00
156.11
0.00
Inventories
38.05
13.08
12.56
9.87
7.48
8.61
6.88
4.44
2.78
3.22
Sundry Debtors
145.99
86.97
72.46
63.68
41.49
30.36
28.61
22.65
35.90
52.61
Cash & Bank
563.00
292.24
339.17
428.61
342.63
364.49
391.89
325.69
555.02
80.53
Other Current Assets
469.96
236.28
50.48
38.57
303.48
311.27
206.09
238.50
497.88
668.05
Short Term Loans & Adv.
100.14
48.88
222.23
377.16
274.58
253.57
192.13
225.09
489.44
668.05
Net Current Assets
-5,217.08
-2,351.84
-1,565.14
-2,540.16
-1,452.60
-1,308.25
-884.66
-1,232.32
-349.63
-832.17
Total Assets
14,714.43
3,801.17
3,523.13
3,169.49
2,770.20
3,154.76
2,634.68
2,723.81
2,906.35
2,138.89

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
1,035.64
821.49
1,132.37
767.46
705.46
609.45
411.14
394.83
233.07
-232.49
PBT
-97.91
109.49
289.52
7.36
-157.56
-66.00
-133.14
-192.28
-262.81
-480.13
Adjustment
1,466.68
861.02
741.62
729.61
672.67
631.07
640.41
441.00
387.02
313.75
Changes in Working Capital
-283.85
-25.04
121.13
40.42
196.37
52.60
-97.70
160.19
112.49
-63.66
Cash after chg. in Working capital
1,084.92
945.47
1,152.27
777.39
711.48
617.67
409.57
408.91
236.70
-230.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-49.28
-123.98
-19.90
-9.93
-6.02
-8.22
1.57
-14.08
-3.63
-2.45
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-492.89
-624.56
-809.05
-669.89
-298.37
-786.88
-500.16
-642.89
-873.51
-547.14
Net Fixed Assets
-6,619.35
-73.03
4,543.15
-760.16
-235.19
-917.22
-520.94
-871.43
-372.35
-564.35
Net Investments
-19.77
-35.17
50.00
0.00
-39.83
-128.21
50.15
250.41
-356.11
0.00
Others
6,146.23
-516.36
-5,402.20
90.27
-23.35
258.55
-29.37
-21.87
-145.05
17.21
Cash from Financing Activity
-414.11
-114.54
-351.88
-36.22
-460.98
122.15
142.38
65.54
1,121.87
809.02
Net Cash Inflow / Outflow
128.64
82.39
-28.56
61.35
-53.89
-55.28
53.36
-182.52
481.43
29.39
Opening Cash & Equivalents
173.32
90.93
119.49
58.14
114.33
169.16
117.35
299.99
80.53
51.15
Closing Cash & Equivalent
301.96
173.32
90.93
119.49
58.14
114.33
169.16
117.35
555.02
80.53

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
36.68
3.79
3.57
-2.94
-2.94
-1.46
-0.88
0.35
3.55
-9.42
ROA
-0.92%
2.24%
20.69%
0.11%
-5.32%
-2.28%
-4.97%
-6.82%
-10.39%
-28.41%
ROE
-2.37%
20.92%
2056.79%
0.00%
0.00%
0.00%
0.00%
-92.79%
0.00%
0.00%
ROCE
5.21%
21.47%
35.81%
16.12%
-1.93%
4.48%
5.30%
-3.21%
-18.31%
-128.56%
Fixed Asset Turnover
0.38
0.49
0.58
0.60
0.65
0.67
0.72
0.66
0.67
0.63
Receivable days
9.17
9.65
8.12
7.14
5.23
4.97
4.78
7.44
14.89
22.98
Inventory Days
2.01
1.55
1.34
1.18
1.17
1.30
1.06
0.92
1.01
2.24
Payable days
38.43
29.00
27.67
20.54
28.43
30.58
37.62
84.92
180.04
217.82
Cash Conversion Cycle
-27.24
-17.80
-18.22
-12.22
-22.03
-24.31
-31.79
-76.56
-164.14
-192.61
Total Debt/Equity
0.47
2.81
3.23
-4.74
-4.51
-10.50
-14.92
29.09
2.47
-1.77
Interest Cover
0.75
1.48
2.39
1.04
-0.19
0.49
0.33
-0.25
-1.71
-3.35

News Update


  • Dish TV India turns black in Q3
    6th Feb 2019, 11:35 AM

    Total income of the company decreased by 6.65% at Rs 1,529.57 crore for Q3FY19

    Read More
  • Dish TV to invest Rs 3,000 crore in Dish Infra Services
    6th Feb 2019, 10:21 AM

    The Board of Directors of the Company at its meeting held on February 05, 2019 has approved the same

    Read More
  • Dish TV India - Quarterly Results
    5th Feb 2019, 16:37 PM

    Read More
  • Dish TV wins four awards at Mobile Media Summit
    24th Dec 2018, 09:46 AM

    The company has won Gold for Mobile advertising excellence in an AR / VR campaign and Most Innovative Mobile campaign of the year

    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.