Nifty
Sensex
:
:
10829.35
36701.16
88.00 (0.82%)
228.23 (0.63%)

Film Production, Distribution & Entertainment

Rating :
67/99  (View)

BSE: 532706 | NSE: INOXLEISUR

255.65
-7.45 (-2.83%)
23-Aug-2019 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  267.00
  •  267.00
  •  249.10
  •  263.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  175025
  •  447.45
  •  383.40
  •  187.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,661.96
  • 21.55
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,938.86
  • N/A
  • 2.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.89%
  • 2.04%
  • 7.39%
  • FII
  • DII
  • Others
  • 0.17%
  • 19.31%
  • 19.20%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.56
  • 9.18
  • 5.12

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.41
  • 11.53
  • 2.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.48
  • 25.42
  • 12.27

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 60.05
  • 41.43
  • 36.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.85
  • 3.51
  • 3.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.95
  • 15.02
  • 14.20

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
493.01
414.94
18.81%
478.84
323.61
47.97%
433.09
325.86
32.91%
365.31
311.26
17.36%
Expenses
342.91
331.44
3.46%
382.30
281.55
35.78%
349.58
279.56
25.05%
320.52
267.51
19.82%
EBITDA
150.10
83.50
79.76%
96.54
42.06
129.53%
83.51
46.30
80.37%
44.79
43.75
2.38%
EBIDTM
30.45%
20.12%
20.16%
12.99%
19.28%
14.21%
12.26%
14.06%
Other Income
3.12
2.82
10.64%
5.25
6.24
-15.87%
3.10
2.99
3.68%
3.76
2.89
30.10%
Interest
50.88
6.92
635.26%
3.78
7.11
-46.84%
6.20
7.27
-14.72%
6.77
7.32
-7.51%
Depreciation
60.80
22.71
167.72%
24.85
21.95
13.21%
24.53
21.75
12.78%
23.40
21.48
8.94%
PBT
41.54
56.69
-26.72%
68.16
10.69
537.61%
55.88
20.27
175.68%
18.38
17.84
3.03%
Tax
14.53
19.70
-26.24%
20.08
-47.00
-
19.42
7.08
174.29%
6.41
6.15
4.23%
PAT
27.01
36.99
-26.98%
48.08
57.70
-16.67%
36.46
13.17
176.84%
11.97
11.69
2.40%
PATM
5.48%
8.91%
10.04%
17.83%
8.42%
4.04%
3.28%
3.76%
EPS
2.63
3.85
-31.69%
4.69
6.00
-21.83%
3.55
1.37
159.12%
1.24
1.21
2.48%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 12
Mar 11
Net Sales
1,770.25
1,348.12
1,220.71
1,160.57
1,016.81
644.86
370.32
Net Sales Growth
28.68%
10.44%
5.18%
14.14%
57.68%
74.14%
 
Cost Of Goods Sold
118.59
74.36
68.07
66.03
49.55
34.87
19.51
Gross Profit
1,651.66
1,273.76
1,152.65
1,094.54
967.26
609.99
350.81
GP Margin
93.30%
94.48%
94.42%
94.31%
95.13%
94.59%
94.73%
Total Expenditure
1,395.31
1,137.67
1,074.64
971.51
894.04
572.11
339.50
Power & Fuel Cost
-
95.32
90.63
86.24
74.25
36.15
21.95
% Of Sales
-
7.07%
7.42%
7.43%
7.30%
5.61%
5.93%
Employee Cost
-
96.36
86.39
74.41
65.82
38.65
25.39
% Of Sales
-
7.15%
7.08%
6.41%
6.47%
5.99%
6.86%
Manufacturing Exp.
-
85.77
75.05
69.42
44.68
25.07
18.17
% Of Sales
-
6.36%
6.15%
5.98%
4.39%
3.89%
4.91%
General & Admin Exp.
-
367.49
365.59
312.41
389.52
238.25
142.16
% Of Sales
-
27.26%
29.95%
26.92%
38.31%
36.95%
38.39%
Selling & Distn. Exp.
-
383.65
359.40
336.34
259.17
183.83
106.29
% Of Sales
-
28.46%
29.44%
28.98%
25.49%
28.51%
28.70%
Miscellaneous Exp.
-
34.72
29.51
26.67
11.07
15.30
6.04
% Of Sales
-
2.58%
2.42%
2.30%
1.09%
2.37%
1.63%
EBITDA
374.94
210.45
146.07
189.06
122.77
72.75
30.82
EBITDA Margin
21.18%
15.61%
11.97%
16.29%
12.07%
11.28%
8.32%
Other Income
15.23
15.02
9.94
7.84
8.27
8.08
5.66
Interest
67.63
29.45
26.11
24.49
38.61
24.26
16.19
Depreciation
133.58
89.79
85.36
79.08
75.84
37.47
22.95
PBT
183.96
106.22
44.55
93.33
16.59
19.09
-2.67
Tax
60.44
-16.99
14.01
7.35
-4.05
2.63
-0.13
Tax Rate
32.85%
-17.39%
31.45%
8.32%
-25.33%
236.94%
-4.42%
PAT
123.52
114.66
30.53
81.02
20.04
4.23
5.00
PAT before Minority Interest
123.52
114.66
30.53
81.02
20.04
-1.51
3.07
Minority Interest
0.00
0.00
0.00
0.00
0.00
5.74
1.93
PAT Margin
6.98%
8.51%
2.50%
6.98%
1.97%
0.66%
1.35%
PAT Growth
3.32%
275.57%
-62.32%
304.29%
373.76%
-15.40%
 
Unadjusted EPS
12.11
12.49
3.33
8.83
2.18
0.69
0.81

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 12
Mar 11
Shareholder's Funds
669.61
552.54
522.27
676.19
320.29
315.43
Share Capital
96.16
96.16
96.16
96.16
61.56
61.54
Total Reserves
604.27
488.99
458.78
612.70
258.70
253.63
Non-Current Liabilities
260.16
339.67
256.26
235.29
231.80
224.38
Secured Loans
90.00
129.60
79.43
38.02
15.90
48.72
Unsecured Loans
162.40
162.33
137.50
162.49
193.00
151.00
Long Term Provisions
10.10
10.01
7.78
6.13
2.95
2.34
Current Liabilities
274.10
203.58
217.30
210.02
136.53
197.61
Trade Payables
113.21
88.42
73.30
78.41
53.93
37.34
Other Current Liabilities
143.97
100.76
98.60
101.41
64.22
146.85
Short Term Borrowings
0.00
0.00
25.13
14.70
2.14
11.22
Short Term Provisions
16.93
14.40
20.28
15.50
16.23
2.20
Total Liabilities
1,203.88
1,095.80
995.84
1,121.50
738.69
773.58
Net Block
771.77
702.76
648.47
782.24
513.30
515.58
Gross Block
998.55
860.67
726.83
1,144.27
689.59
656.97
Accumulated Depreciation
226.78
157.91
78.36
362.03
176.29
141.38
Non Current Assets
1,060.44
990.51
878.71
1,019.29
673.55
701.60
Capital Work in Progress
53.95
62.55
55.73
51.08
30.89
23.90
Non Current Investment
1.21
1.25
1.32
0.71
0.69
0.52
Long Term Loans & Adv.
127.10
112.37
80.83
147.42
104.45
140.36
Other Non Current Assets
106.42
111.59
92.36
37.84
18.06
15.14
Current Assets
143.44
105.28
117.13
102.22
65.13
71.98
Current Investments
12.39
10.70
15.21
6.41
18.50
0.11
Inventories
9.40
9.09
6.87
7.59
4.16
3.40
Sundry Debtors
76.11
46.61
51.60
62.32
20.04
18.81
Cash & Bank
15.03
13.19
27.23
13.44
11.40
35.68
Other Current Assets
30.52
11.95
10.42
4.27
11.03
13.99
Short Term Loans & Adv.
17.72
13.73
5.80
8.18
8.53
9.98
Net Current Assets
-130.66
-98.30
-100.17
-107.80
-71.40
-125.63
Total Assets
1,203.88
1,095.79
995.84
1,121.51
738.68
773.58

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 12
Mar 11
Cash From Operating Activity
211.11
108.03
169.06
45.17
130.99
-18.19
PBT
97.68
44.55
88.37
15.99
1.11
2.94
Adjustment
120.60
96.50
94.30
110.36
62.16
36.10
Changes in Working Capital
10.51
-22.51
1.79
-75.25
74.56
-58.95
Cash after chg. in Working capital
228.78
118.54
184.46
51.10
137.83
-19.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.67
-10.51
-15.40
-5.93
-6.84
1.72
Other Direct Exp. Paid
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
Cash From Investing Activity
-153.86
-145.32
-156.79
-2.89
-40.86
2.57
Net Fixed Assets
-129.28
-141.07
166.19
-500.66
-24.73
Net Investments
-1.72
5.35
177.33
-16.01
-93.89
Others
-22.86
-9.60
-500.31
513.78
77.76
Cash from Financing Activity
-54.01
24.39
0.62
-50.05
-101.35
1.17
Net Cash Inflow / Outflow
3.25
-12.90
12.89
-7.77
-11.22
-14.45
Opening Cash & Equivalents
9.81
22.71
9.82
14.76
18.96
33.13
Closing Cash & Equivalent
13.34
9.81
22.71
10.20
7.74
18.96

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 12
Mar 11
Book Value (Rs.)
72.84
60.85
57.71
73.52
51.80
50.98
ROA
9.97%
2.92%
7.65%
2.15%
-0.20%
0.40%
ROE
17.84%
5.36%
12.82%
3.89%
-0.48%
0.97%
ROCE
13.89%
8.52%
13.23%
7.37%
4.29%
3.10%
Fixed Asset Turnover
1.45
1.54
1.24
1.11
0.96
0.56
Receivable days
16.61
14.68
17.91
14.78
11.00
18.54
Inventory Days
2.50
2.39
2.27
2.11
2.14
3.35
Payable days
44.58
38.58
38.90
42.32
46.53
63.16
Cash Conversion Cycle
-25.47
-21.51
-18.72
-25.42
-33.40
-41.27
Total Debt/Equity
0.42
0.54
0.48
0.34
0.76
0.96
Interest Cover
4.32
2.71
4.61
1.41
1.05
1.18

News Update


  • INOX Leisure discontinues operations of multiplex cinema theatre at Nagpur
    19th Aug 2019, 14:46 PM

    INOX is now present in 67 cities with 143 Multiplexes, 595 screens and a total seating capacity of 1,39,382 seats across India

    Read More
  • INOX Leisure commences operations of multiplex cinema theatre at Lucknow
    19th Aug 2019, 09:01 AM

    The said multiplex cinema theatre has 3 screens and 653 seats

    Read More
  • Inox Leisure - Quarterly Results
    2nd Aug 2019, 13:34 PM

    Read More
  • Bhumika Group partners with INOX Leisure
    30th Jul 2019, 09:07 AM

    It is expected to be operational by March 2021

    Read More
  • INOX Leisure screens Vivo Pro Kabaddi League matches in cinemas
    23rd Jul 2019, 11:35 AM

    The matches screened Live in INOX multiplexes in Mumbai, Bengaluru, Pune, Vadodara and Surat

    Read More
  • INOX Leisure launches ScreenX theatre in Mumbai
    12th Jul 2019, 11:59 AM

    ScreenX is the world’s first multi-projection theatre technology designed to enhance the movie-going experience

    Read More
  • INOX Leisure starts commercial operations of multiplex cinema theatre at Hyderabad
    29th Jun 2019, 11:24 AM

    The cinema theatre has presented in 67 cities with 142 Multiplexes

    Read More
  • INOX Leisure commences operations of multiplex cinema theatre in Bengaluru
    28th Jun 2019, 12:34 PM

    The said multiplex cinema theatre has 4 screens and 756 seats

    Read More
  • INOX Leisure enters into marketing partnership with NBA: Report
    7th Jun 2019, 10:43 AM

    The company will introduce numerous NBA elements in its cinema houses, including co-branded inflatable and popcorn buckets

    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.