Nifty
Sensex
:
:
11928.45
39747.28
84.35 (0.71%)
312.56 (0.79%)

Film Production, Distribution & Entertainment

Rating :
77/99  (View)

BSE: 532706 | NSE: INOXLEISUR

358.80
12.05 (3.48%)
27-May-2019 | 12:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  349.40
  •  359.70
  •  343.25
  •  346.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  190934
  •  685.07
  •  359.70
  •  187.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,593.85
  • 26.92
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,870.75
  • N/A
  • 3.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.89%
  • 1.82%
  • 6.52%
  • FII
  • DII
  • Others
  • 0.05%
  • 21.36%
  • 18.36%

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
  • 60.12
  • 44.53
  • 36.12

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.77
  • 3.54
  • 3.85

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.08
  • 15.53
  • 14.40

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
478.84
323.61
47.97%
433.09
325.86
32.91%
365.31
311.26
17.36%
414.94
387.39
7.11%
Expenses
382.30
281.55
35.78%
349.58
279.56
25.05%
320.52
267.51
19.82%
331.44
312.13
6.19%
EBITDA
96.54
42.06
129.53%
83.51
46.30
80.37%
44.79
43.75
2.38%
83.50
75.26
10.95%
EBIDTM
20.16%
12.99%
19.28%
14.21%
12.26%
14.06%
20.12%
19.43%
Other Income
5.25
6.24
-15.87%
3.10
2.99
3.68%
3.76
2.89
30.10%
2.82
2.33
21.03%
Interest
3.78
7.11
-46.84%
6.20
7.27
-14.72%
6.77
7.32
-7.51%
6.92
7.20
-3.89%
Depreciation
24.85
21.95
13.21%
24.53
21.75
12.78%
23.40
21.48
8.94%
22.71
21.53
5.48%
PBT
68.16
10.69
537.61%
55.88
20.27
175.68%
18.38
17.84
3.03%
56.69
48.86
16.03%
Tax
20.08
-47.00
-
19.42
7.08
174.29%
6.41
6.15
4.23%
19.70
16.78
17.40%
PAT
48.08
57.70
-16.67%
36.46
13.17
176.84%
11.97
11.69
2.40%
36.99
32.08
15.31%
PATM
10.04%
17.83%
8.42%
4.04%
3.28%
3.76%
8.91%
8.28%
EPS
4.69
6.00
-21.83%
3.55
1.37
159.12%
1.24
1.21
2.48%
3.85
3.34
15.27%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 12
Mar 11
Net Sales
1,692.18
1,348.12
1,220.71
1,160.57
1,016.81
644.86
370.32
Net Sales Growth
25.52%
10.44%
5.18%
14.14%
57.68%
74.14%
 
Cost Of Goods Sold
112.49
74.36
68.07
66.03
49.55
34.87
19.51
Gross Profit
1,579.69
1,273.76
1,152.65
1,094.54
967.26
609.99
350.81
GP Margin
93.35%
94.48%
94.42%
94.31%
95.13%
94.59%
94.73%
Total Expenditure
1,383.84
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
308.34
210.45
146.07
189.06
122.77
72.75
30.82
EBITDA Margin
18.22%
15.61%
11.97%
16.29%
12.07%
11.28%
8.32%
Other Income
14.93
15.02
9.94
7.84
8.27
8.08
5.66
Interest
23.67
29.45
26.11
24.49
38.61
24.26
16.19
Depreciation
95.49
89.79
85.36
79.08
75.84
37.47
22.95
PBT
199.11
106.22
44.55
93.33
16.59
19.09
-2.67
Tax
65.61
-16.99
14.01
7.35
-4.05
2.63
-0.13
Tax Rate
32.95%
-17.39%
31.45%
8.32%
-25.33%
236.94%
-4.42%
PAT
133.50
114.66
30.53
81.02
20.04
4.23
5.00
PAT before Minority Interest
133.50
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
7.89%
8.51%
2.50%
6.98%
1.97%
0.66%
1.35%
PAT Growth
16.45%
275.57%
-62.32%
304.29%
373.76%
-15.40%
 
Unadjusted EPS
13.33
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 adds 85 screens in FY19
    14th May 2019, 11:22 AM

    The company has added additional screens depicting its commitment towards being the fastest growing cinema chain in the country

    Read More
  • Inox Leisure reports 17% fall in Q4 consolidated net profit
    14th May 2019, 11:04 AM

    The company has reported a standalone net profit of Rs 48.07 crore for the quarter ended March 31, 2019

    Read More
  • Inox Leisure - Quarterly Results
    13th May 2019, 13:47 PM

    Read More
  • INOX Leisure commences operations of multiplex cinema theatre in Vadodara
    3rd May 2019, 10:44 AM

    The said Multiplex Cinema Theatre has 5 screens and 976 seats

    Read More
  • Inox Leisure to add 80-90 screens each year
    27th Apr 2019, 09:49 AM

    The company currently operates 578 screens at 140 multiplexes across 67 cities in India

    Read More
  • INOX Leisure to host LIVE K-POP performances
    12th Apr 2019, 15:46 PM

    The performances at INOX multiplexes will be a part of IN2ITXION - the group's first India tour

    Read More
  • INOX Leisure commences operations of multiplex cinema theatre in Lucknow
    12th Apr 2019, 11:55 AM

    The said Multiplex Cinema Theatre has 4 screens and 803 seats

    Read More
  • INOX Leisure opens first MX4D EFX Theatre in Mumbai
    3rd Apr 2019, 11:58 AM

    MX4D, MediaMation Inc.’s newest evolution in the 4D cinema experience, provides a totally immersive environment

    Read More
  • INOX Leisure signs deal with CJ 4DPLEX
    2nd Apr 2019, 11:31 AM

    The company has signed a deal with CJ 4DPLEX for bringing the multi-projection technology ScreenX to India

    Read More
  • INOX Leisure commences commercial operations of multiplex in Odisha
    1st Apr 2019, 11:11 AM

    The said Multiplex Cinema Theatre has 3 screens and 609 seats

    Read More
  • INOX Leisure commences commercial operations of multiplex in Chennai
    1st Apr 2019, 08:57 AM

    The said Multiplex Cinema Theatre has 8 screens and 1820 seats

    Read More
  • INOX Leisure becomes official partner of Rajasthan Royals
    20th Mar 2019, 15:13 PM

    The strategic partnership with Rajasthan Royals will further lend a touch of royalty

    Read More
  • INOX Leisure commences operations of four additional screens in Mumbai
    18th Mar 2019, 09:04 AM

    With addition of four more screens, the said Multiplex Cinema Theatre has 11 screens and 1591 seats

    Read More
  • INOX Leisure commences operations of multiplex cinema theatre in Jamnagar
    8th Mar 2019, 11:20 AM

    The multiplex cinema theatre has 2 screens and 400 seats

    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.