Nifty
Sensex
:
:
11483.25
38233.41
129.00 (1.14%)
424.50 (1.12%)

Film Production, Distribution & Entertainment

Rating :
75/99  (View)

BSE: 532689 | NSE: PVR

1564.05
-19.75 (-1.25%)
26-Mar-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1572.00
  •  1596.00
  •  1551.00
  •  1583.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  489584
  •  7657.34
  •  1708.70
  •  1062.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,332.82
  • 44.99
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,130.54
  • 0.13%
  • 6.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 20.25%
  • 3.53%
  • 5.17%
  • FII
  • DII
  • Others
  • 0.02%
  • 29.95%
  • 41.08%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.82
  • 11.60
  • 8.06

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.36
  • 14.25
  • 7.15

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.57
  • 17.48
  • 8.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 46.59
  • 56.27
  • 55.44

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.31
  • 5.91
  • 6.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.31
  • 16.24
  • 17.04

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
843.11
557.25
51.30%
708.55
555.36
27.58%
696.27
636.60
9.37%
584.90
482.57
21.21%
Expenses
678.80
455.74
48.94%
584.54
463.80
26.03%
559.06
522.23
7.05%
490.51
435.84
12.54%
EBITDA
164.31
101.51
61.87%
124.01
91.56
35.44%
137.21
114.37
19.97%
94.39
46.73
101.99%
EBIDTM
19.49%
18.22%
17.50%
16.49%
19.71%
17.97%
16.14%
9.68%
Other Income
14.26
3.21
344.24%
6.10
4.16
46.63%
4.26
16.43
-74.07%
7.54
17.11
-55.93%
Interest
37.87
21.17
78.89%
29.82
20.71
43.99%
20.81
20.83
-0.10%
21.00
21.56
-2.60%
Depreciation
51.44
38.64
33.13%
44.78
35.72
25.36%
40.13
39.94
0.48%
39.39
36.28
8.57%
PBT
89.26
44.91
98.75%
55.51
38.70
43.44%
80.53
70.03
14.99%
41.54
4.50
823.11%
Tax
33.73
15.36
119.60%
21.16
13.98
51.36%
28.31
25.78
9.81%
15.32
4.49
241.20%
PAT
55.53
29.55
87.92%
34.35
24.72
38.96%
52.22
44.25
18.01%
26.22
0.01
262,100.00%
PATM
6.59%
5.30%
4.85%
4.45%
7.50%
6.95%
4.48%
0.00%
EPS
11.04
6.18
78.64%
7.06
5.39
30.98%
11.16
9.51
17.35%
5.61
-0.01
-

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
2,832.83
2,334.11
2,119.43
1,849.56
1,477.12
1,348.11
806.39
517.74
459.27
334.13
352.11
Net Sales Growth
26.93%
10.13%
14.59%
25.21%
9.57%
67.18%
55.75%
12.73%
37.45%
-5.11%
 
Cost Of Goods Sold
212.28
159.07
140.10
124.83
107.38
92.31
54.85
33.96
24.26
20.58
19.33
Gross Profit
2,620.55
2,175.04
1,979.33
1,724.73
1,369.74
1,255.80
751.54
483.78
435.01
313.54
332.78
GP Margin
92.51%
93.18%
93.39%
93.25%
92.73%
93.15%
93.20%
93.44%
94.72%
93.84%
94.51%
Total Expenditure
2,312.91
1,935.10
1,815.00
1,567.02
1,281.83
1,143.16
695.18
445.19
377.78
297.46
303.22
Power & Fuel Cost
-
149.08
140.31
122.70
111.58
96.57
51.62
28.15
22.45
18.13
18.53
% Of Sales
-
6.39%
6.62%
6.63%
7.55%
7.16%
6.40%
5.44%
4.89%
5.43%
5.26%
Employee Cost
-
254.07
220.51
185.94
143.04
129.49
79.62
56.27
47.31
39.05
35.61
% Of Sales
-
10.89%
10.40%
10.05%
9.68%
9.61%
9.87%
10.87%
10.30%
11.69%
10.11%
Manufacturing Exp.
-
793.31
731.19
638.21
509.99
464.44
280.24
178.27
135.99
110.92
92.10
% Of Sales
-
33.99%
34.50%
34.51%
34.53%
34.45%
34.75%
34.43%
29.61%
33.20%
26.16%
General & Admin Exp.
-
523.51
515.49
432.61
364.59
312.44
179.52
115.21
83.48
70.13
60.04
% Of Sales
-
22.43%
24.32%
23.39%
24.68%
23.18%
22.26%
22.25%
18.18%
20.99%
17.05%
Selling & Distn. Exp.
-
40.76
42.10
36.23
29.22
32.65
37.72
28.35
59.26
31.42
74.02
% Of Sales
-
1.75%
1.99%
1.96%
1.98%
2.42%
4.68%
5.48%
12.90%
9.40%
21.02%
Miscellaneous Exp.
-
15.30
25.30
26.50
16.03
15.26
11.61
4.98
5.02
7.23
74.02
% Of Sales
-
0.66%
1.19%
1.43%
1.09%
1.13%
1.44%
0.96%
1.09%
2.16%
1.02%
EBITDA
519.92
399.01
304.43
282.54
195.29
204.95
111.21
72.55
81.49
36.67
48.89
EBITDA Margin
18.35%
17.09%
14.36%
15.28%
13.22%
15.20%
13.79%
14.01%
17.74%
10.97%
13.88%
Other Income
32.16
34.17
71.44
73.38
14.38
18.04
14.70
15.78
17.81
9.78
11.60
Interest
109.50
83.71
80.58
83.95
78.25
79.51
36.72
18.48
16.18
18.30
14.20
Depreciation
175.74
153.69
138.38
115.11
116.80
94.38
56.01
36.47
67.41
27.44
35.34
PBT
266.84
195.78
156.91
156.86
14.62
49.10
33.18
33.38
15.71
0.70
10.95
Tax
98.52
70.44
57.00
46.68
0.81
1.92
-12.37
5.72
15.39
-0.10
2.62
Tax Rate
36.92%
36.09%
37.29%
32.13%
6.51%
3.67%
-38.74%
18.45%
97.96%
-14.29%
23.93%
PAT
168.32
125.43
95.79
98.11
12.76
56.05
44.50
25.41
8.17
1.35
8.71
PAT before Minority Interest
163.78
124.75
95.84
98.62
11.64
50.39
44.30
25.28
0.32
0.80
8.33
Minority Interest
-4.54
0.68
-0.05
-0.51
1.12
5.66
0.20
0.13
7.85
0.55
0.38
PAT Margin
5.94%
5.37%
4.52%
5.30%
0.86%
4.16%
5.52%
4.91%
1.78%
0.40%
2.47%
PAT Growth
70.83%
30.94%
-2.36%
668.89%
-77.23%
25.96%
75.13%
211.02%
505.19%
-84.50%
 
Unadjusted EPS
34.87
26.68
20.50
21.05
3.09
13.72
14.95
9.50
3.02
0.57
3.72

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
1,075.36
965.01
881.22
409.19
399.30
642.75
283.05
341.36
309.05
268.69
Share Capital
46.74
46.74
46.69
41.53
41.11
39.62
25.90
27.15
25.62
23.01
Total Reserves
1,025.57
918.27
833.78
366.11
355.54
602.51
253.17
314.22
283.42
245.68
Non-Current Liabilities
556.56
569.79
515.21
644.85
489.14
591.51
190.09
166.44
196.59
163.15
Secured Loans
561.56
605.04
571.82
635.47
479.02
579.01
173.57
131.80
179.88
147.17
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
10.01
7.10
6.72
8.33
6.64
5.95
2.95
1.65
0.00
0.00
Current Liabilities
700.51
607.13
397.36
336.47
386.69
265.50
125.55
93.84
59.00
63.10
Trade Payables
251.11
197.62
171.58
152.93
161.88
101.95
49.29
30.08
40.50
46.28
Other Current Liabilities
346.90
281.18
221.73
141.27
175.46
134.48
69.34
59.55
13.55
12.32
Short Term Borrowings
99.83
125.08
0.00
31.99
32.05
22.42
0.00
0.29
0.00
0.00
Short Term Provisions
2.67
3.25
4.05
10.28
17.30
6.65
6.93
3.92
4.95
4.50
Total Liabilities
2,333.24
2,182.43
1,833.89
1,428.83
1,352.23
1,585.18
612.62
656.02
624.87
555.72
Net Block
1,589.85
1,508.68
999.64
860.35
819.73
996.01
272.80
367.66
298.60
309.45
Gross Block
1,965.88
1,756.03
1,085.32
1,338.74
1,192.01
1,283.78
430.17
548.90
413.41
398.31
Accumulated Depreciation
376.03
247.35
85.68
478.39
372.28
287.77
157.38
181.24
114.80
88.86
Non Current Assets
2,035.49
1,902.04
1,315.60
1,271.95
1,214.58
1,422.37
534.67
506.84
387.32
326.14
Capital Work in Progress
101.69
105.57
49.13
61.08
80.64
145.32
87.60
42.99
77.71
12.25
Non Current Investment
19.88
1.01
1.03
1.48
1.22
1.64
0.59
0.54
0.90
1.26
Long Term Loans & Adv.
220.20
190.76
154.08
294.74
260.69
214.28
142.59
80.77
0.00
0.00
Other Non Current Assets
103.87
96.02
84.91
34.98
26.42
18.99
4.37
0.30
0.00
0.00
Current Assets
297.75
280.39
455.95
156.88
137.65
162.81
77.94
149.18
237.51
229.52
Current Investments
1.06
0.96
0.82
0.38
22.28
36.37
0.06
0.00
105.81
113.58
Inventories
19.80
19.04
20.46
12.60
10.63
10.75
7.86
5.30
3.66
3.24
Sundry Debtors
155.61
102.08
90.08
76.70
52.30
42.54
27.02
30.01
14.36
18.49
Cash & Bank
32.79
29.90
267.13
25.73
27.26
36.78
21.65
79.01
20.74
8.43
Other Current Assets
88.49
32.73
19.75
9.11
25.18
36.37
21.35
34.86
92.94
85.78
Short Term Loans & Adv.
54.48
95.68
57.71
32.36
17.88
33.08
17.81
30.23
90.89
84.35
Net Current Assets
-402.76
-326.74
58.59
-179.59
-249.04
-102.69
-47.61
55.34
178.51
166.41
Total Assets
2,333.24
2,182.43
1,833.89
1,428.83
1,352.23
1,585.18
612.61
656.02
624.88
555.72

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
446.26
319.61
354.34
130.66
229.62
119.03
49.12
65.27
31.35
41.41
PBT
194.46
152.84
145.30
12.45
52.31
31.94
31.01
15.71
0.70
10.95
Adjustment
235.23
224.46
207.05
211.35
185.12
88.78
44.14
75.82
40.65
41.22
Changes in Working Capital
58.22
-24.60
22.18
-86.29
7.58
-2.48
-15.20
-25.41
-8.05
-0.45
Cash after chg. in Working capital
487.91
352.70
374.53
137.51
245.01
118.24
59.95
66.12
33.30
51.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-41.65
-33.09
-20.19
-6.85
-15.39
0.79
-10.82
-0.85
-1.96
-10.31
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
-405.39
-632.09
-299.17
-180.82
-117.75
-804.87
-103.05
44.79
-85.66
-150.94
Net Fixed Assets
-275.29
-715.53
221.42
-119.98
-476.99
-195.52
-85.06
-68.96
-49.20
-25.12
Net Investments
23.84
10.80
-4.99
-37.36
370.35
-384.91
21.20
61.45
-44.44
11.54
Others
-153.94
72.64
-515.60
-23.48
-11.11
-224.44
-39.19
52.30
7.98
-137.36
Cash from Financing Activity
-65.95
60.15
184.85
48.80
-122.22
728.89
0.35
-41.11
56.00
100.16
Net Cash Inflow / Outflow
-25.08
-252.33
240.02
-1.36
-10.35
43.05
-53.58
68.95
1.68
-9.37
Opening Cash & Equivalents
9.03
261.36
21.34
22.70
33.05
-10.00
74.51
5.54
3.86
13.23
Closing Cash & Equivalent
26.76
9.03
261.36
21.34
22.70
33.05
20.91
74.54
5.54
3.86

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.)
229.42
206.46
175.23
98.16
96.48
162.07
107.74
125.74
120.59
116.72
ROA
5.53%
4.77%
6.05%
0.84%
3.43%
4.03%
3.99%
0.05%
0.14%
1.73%
ROE
12.25%
10.75%
16.09%
2.89%
9.70%
9.62%
8.15%
0.10%
0.28%
3.57%
ROCE
15.11%
14.30%
17.40%
8.36%
11.40%
7.69%
10.00%
6.43%
4.20%
6.60%
Fixed Asset Turnover
1.25
1.49
1.53
1.17
1.09
0.94
1.06
0.95
0.82
1.14
Receivable days
20.15
16.55
16.46
15.94
12.84
15.74
20.10
17.63
17.94
20.33
Inventory Days
3.04
3.40
3.26
2.87
2.89
4.21
4.64
3.56
3.76
2.76
Payable days
52.73
47.58
48.30
56.29
52.73
49.11
39.92
36.01
62.94
60.21
Cash Conversion Cycle
-29.55
-27.63
-28.59
-37.48
-37.00
-29.15
-15.18
-14.82
-41.23
-37.12
Total Debt/Equity
0.77
0.85
0.81
1.83
1.55
1.02
0.73
0.47
0.58
0.55
Interest Cover
3.33
2.90
2.73
1.16
1.66
1.87
2.68
1.97
1.04
1.77

News Update


  • PVR launches 8th multiplex in city of Hyderabad
    22nd Mar 2019, 10:21 AM

    The 6-screen property is located in a convenient location at Hyderabad Next Galleria in Musarambagh, Hyderabad

    Read More
  • PVR reports 79% rise in Q3 consolidated net profit
    24th Jan 2019, 15:14 PM

    Total consolidated income of the company increased by 52.98% at Rs 857.37 crore for Q3FY19

    Read More
  • PVR - Quarterly Results
    24th Jan 2019, 14:22 PM

    Read More
  • PVR Cinemas goes live with Amazon's AI-powered voice assistant
    23rd Jan 2019, 09:03 AM

    With this digital initiative, the company enables its customers to get information about latest movies, show timings, locations etc.

    Read More
  • PVR seeks shareholder’s nod to raise Rs 750 crore
    29th Dec 2018, 11:39 AM

    The company will use the raised fund for capital expenditure needs, funding any acquisitions, reducing outstanding debt

    Read More
  • PVR brings world class cinema experience to Karnal
    21st Dec 2018, 10:13 AM

    The company has launched its brand new multiplex at Harsha K3C Mall

    Read More
  • PVR launches first multiplex in Greater Noida
    21st Dec 2018, 09:27 AM

    The company’s total screen count in Delhi-NCR stands at 115 screens in 29 properties

    Read More
  • PVR planning to raise funds
    18th Dec 2018, 16:25 PM

    The Board of the company will meet on December 21 2018, to decide the way to raise funds

    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.