Nifty
Sensex
:
:
9580.30
32424.10
90.20 (0.95%)
223.51 (0.69%)

Film Production, Distribution & Entertainment

Rating :
46/99  (View)

BSE: 539141 | NSE: UFO

66.00
0.30 (0.46%)
29-May-2020 | 3:55PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  67.00
  •  68.80
  •  65.50
  •  65.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  154754
  •  102.14
  •  296.65
  •  58.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 187.12
  • 2.86
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 208.70
  • 45.45%
  • 0.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 30.09%
  • 4.76%
  • 25.60%
  • FII
  • DII
  • Others
  • 20.82%
  • 16.85%
  • 1.88%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.66
  • 5.04
  • 0.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 58.48
  • 0.14
  • -2.77

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 6.05
  • 5.42

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 18.05
  • 13.47

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.06
  • 1.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 5.74
  • 4.47

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
142
153
-8%
125
133
-6%
126
134
-6%
191
161
19%
Expenses
107
114
-6%
98
100
-2%
98
106
-8%
128
104
23%
EBITDA
35
39
-11%
27
33
-21%
29
28
2%
63
57
11%
EBIDTM
25%
26%
21%
25%
23%
21%
33%
35%
Other Income
2
5
-45%
2
4
-30%
5
3
70%
6
4
75%
Interest
3
3
-10%
2
3
-27%
2
1
70%
3
2
88%
Depreciation
18
18
-1%
17
18
-10%
18
19
-6%
18
19
-6%
PBT
17
22
-26%
10
15
-35%
13
11
25%
48
40
21%
Tax
-9
8
-
15
7
116%
5
5
11%
14
16
-10%
PAT
26
14
87%
-5
8
-
8
6
37%
33
23
42%
PATM
18%
9%
-4%
6%
6%
4%
18%
15%
EPS
9.15
4.89
87%
-1.75
2.94
-
2.76
2.02
37%
11.77
8.27
42%

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
584
612
594
599
570
478
424
336
207
109
73
Net Sales Growth
0%
3%
-1%
5%
19%
13%
26%
63%
90%
49%
 
Cost Of Goods Sold
107
88
70
66
65
43
49
2
4
3
7
Gross Profit
477
524
524
533
505
435
376
334
203
106
66
GP Margin
82%
86%
88%
89%
89%
91%
89%
99%
98%
97%
90%
Total Expenditure
431
451
423
414
388
319
292
231
155
97
72
Power & Fuel Cost
-
3
2
2
2
2
2
1
1
1
1
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
1%
1%
1%
Employee Cost
-
92
84
81
69
57
55
45
33
20
15
% Of Sales
-
15%
14%
14%
12%
12%
13%
13%
16%
18%
21%
Manufacturing Exp.
-
70
54
51
46
32
28
112
62
22
19
% Of Sales
-
11%
9%
8%
8%
7%
7%
33%
30%
20%
26%
General & Admin Exp.
-
76
103
122
120
106
89
27
26
17
11
% Of Sales
-
12%
17%
20%
21%
22%
21%
8%
13%
16%
16%
Selling & Distn. Exp.
-
104
97
81
74
64
56
33
20
21
9
% Of Sales
-
17%
16%
14%
13%
13%
13%
10%
10%
19%
12%
Miscellaneous Exp.
-
20
13
11
11
14
12
11
8
14
9
% Of Sales
-
3%
2%
2%
2%
3%
3%
3%
4%
12%
12%
EBITDA
153
161
171
185
182
160
132
106
51
12
2
EBITDA Margin
26%
26%
29%
31%
32%
33%
31%
31%
25%
11%
2%
Other Income
16
20
10
10
7
6
4
4
8
2
1
Interest
11
11
9
14
14
20
20
15
11
4
6
Depreciation
71
74
80
92
77
77
66
54
39
25
20
PBT
87
96
92
90
98
69
51
41
9
-16
-24
Tax
25
34
38
36
35
18
-1
2
2
0
0
Tax Rate
29%
36%
41%
40%
35%
26%
-2%
6%
28%
0%
0%
PAT
62
63
56
54
60
47
48
33
4
-10
-24
PAT before Minority Interest
62
61
54
53
63
51
52
39
6
-16
-24
Minority Interest
0
2
2
0
-4
-4
-4
-6
-2
6
0
PAT Margin
11%
10%
9%
9%
10%
10%
11%
10%
2%
-9%
-32%
PAT Growth
21%
12%
5%
-10%
27%
-3%
46%
638%
146%
59%
 
EPS
21.94
22.17
19.85
18.92
20.96
16.53
17.06
11.67
1.58
-3.40
-8.37

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
488
469
405
516
453
397
347
310
181
103
Share Capital
28
28
28
28
26
26
26
26
20
19
Total Reserves
440
426
378
489
427
371
321
284
116
84
Non-Current Liabilities
44
27
49
65
94
132
106
85
58
55
Secured Loans
37
20
32
44
56
100
66
48
33
35
Unsecured Loans
0
0
0
0
0
0
2
6
0
0
Long Term Provisions
7
5
3
1
1
1
1
1
0
0
Current Liabilities
214
254
230
228
199
182
163
96
51
42
Trade Payables
99
97
92
89
66
59
35
20
21
8
Other Current Liabilities
96
142
123
114
120
118
108
70
29
34
Short Term Borrowings
14
11
11
11
9
1
17
4
0
0
Short Term Provisions
5
4
4
15
4
4
3
2
1
1
Total Liabilities
746
743
690
821
754
726
626
505
290
200
Net Block
230
246
276
464
475
479
398
314
160
129
Gross Block
342
297
352
835
767
695
398
314
160
129
Accumulated Depreciation
112
51
77
371
292
216
0
0
0
0
Non Current Assets
296
329
336
531
543
546
462
384
191
142
Capital Work in Progress
9
21
7
7
9
20
31
51
8
8
Non Current Investment
12
18
15
8
6
6
2
2
18
1
Long Term Loans & Adv.
39
35
32
43
40
37
25
18
5
4
Other Non Current Assets
6
8
6
9
13
5
6
0
0
0
Current Assets
450
414
355
290
211
180
164
121
98
58
Current Investments
140
119
62
28
7
5
12
1
0
0
Inventories
11
11
13
11
11
10
11
10
4
5
Sundry Debtors
201
184
147
152
105
91
75
39
39
14
Cash & Bank
56
74
96
67
58
52
42
52
20
16
Other Current Assets
41
14
8
13
30
22
24
19
36
22
Short Term Loans & Adv.
9
10
28
19
7
8
21
17
36
21
Net Current Assets
235
159
125
62
12
-2
1
24
48
16
Total Assets
746
743
690
821
754
726
626
505
290
200

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
98
95
159
125
114
121
84
69
13
9
PBT
96
92
90
98
69
51
41
9
-16
-24
Adjustment
79
84
98
91
95
89
72
45
39
32
Changes in Working Capital
-30
-32
6
-22
-22
-2
-21
22
-7
1
Cash after chg. in Working capital
144
144
194
167
142
138
92
76
16
10
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-47
-50
-35
-42
-28
-17
-8
-6
-3
-1
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
-51
-108
-127
-81
-62
-132
-110
-184
-72
-35
Net Fixed Assets
-6
28
254
-31
-21
-59
-99
-123
-28
Net Investments
-33
53
-34
-3
-37
11
-31
-86
-68
Others
-11
-189
-347
-47
-3
-84
20
24
23
Cash from Financing Activity
-60
7
-32
-30
-60
23
42
112
66
21
Net Cash Inflow / Outflow
-14
-6
0
14
-8
13
17
-3
7
-5
Opening Cash & Equivalents
34
40
41
29
34
30
15
17
10
15
Closing Cash & Equivalent
22
34
40
41
29
45
30
15
17
10

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.)
165
160
147
188
175
153
134
120
68
55
ROA
8%
8%
7%
8%
7%
8%
7%
2%
-6%
-12%
ROE
13%
13%
12%
13%
12%
14%
12%
3%
-13%
-23%
ROCE
19%
19%
19%
19%
16%
14%
13%
7%
-6%
-12%
Fixed Asset Turnover
1.91
1.83
1.01
0.71
0.65
0.78
0.94
0.87
0.75
0.57
Receivable days
115
102
91
82
75
72
62
68
89
71
Inventory Days
7
8
8
7
8
9
11
13
16
26
Payable days
83
90
88
84
82
67
41
47
57
41
Cash Conversion Cycle
38
20
10
6
1
13
33
34
48
57
Total Debt/Equity
0.17
0.19
0.21
0.20
0.28
0.43
0.37
0.25
0.33
0.39
Interest Cover
10
11
8
8
4
4
4
2
-3
-3

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.