Khyati Multimedia Entertainment Ltd
₹ 3.77
-4.56%
11 Jun
- close price
About
Incorporated in 1995, Khyati Multimedia Entertainment Ltd is engaged in the business of Multimedia Development, using the latest Multimedia Tools.
Key Points
- Market Cap ₹ 4.07 Cr.
- Current Price ₹ 3.77
- High / Low ₹ 5.51 / 2.10
- Stock P/E
- Book Value ₹ 1.02
- Dividend Yield 0.00 %
- ROCE -60.5 %
- ROE -58.5 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is almost debt free.
Cons
- Stock is trading at 3.70 times its book value
- Company has low interest coverage ratio.
- Promoter holding is low: 16.8%
- Company has a low return on equity of -17.5% over last 3 years.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Consumer Discretionary Consumer Services Leisure Services Hotels & Resorts
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.29 | 0.05 | 0.24 | 0.05 | 0.96 | 1.87 | |
| 0.06 | 0.14 | 0.17 | 0.09 | 0.10 | 0.13 | 0.44 | 0.17 | 0.35 | 0.25 | 0.84 | 3.14 | |
| Operating Profit | -0.04 | -0.13 | -0.17 | -0.09 | -0.10 | -0.13 | -0.15 | -0.12 | -0.11 | -0.20 | 0.12 | -1.27 |
| OPM % | -200.00% | -1,300.00% | -1,200.00% | -51.72% | -240.00% | -45.83% | -400.00% | 12.50% | -67.91% | |||
| 0.04 | 0.00 | 0.13 | 0.00 | 0.06 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Depreciation | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before tax | -0.02 | -0.16 | -0.07 | -0.12 | -0.07 | -0.12 | -0.15 | -0.12 | -0.11 | -0.20 | 0.12 | -1.27 |
| Tax % | 0.00% | 0.00% | 0.00% | 8.33% | -28.57% | 0.00% | -46.67% | -25.00% | -27.27% | -25.00% | 25.00% | -28.35% |
| -0.02 | -0.15 | -0.07 | -0.13 | -0.04 | -0.12 | -0.08 | -0.09 | -0.08 | -0.15 | 0.09 | -0.91 | |
| EPS in Rs | -0.02 | -0.14 | -0.06 | -0.12 | -0.04 | -0.11 | -0.07 | -0.08 | -0.07 | -0.14 | 0.08 | -0.84 |
| Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | 69% |
| 5 Years: | 45% |
| 3 Years: | 98% |
| TTM: | 95% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| TTM: | -1111% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | 11% |
| 5 Years: | 51% |
| 3 Years: | 48% |
| 1 Year: | 80% |
| Return on Equity | |
|---|---|
| 10 Years: | -7% |
| 5 Years: | -12% |
| 3 Years: | -18% |
| Last Year: | -59% |
Balance Sheet
Figures in Rs. Crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 10.80 | 10.80 | 10.80 | 10.80 | 10.80 | 10.80 | 10.80 | 10.80 | 10.80 | 10.80 | 10.80 | 10.80 |
| Reserves | -8.79 | -7.70 | -7.77 | -8.30 | -8.34 | -8.47 | -8.55 | -8.64 | -8.72 | -8.87 | -8.79 | -9.70 |
| 1.36 | 0.61 | 0.49 | 0.04 | 0.00 | 0.10 | 0.30 | 0.44 | 0.67 | 0.73 | 1.09 | 0.00 | |
| 1.27 | 0.01 | 0.06 | 0.04 | 0.01 | 0.03 | 0.13 | 0.02 | 0.05 | 0.04 | 0.07 | 2.12 | |
| Total Liabilities | 4.64 | 3.72 | 3.58 | 2.58 | 2.47 | 2.46 | 2.68 | 2.62 | 2.80 | 2.70 | 3.17 | 3.22 |
| 0.20 | 0.17 | 0.15 | 0.04 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 1.83 | 0.95 | 0.84 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 |
| 2.61 | 2.60 | 2.59 | 2.18 | 2.10 | 2.10 | 2.32 | 2.26 | 2.44 | 2.34 | 2.81 | 2.86 | |
| Total Assets | 4.64 | 3.72 | 3.58 | 2.58 | 2.47 | 2.46 | 2.68 | 2.62 | 2.80 | 2.70 | 3.17 | 3.22 |
Cash Flows
Figures in Rs. Crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0.02 | -0.14 | 0.00 | 0.14 | 0.05 | -0.11 | -0.20 | -0.14 | -0.13 | -0.17 | 0.10 | -0.90 | |
| -0.01 | 0.13 | -0.01 | 0.31 | 0.00 | 0.01 | 0.00 | 0.00 | 0.10 | 0.00 | 0.00 | 0.00 | |
| 0.00 | 0.00 | 0.00 | -0.45 | -0.04 | 0.10 | 0.19 | 0.14 | 0.14 | 0.06 | 0.37 | 0.46 | |
| Net Cash Flow | 0.01 | -0.01 | -0.01 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.12 | -0.11 | 0.46 | -0.45 |
Ratios
Figures in Rs. Crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 365.00 | 730.00 | 176.21 | 292.00 | 91.25 | 0.00 | 26.61 | 0.00 | ||||
| Inventory Days | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||
| Days Payable | ||||||||||||
| Cash Conversion Cycle | 365.00 | 730.00 | 176.21 | 292.00 | 91.25 | 0.00 | 26.61 | 0.00 | ||||
| Working Capital Days | -182.50 | 0.00 | 12.59 | 292.00 | 76.04 | 73.00 | 15.21 | -66.36 | ||||
| ROCE % | -1.67% | -4.52% | -5.53% | -3.96% | -2.80% | -5.32% | -6.02% | -4.66% | -4.11% | -7.39% | 4.17% | -60.48% |
Documents
Announcements
-
Board Meeting Intimation for NOTICE FOR BOARD MEETING TO CONSIDER AND APPROVE NOTICE FOR POSTAL BALLOT TO BE CONDUCTED FOR OBTAINING APPROVAL OF SHAREHOLDERS FOR APPOINTMENT OF 2 NEW DIRECTORS AND OTHER ALLIED BUSINESS AS PER AGENDA ATTACHED
1d - Board meeting on June 16 to approve postal ballot for appointing two new directors.
- REVISED STANDALONE FINANCIAL RESULT FOR THE QUARTER AND YEAR ENDED 31/03/2025 ALONG WITH AUDITORS REPORT ATTACHED AND RESUBMITTED TO STOCK EXCHANGE 7 Jun
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
29 May - Submission of Annual Secretarial Compliance Report for FY ended 31/03/2025 with noted compliance and penalties paid.
-
Integrated Filing (Financial)
28 May - Audited FY25 results filed; audit qualified on Polo event revenue recognition and loan recoverability.
-
Integrated Filing (Financial)
28 May - Audited FY25 results with qualified audit opinion on Polo event revenue recognition.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Business Overview:[1]
Company is involved in high-quality Desktop
Publishing, imaging, Corporate Presentations, advertisements, creative designing, graphic designing and multimedia software development and is also engaged in the business of letting out vehicle.