Dish TV India Ltd

Dish TV India is engaged in the business of providing Direct to Home (DTH) television and Teleport services.

  • Market Cap: 782.55 Cr.
  • Current Price: 4.28
  • 52 weeks High / Low 34.80 / 3.90
  • Book Value: 29.16
  • Stock P/E: 53.05
  • Dividend Yield: 11.68 %
  • ROCE: 7.22 %
  • ROE: 6.35 %
  • Sales Growth (3Yrs): 26.31 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 1.00
Edit ratios
Pros:
Company has reduced debt.
Stock is trading at 0.15 times its book value
Stock is providing a good dividend yield of 11.68%.
Cons:
Company has low interest coverage ratio.
Promoter holding has decreased by -0.71% over last quarter
Company has a low return on equity of 4.09% for last 3 years.
Contingent liabilities of Rs.1161.44 Cr.
Promoters have pledged 93.46% of their holding.
Company's cost of borrowing seems high

Peer comparison Sector: Entertainment // Industry: Entertainment / Electronic Media Software

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019
709 739 749 1,614 1,532 1,656 1,594 1,517 1,399 926 893 868
511 538 532 1,116 1,132 1,099 1,054 986 984 390 373 362
Operating Profit 198 201 216 498 401 557 541 532 415 536 520 506
OPM % 28% 27% 29% 31% 26% 34% 34% 35% 30% 58% 58% 58%
Other Income 24 10 8 24 13 16 15 12 -1,553 5 4 3
Interest 58 59 61 143 133 178 159 144 148 147 138 137
Depreciation 182 182 190 352 347 361 368 353 359 363 369 347
Profit before tax -18 -30 -27 26 -67 34 29 46 -1,645 31 17 25
Tax % -60% 54% 34% 744% 277% 25% 31% -229% 17% 214% 664% 372%
Net Profit -24 -12 -16 -168 121 28 25 162 -1,360 -32 -91 -65
EPS in Rs -0.27 -0.13 -0.15 -1.46 1.08 0.14 0.13 0.84 -7.07 -0.17 -0.47 -0.34
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
413 738 1,085 1,437 1,958 2,167 2,509 2,688 3,060 3,014 4,634 6,166 4,086
620 860 965 1,199 1,462 1,587 1,902 1,955 2,035 2,046 3,310 4,122 2,109
Operating Profit -207 -122 120 238 496 579 607 733 1,025 968 1,324 2,044 1,977
OPM % -50% -17% 11% 17% 25% 27% 24% 27% 33% 32% 29% 33% 48%
Other Income 9 8 37 123 90 111 -34 64 64 62 46 -1,510 -1,542
Interest 58 137 97 153 197 128 133 175 209 229 396 629 570
Depreciation 157 229 323 400 522 628 597 614 591 691 1,072 1,441 1,438
Profit before tax -413 -480 -263 -192 -133 -66 -158 7 290 109 -98 -1,536 -1,572
Tax % -0% -0% 0% 0% -0% -0% -0% 57% -139% 25% 13% 24%
Net Profit -414 -481 -262 -192 -133 -66 -158 3 692 92 -75 -1,145 -1,548
EPS in Rs 0.00 0.00 0.00 0.00 0.00 0.03 6.50 0.86 0.00 0.00 -8.05
Dividend Payout % -0% -0% -0% -0% -0% -0% -0% 0% 0% 0% -0% -8%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:23.65%
5 Years:19.70%
3 Years:26.31%
TTM:-35.14%
Compounded Profit Growth
10 Years:10.88%
5 Years:59.97%
3 Years:-17.41%
TTM:-95.61%
Stock Price CAGR
10 Years:-19.72%
5 Years:-46.92%
3 Years:-63.01%
1 Year:-85.29%
Return on Equity
10 Years:%
5 Years:%
3 Years:4.09%
Last Year:6.35%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
43 69 106 106 106 106 106 107 107 107 184 184 184
Reserves -514 -716 271 -69 -200 -262 -419 -420 274 299 6,562 5,298 5,186
Borrowings 545 1,149 932 1,076 1,400 1,633 1,410 1,484 1,231 1,137 3,154 2,758 1,563
1,171 1,637 1,596 1,610 1,328 1,677 1,673 1,996 2,327 2,627 5,272 6,128 7,088
Total Liabilities 1,245 2,139 2,905 2,723 2,634 3,155 2,770 3,166 3,939 4,170 15,172 14,368 14,021
681 961 1,105 1,444 1,420 1,434 1,357 1,454 1,810 2,042 12,185 10,235 9,985
CWIP 279 373 354 442 388 654 423 497 610 580 678 767 737
Investments 0 0 356 200 150 278 200 200 232 165 150 0 0
285 804 1,090 637 675 789 790 1,015 1,287 1,383 2,159 3,367 3,299
Total Assets 1,245 2,139 2,905 2,723 2,634 3,155 2,770 3,166 3,939 4,170 15,172 14,368 14,021

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
67 -232 233 395 411 609 705 767 1,132 821 1,036 1,091
-328 -547 -880 -643 -502 -786 -301 -670 -809 -625 -493 -452
299 809 1,122 66 142 122 -461 -36 -352 -115 -414 -849
Net Cash Flow 38 29 474 -183 52 -55 -56 61 -29 82 129 -209

Ratios Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % -338% -119% -17% -4% 5% -0% 7% 16% 36% 21% 5% 7%
Debtor Days 36 26 12 6 5 5 6 9 9 11 12 8
Inventory Turnover 117.78 163.30 362.27 397.97 345.92 279.77 311.87 309.85 272.84 235.13 181.27 196.50