Dish TV India Ltd

₹ 3.37 -2.88%

26 May - close price

About

Incorporated in 1988, Dish TV India Ltd is in the business of providing Direct to Home television and Teleport services^[1]

Key Points

Business Overview:^[1]
DTVIL provides direct-to-home (DTH) entertainment service through its DTH brands – DishTV, d2h, and Zing Super. It used to be a provide Pay-TV service and is now a full-fledged entertainment provider

Website BSE NSE - BE

Market Cap ₹ 621 Cr.
Current Price ₹ 3.37
High / Low ₹ 6.55 / 1.82
Stock P/E
Book Value ₹ -22.0
Dividend Yield 0.00 %
ROCE %
ROE %
Face Value ₹ 1.00

Add ratio to table

Edit ratios

Pros

Company has reduced debt.

Cons

Company has low interest coverage ratio.
The company has delivered a poor sales growth of -18.6% over past five years.
Promoter holding is low: 4.06%
Contingent liabilities of Rs.1,513 Cr.
Company's cost of borrowing seems high

* 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 Media, Entertainment & Publication Entertainment TV Broadcasting & Software Production

Part of BSE Consumer Discretionary Nifty Waves

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	505	500	479	470	407	455	396	373	344	329	291	299	243
	490	287	284	290	242	291	251	250	246	257	259	341	313
Operating Profit	15	213	195	180	165	164	145	123	97	73	32	-42	-70
OPM %	3%	43%	41%	38%	41%	36%	37%	33%	28%	22%	11%	-14%	-29%
	-1,899	3	7	4	-398	6	5	9	-329	5	8	-64	-63
Interest	57	66	66	65	70	67	66	71	64	64	69	68	68
Depreciation	200	122	119	117	115	105	121	107	106	105	104	102	103
Profit before tax	-2,141	28	18	3	-417	-2	-37	-47	-402	-92	-133	-276	-304
Tax %	-20%	26%	70%	203%	377%	0%	0%	0%	0%	3%	0%	0%	0%
	-1,721	21	5	-3	-1,990	-2	-37	-47	-402	-95	-133	-276	-304
EPS in Rs	-9.34	0.11	0.03	-0.02	-10.81	-0.01	-0.20	-0.25	-2.18	-0.51	-0.72	-1.50	-1.65
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	2,688	3,060	3,014	4,634	6,166	3,556	3,249	2,802	2,262	1,857	1,568	1,163
	1,955	2,035	2,046	3,310	4,112	1,438	1,200	1,145	1,255	1,096	1,039	1,169
Operating Profit	733	1,025	968	1,324	2,055	2,119	2,050	1,657	1,006	761	529	-7
OPM %	27%	34%	32%	29%	33%	60%	63%	59%	44%	41%	34%	-1%
	63	64	61	46	-1,521	-1,915	-797	-2,643	-1,967	-391	-309	-114
Interest	175	209	229	396	629	565	418	325	278	267	269	270
Depreciation	614	591	691	1,072	1,441	1,426	1,532	1,071	849	472	439	414
Profit before tax	7	290	109	-98	-1,536	-1,787	-698	-2,381	-2,088	-369	-488	-805
Tax %	57%	-139%	25%	-13%	-24%	-7%	71%	-22%	-19%	433%	0%	0%
	3	692	82	-85	-1,163	-1,655	-1,190	-1,867	-1,684	-1,967	-488	-807
EPS in Rs	0.03	6.50	0.86	-0.41	-6.22	-8.90	-6.40	-9.95	-9.14	-10.68	-2.65	-4.38
Dividend Payout %	0%	0%	0%	0%	-8%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	-9%
5 Years:	-19%
3 Years:	-20%
TTM:	-26%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	-335%

Stock Price CAGR
10 Years:	-28%
5 Years:	-27%
3 Years:	-38%
1 Year:	-40%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	107	107	107	184	184	184	184	184	184	184	184	184
Reserves	-420	274	299	6,570	5,306	3,666	2,503	752	-973	-2,940	-3,427	-4,227
	1,484	1,231	1,137	3,154	2,758	1,784	812	378	75	2	35	19
	1,996	2,327	2,627	5,264	6,097	5,975	5,786	5,354	5,199	5,463	5,512	5,777
Total Liabilities	3,166	3,939	4,170	15,172	14,346	11,609	9,285	6,668	4,485	2,709	2,304	1,753
	1,454	1,810	2,042	12,185	10,235	7,681	6,006	3,018	1,056	1,072	1,040	934
CWIP	497	610	580	678	767	1,148	947	962	652	352	352	144
Investments	200	232	165	150	0	0	0	0	0	16	25	12
	1,015	1,287	1,383	2,159	3,344	2,780	2,331	2,689	2,777	1,270	887	664
Total Assets	3,166	3,939	4,170	15,172	14,346	11,609	9,285	6,668	4,485	2,709	2,304	1,753

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	767	1,132	821	1,036	1,090	2,204	1,574	1,141	668	676	410
	-670	-809	-625	-493	-452	-926	-481	-669	-341	-595	-377
	-36	-352	-115	-414	-849	-1,257	-1,112	-494	-328	-88	-27
Net Cash Flow	61	-29	82	129	-210	21	-19	-21	-1	-7	6
Free Cash Flow	62	224	-41	201	258	1,210	1,115	507	313	85	11
CFO/OP	106%	112%	98%	82%	55%	105%	76%	66%	71%	94%	78%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	9	9	11	12	8	9	10	10	15	13	19	20
Inventory Days												103
Days Payable												1,847
Cash Conversion Cycle	9	9	11	12	8	9	10	10	15	13	19	-1,724
Working Capital Days	-403	-237	-322	-455	-338	-683	-648	-670	-755	-945	-1,173	-1,713
ROCE %	16%	36%	21%	5%	7%	10%	12%	26%	70%

Insights

In beta

Mar 2012

Mar 2013

Mar 2014

Mar 2015

Mar 2016

Mar 2017

Mar 2018

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Net Active Subscriber Base
Million

	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx			xx.xx	xx.xx
xxx	xxx	xxx	xxx	xxx	xxx	xxx	xxx
			xxx	xxx	xxx	xxx			xxx	xxx	xxx
						xxx,xxx	xxx,xxx	xxx,xxx	xxx,xxx	xxx,xxx	xxx,xxx
				x.xx	x.xx	x.xx	x.xx

Please log in to see hidden values.

Average Revenue Per User (ARPU)
INR

Total Channels and Services
Number

Distribution Network - Dealers/Recharge Outlets
Number

Monthly Churn Rate
%

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	4.04%	4.04%	4.04%	4.04%	4.04%	4.04%	4.04%	4.04%	4.06%	4.06%	4.06%	4.07%
	10.29%	11.77%	11.75%	10.87%	9.78%	9.75%	9.52%	10.54%	10.15%	9.69%	8.68%	8.23%
	2.33%	3.01%	2.46%	2.31%	2.33%	2.82%	3.13%	2.52%	2.52%	2.52%	2.50%	2.50%
	83.32%	81.18%	81.76%	82.78%	83.85%	83.38%	83.31%	82.90%	83.27%	83.74%	84.77%	85.20%
No. of Shareholders	2,66,203	2,82,444	2,87,003	3,57,591	3,70,522	3,66,527	3,70,943	3,73,797	3,77,590	3,76,411	3,63,934	3,59,479

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	64.44%	31.46%	57.99%	54.56%	7.30%	5.93%	4.04%	4.04%	4.04%	4.07%
	16.76%	11.10%	14.99%	11.09%	10.31%	11.39%	9.91%	10.87%	10.54%	8.23%
	7.90%	19.43%	0.86%	2.39%	2.41%	26.57%	2.33%	2.31%	2.52%	2.50%
	0.31%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	10.59%	38.01%	26.16%	31.97%	79.97%	56.11%	83.71%	82.78%	82.90%	85.20%
No. of Shareholders	1,44,182	1,62,644	1,56,372	1,91,637	2,29,185	2,62,579	2,60,159	3,57,591	3,73,797	3,59,479

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Dish TV India Ltd

Dish TV India Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings