Entertainment Network (India) Ltd
Entertainment Network (India) Limited operates FM radio broadcasting stations under the brand names Mirchi, Mirchi Love, and Kool FM. It sells airtime in the Company’s FM radio broadcasting stations, activations, concerts, and monetization of the Company’s digital and other media properties for advertising. [1]
- Market Cap ₹ 1,240 Cr.
- Current Price ₹ 260
- High / Low ₹ 359 / 114
- Stock P/E 57.0
- Book Value ₹ 156
- Dividend Yield 0.38 %
- ROCE 0.69 %
- ROE -0.55 %
- Face Value ₹ 10.0
Pros
- Company's working capital requirements have reduced from 37.2 days to 20.0 days
Cons
- The company has delivered a poor sales growth of -4.82% over past five years.
- Company has a low return on equity of -2.93% 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
Sector: Entertainment Industry: Entertainment / Electronic Media Software
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
301 | 338 | 384 | 438 | 509 | 556 | 537 | 620 | 541 | 267 | 305 | 420 | 465 | |
201 | 234 | 260 | 293 | 350 | 430 | 420 | 481 | 417 | 251 | 263 | 352 | 372 | |
Operating Profit | 101 | 104 | 125 | 145 | 158 | 126 | 117 | 140 | 124 | 16 | 42 | 68 | 92 |
OPM % | 33% | 31% | 32% | 33% | 31% | 23% | 22% | 23% | 23% | 6% | 14% | 16% | 20% |
11 | 17 | 23 | 32 | 34 | 20 | 13 | 15 | 13 | -57 | 16 | 1 | 25 | |
Interest | 0 | 0 | 0 | 0 | 0 | 14 | 5 | 4 | 18 | 18 | 16 | 15 | 15 |
Depreciation | 32 | 32 | 32 | 33 | 36 | 54 | 63 | 67 | 99 | 95 | 79 | 77 | 76 |
Profit before tax | 80 | 89 | 116 | 145 | 157 | 78 | 61 | 84 | 19 | -153 | -36 | -24 | 27 |
Tax % | 29% | 24% | 28% | 27% | 31% | 30% | 43% | 36% | 23% | 29% | 24% | 20% | |
57 | 68 | 83 | 106 | 108 | 54 | 35 | 54 | 15 | -109 | -27 | -19 | 22 | |
EPS in Rs | 11.85 | 14.20 | 17.51 | 22.23 | 22.64 | 11.43 | 7.38 | 11.31 | 3.05 | -22.92 | -5.76 | -4.09 | 4.68 |
Dividend Payout % | 0% | 7% | 6% | 4% | 4% | 9% | 14% | 9% | 33% | -4% | -17% | -24% |
Compounded Sales Growth | |
---|---|
10 Years: | 2% |
5 Years: | -5% |
3 Years: | -8% |
TTM: | 10% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
TTM: | 208% |
Stock Price CAGR | |
---|---|
10 Years: | -4% |
5 Years: | -14% |
3 Years: | 21% |
1 Year: | 121% |
Return on Equity | |
---|---|
10 Years: | 4% |
5 Years: | 0% |
3 Years: | -3% |
Last Year: | -1% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 |
Reserves | 393 | 455 | 532 | 627 | 759 | 807 | 837 | 885 | 871 | 757 | 724 | 700 | 696 |
0 | 0 | 0 | 0 | 250 | 123 | 104 | 0 | 0 | 0 | 202 | 190 | 187 | |
75 | 87 | 97 | 115 | 123 | 157 | 167 | 210 | 390 | 304 | 106 | 138 | 131 | |
Total Liabilities | 515 | 590 | 677 | 789 | 1,180 | 1,135 | 1,155 | 1,142 | 1,308 | 1,108 | 1,079 | 1,076 | 1,061 |
150 | 120 | 91 | 54 | 371 | 715 | 674 | 693 | 835 | 659 | 605 | 536 | 501 | |
CWIP | 0 | 0 | 0 | 0 | 357 | 66 | 63 | 22 | 1 | 2 | 1 | 1 | 0 |
Investments | 185 | 318 | 434 | 550 | 235 | 115 | 162 | 146 | 240 | 232 | 238 | 283 | 264 |
180 | 151 | 151 | 185 | 217 | 240 | 256 | 282 | 232 | 215 | 236 | 256 | 296 | |
Total Assets | 515 | 590 | 677 | 789 | 1,180 | 1,135 | 1,155 | 1,142 | 1,308 | 1,108 | 1,079 | 1,076 | 1,061 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
113 | 86 | 104 | 95 | 109 | 104 | 98 | 120 | 118 | 30 | 39 | 89 | |
-84 | -118 | -97 | -89 | -338 | 52 | -65 | -1 | -96 | 8 | -2 | -54 | |
0 | -0 | -6 | -6 | 231 | -154 | -33 | -116 | -41 | -35 | -38 | -33 | |
Net Cash Flow | 29 | -32 | 2 | 0 | 2 | 2 | -1 | 3 | -19 | 4 | -1 | 2 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 112 | 107 | 99 | 105 | 101 | 106 | 116 | 108 | 107 | 156 | 152 | 113 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 112 | 107 | 99 | 105 | 101 | 106 | 116 | 108 | 107 | 156 | 152 | 113 |
Working Capital Days | 66 | 49 | 22 | 24 | 34 | 36 | 41 | 37 | 17 | 35 | 57 | 20 |
ROCE % | 19% | 18% | 18% | 19% | 15% | 7% | 6% | 8% | 4% | -7% | -2% | 1% |
Documents
Announcements
- Order Under GST Act 1d
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
21 Mar - Newspapers notice regarding completion of communication of Postal Ballot Notice
- Completion Of Communication Of Postal Ballot Notice 20 Mar
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
20 Mar - Newspaper Notice regarding Postal Ballot intimation
- Shareholder Meeting / Postal Ballot-Notice of Postal Ballot 19 Mar
Annual reports
-
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 nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Concalls
-
Feb 2024Transcript PPT
-
Nov 2023Transcript PPT
-
Aug 2023Transcript PPT
-
May 2023Transcript PPT
-
Feb 2023Transcript PPT
-
Nov 2022Transcript PPT
-
Aug 2022Transcript PPT
-
May 2022Transcript PPT
-
Feb 2022Transcript PPT
-
Dec 2021TranscriptNotesPPT
-
Dec 2021TranscriptNotesPPT
-
Nov 2021Transcript PPT
-
Aug 2021Transcript PPT
-
Jun 2021Transcript PPT
-
Feb 2021Transcript PPT
-
Nov 2020Transcript PPT
-
Aug 2020Transcript PPT
-
Jun 2020Transcript PPT
-
Feb 2020Transcript PPT
-
Nov 2019Transcript PPT
-
Aug 2019Transcript PPT
-
Jun 2019TranscriptNotesPPT
-
May 2019Transcript PPT
-
Feb 2019Transcript PPT
-
Nov 2018TranscriptNotesPPT
-
Aug 2018Transcript PPT
-
May 2018Transcript PPT
-
Feb 2018Transcript PPT
-
Nov 2017Transcript PPT
-
Aug 2017Transcript PPT
-
May 2017TranscriptPPT
-
Feb 2017TranscriptPPT
-
Nov 2016TranscriptPPT
-
Jul 2016TranscriptPPT
-
May 2016TranscriptPPT
Content Reach
The company is expanding its base by increasing its viewers and listeners through multi-platforms like FM having 38 million listeners every week; online radio stations having at least 2 million views; YouTube channels having 50 million views every month; Mirchi Music Awards having 130+ million views (in 7 languages) and lakhs of listeners on the podcast. [1]