Entertainment Network (India) Ltd

About [ edit ]

Entertainment Network (India) is engaged in operates FM radio broadcasting stations in 63 Indian cities under the brand names Radio Mirchi, Mirchi Love, Mirchi 95 and Kool FM.

  • Market Cap 822 Cr.
  • Current Price 172
  • High / Low 203 / 98.0
  • Stock P/E
  • Book Value 178
  • Dividend Yield 0.58 %
  • ROCE 3.29 %
  • ROE 0.86 %
  • Face Value 10.0

Pros

  • Stock is trading at 0.97 times its book value
  • Company has been maintaining a healthy dividend payout of 22.24%

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 4.57% over past five years.
  • Company has a low return on equity of 3.29% for last 3 years.
  • Earnings include an other income of Rs.47.48 Cr.
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
159 122 123 201 176 132 116 148 152 38 48 86
124 93 95 161 133 99 88 107 129 64 55 65
Operating Profit 35 28 27 40 43 33 28 41 23 -26 -6 21
OPM % 22% 23% 22% 20% 25% 25% 24% 28% 15% -69% -13% 24%
Other Income 3 3 3 4 5 3 3 3 4 6 4 33
Interest 1 1 1 2 0 5 5 5 5 5 5 5
Depreciation 16 15 17 17 18 25 26 26 27 25 26 25
Profit before tax 21 15 13 26 30 6 0 13 -5 -50 -33 25
Tax % 45% 39% 31% 38% 34% 41% 60% 24% 33% 24% 24% 26%
Net Profit 12 9 9 16 19 4 0 10 -3 -38 -25 18
EPS in Rs 2.48 1.96 1.90 3.39 4.07 0.81 0.04 2.08 -0.68 -7.95 -5.19 3.86
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
426 422 464 311 340 384 438 509 556 537 621 548 324
437 378 380 211 235 260 293 350 430 420 482 423 312
Operating Profit -10 44 84 100 104 125 145 158 126 117 139 125 12
OPM % -2% 10% 18% 32% 31% 32% 33% 31% 23% 22% 22% 23% 4%
Other Income 7 3 3 12 17 23 32 35 20 14 16 13 47
Interest 17 13 4 0 0 0 0 0 14 5 4 19 19
Depreciation 53 53 42 33 32 32 33 36 54 63 67 104 103
Profit before tax -73 -19 41 79 90 116 145 157 79 62 84 15 -63
Tax % 0% -12% 57% 29% 24% 28% 27% 31% 30% 43% 36% 29%
Net Profit -60 -15 17 56 68 84 106 109 55 36 54 11 -47
EPS in Rs -12.65 -3.21 3.60 11.77 14.33 17.54 22.23 22.76 11.57 7.48 11.31 2.25 -9.96
Dividend Payout % 0% 0% 0% 0% 7% 6% 4% 4% 9% 13% 9% 45%
Compounded Sales Growth
10 Years:3%
5 Years:5%
3 Years:-0%
TTM:-43%
Compounded Profit Growth
10 Years:10%
5 Years:-38%
3 Years:-44%
TTM:-312%
Stock Price CAGR
10 Years:-2%
5 Years:-23%
3 Years:-37%
1 Year:-12%
Return on Equity
10 Years:8%
5 Years:5%
3 Years:3%
Last Year:1%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
48 48 48 48 48 48 48 48 48 48 48 48 48
Reserves 333 317 335 391 455 533 627 761 810 840 888 870 802
Borrowings 148 57 0 0 0 0 0 250 123 104 0 0 200
110 126 88 83 86 96 115 123 157 167 210 403 166
Total Liabilities 638 548 471 521 588 676 789 1,182 1,138 1,158 1,145 1,321 1,216
305 268 180 150 120 91 53 371 715 674 693 847 797
CWIP 14 4 0 0 0 0 0 357 66 63 22 1 1
Investments 0 2 87 184 315 433 550 237 117 165 145 236 246
320 275 203 188 153 152 186 217 240 256 285 237 173
Total Assets 638 548 471 521 588 676 789 1,182 1,138 1,158 1,145 1,321 1,216

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
110 126 16 117 83 105 95 109 104 106 119 119
-46 -7 -72 -88 -115 -98 -89 -338 52 -74 2 -92
-62 -104 52 0 -0 -6 -6 231 -154 -33 -116 -46
Net Cash Flow 3 15 -5 29 -32 2 0 2 2 -1 6 -20

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % -10% -1% 11% 19% 18% 18% 19% 15% 8% 6% 8% 3%
Debtor Days 113 122 89 109 107 99 105 101 106 116 108 107
Inventory Turnover

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
71.15 71.15 71.15 71.15 71.15 71.15 71.15 71.15 71.15 71.15 71.15 71.15
8.80 8.76 8.80 8.79 8.76 8.76 8.76 8.75 7.89 7.83 6.95 6.76
11.12 11.46 13.07 13.03 13.05 12.75 13.59 12.77 13.51 13.20 12.64 9.34
8.93 8.63 6.98 7.03 7.03 7.34 6.50 7.33 7.45 7.82 9.26 12.75

Documents

Add document