Music Broadcast Ltd

About [ edit ]

Music Broadcast Limited is a subsidiary of Jagran Prakashan Ltd. It runs radio channel Radio City.
Being the first FM radio broadcaster in India and with 19 years of expertise in the radio industry, Radio City is the second largest operator today.

Key Points [ edit ]
  • Market Cap 843 Cr.
  • Current Price 24.3
  • High / Low 27.5 / 12.2
  • Stock P/E
  • Book Value 17.7
  • Dividend Yield 0.00 %
  • ROCE 4.09 %
  • ROE 3.11 %
  • Face Value 2.00

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 4.29% over past five years.
  • Company has a low return on equity of 6.81% for last 3 years.
  • Company has high debtors of 156.47 days.
  • Company's cost of borrowing seems high
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
75.93 75.68 80.14 87.02 81.87 69.78 62.53 69.64 45.87 14.36 30.08 40.67
48.57 49.62 53.58 58.42 49.90 47.41 44.02 48.07 51.17 29.61 33.12 36.51
Operating Profit 27.36 26.06 26.56 28.60 31.97 22.37 18.51 21.57 -5.30 -15.25 -3.04 4.16
OPM % 36.03% 34.43% 33.14% 32.87% 39.05% 32.06% 29.60% 30.97% -11.55% -106.20% -10.11% 10.23%
Other Income 5.40 2.42 3.60 4.46 4.61 3.29 4.99 4.16 3.87 4.73 2.92 5.02
Interest 3.37 1.38 1.38 1.37 1.52 2.57 2.65 2.48 2.05 0.70 0.96 0.83
Depreciation 6.67 6.74 6.70 6.76 6.91 8.59 8.67 8.90 8.63 8.51 8.28 8.24
Profit before tax 22.72 20.36 22.08 24.93 28.15 14.50 12.18 14.35 -12.11 -19.73 -9.36 0.11
Tax % 28.43% 33.69% 39.40% 34.30% 34.81% 41.86% -51.97% 29.06% 26.42% 29.60% 30.56% 36.36%
Net Profit 16.26 13.50 13.38 16.38 18.35 8.43 18.51 10.18 -8.91 -13.89 -6.49 0.07
EPS in Rs 0.46 0.38 0.38 0.47 0.53 0.24 0.54 0.29 -0.26 -0.40 -0.19 0.00
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
81 105 122 138 154 201 225 271 298 325 248 131
85 87 96 104 112 139 149 180 201 212 191 150
Operating Profit -4 18 26 34 42 62 77 91 97 113 57 -19
OPM % -5% 17% 21% 25% 27% 31% 34% 34% 33% 35% 23% -15%
Other Income 4 22 2 2 3 7 2 4 19 15 16 17
Interest 10 8 7 5 6 6 21 19 15 6 10 5
Depreciation 24 25 23 20 15 16 17 20 26 27 35 34
Profit before tax -34 8 -2 12 24 47 42 57 75 96 29 -41
Tax % 0% 0% 0% 0% 0% 0% 34% 36% 31% 36% 2%
Net Profit -34 8 -2 12 24 47 28 37 52 62 28 -29
EPS in Rs -1.31 0.30 -0.08 0.44 0.93 1.80 1.05 1.03 1.45 1.78 0.82 -0.85
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years:12%
5 Years:4%
3 Years:-3%
TTM:-54%
Compounded Profit Growth
10 Years:10%
5 Years:-16%
3 Years:-19%
TTM:-153%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:-27%
1 Year:17%
Return on Equity
10 Years:%
5 Years:9%
3 Years:7%
Last Year:3%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
39 39 39 39 39 39 42 57 57 55 69 69
Reserves -81 -73 -66 -53 -28 19 85 491 543 548 563 544
Borrowings 196 191 173 149 128 285 223 150 50 74 22 24
41 40 35 36 31 55 140 63 49 53 34 40
Total Liabilities 195 197 181 171 170 398 490 761 699 731 688 678
102 78 59 42 32 19 230 312 297 310 309 297
CWIP 4 4 2 1 0 0 66 0 0 0 0 0
Investments 1 3 0 0 0 0 15 27 156 172 208 219
88 111 120 127 138 379 179 423 246 249 170 162
Total Assets 195 197 181 171 170 398 490 761 699 731 688 678

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
21 34 36 65 61 79 40 86 49
5 -2 -5 -201 -60 -211 3 -44 32
-24 -27 -26 160 -32 205 -116 -40 -89
Net Cash Flow 2 6 6 24 -31 73 -72 2 -7

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % -1% 3% 12% 22% 22% 22% 14% 12% 14% 4%
Debtor Days 172 188 186 171 149 140 123 110 135 141 156
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
71.40 71.40 72.12 73.65 73.65 73.65 73.86 73.94 74.05 74.05 74.05 74.05
4.51 4.00 3.54 2.43 1.18 0.79 0.79 0.83 0.16 0.16 0.15 0.13
8.27 8.14 8.13 8.34 10.21 10.90 15.73 15.57 14.73 10.37 8.47 8.38
15.82 16.47 16.21 15.59 14.96 14.66 9.62 9.67 11.06 15.42 17.33 17.44

Documents

Add document