Raj Television Network Ltd
Incorporated in 1994, Raj Television Network Ltd is in the business of Operating Commercial Satellite Television Channels[1]
- Market Cap ₹ 391 Cr.
- Current Price ₹ 75.4
- High / Low ₹ 75.6 / 42.0
- Stock P/E 297
- Book Value ₹ 27.7
- Dividend Yield 0.00 %
- ROCE 3.03 %
- ROE 0.76 %
- Face Value ₹ 5.00
Pros
- Company is expected to give good quarter
- Company's working capital requirements have reduced from 179 days to 95.6 days
Cons
- Stock is trading at 2.72 times its book value
- 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 6.61% over past five years.
- Company has a low return on equity of 0.54% over last 3 years.
- Company has high debtors of 232 days.
* 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
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
60 | 75 | 79 | 82 | 82 | 61 | 62 | 62 | 59 | 78 | 69 | 85 | 129 | |
46 | 58 | 56 | 58 | 77 | 54 | 51 | 49 | 48 | 65 | 57 | 79 | 123 | |
Operating Profit | 14 | 18 | 23 | 24 | 5 | 8 | 10 | 14 | 11 | 13 | 12 | 6 | 6 |
OPM % | 24% | 24% | 30% | 30% | 6% | 12% | 17% | 22% | 19% | 16% | 17% | 7% | 5% |
1 | -1 | 1 | 1 | 0 | 1 | 2 | 1 | 0 | 0 | 0 | 1 | 0 | |
Interest | 2 | 4 | 5 | 6 | 5 | 5 | 5 | 5 | 4 | 6 | 4 | 3 | 3 |
Depreciation | 3 | 4 | 4 | 6 | 7 | 7 | 7 | 6 | 7 | 7 | 7 | 2 | 1 |
Profit before tax | 10 | 10 | 16 | 13 | -5 | -3 | 0 | 4 | 0 | 0 | 1 | 2 | 2 |
Tax % | 6% | 4% | 19% | 37% | -13% | -57% | 3,525% | -50% | 94% | 61% | 19% | 32% | |
9 | 9 | 13 | 8 | -6 | -5 | -1 | 5 | 0 | 0 | 1 | 1 | 1 | |
EPS in Rs | 1.77 | 1.79 | 2.49 | 1.57 | -1.17 | -0.92 | -0.26 | 1.04 | 0.00 | 0.03 | 0.21 | 0.22 | 0.25 |
Dividend Payout % | 14% | 14% | 20% | 32% | -21% | -0% | -0% | 10% | -0% | -0% | -0% | -0% |
Compounded Sales Growth | |
---|---|
10 Years: | 1% |
5 Years: | 7% |
3 Years: | 13% |
TTM: | 97% |
Compounded Profit Growth | |
---|---|
10 Years: | -20% |
5 Years: | 89% |
3 Years: | 378% |
TTM: | -87% |
Stock Price CAGR | |
---|---|
10 Years: | -5% |
5 Years: | 15% |
3 Years: | 27% |
1 Year: | 70% |
Return on Equity | |
---|---|
10 Years: | 1% |
5 Years: | 1% |
3 Years: | 1% |
Last Year: | 1% |
Balance Sheet
Figures in Rs. Crores
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 | 13 | 13 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 |
Reserves | 82 | 90 | 131 | 129 | 122 | 112 | 111 | 116 | 115 | 116 | 117 | 118 | 118 |
17 | 21 | 44 | 30 | 34 | 41 | 43 | 36 | 35 | 23 | 24 | 20 | 21 | |
14 | 16 | 15 | 15 | 21 | 8 | 10 | 13 | 22 | 34 | 23 | 37 | 15 | |
Total Liabilities | 126 | 139 | 217 | 200 | 203 | 187 | 189 | 191 | 199 | 198 | 190 | 201 | 180 |
53 | 64 | 114 | 103 | 99 | 114 | 109 | 110 | 110 | 104 | 98 | 120 | 119 | |
CWIP | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
Investments | 1 | 1 | 1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
72 | 74 | 101 | 97 | 105 | 73 | 80 | 81 | 89 | 94 | 92 | 82 | 61 | |
Total Assets | 126 | 139 | 217 | 200 | 203 | 187 | 189 | 191 | 199 | 198 | 190 | 201 | 180 |
Cash Flows
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
11 | 21 | -8 | 15 | 4 | -12 | 12 | 19 | 17 | 8 | 3 | 31 | |
-11 | -16 | -10 | -1 | -2 | -11 | -2 | -7 | -7 | -0 | -1 | -24 | |
7 | -5 | 16 | -20 | 0 | 19 | -10 | -12 | -10 | -7 | -3 | -7 | |
Net Cash Flow | 7 | -1 | -1 | -5 | 2 | -3 | 0 | 0 | 0 | 0 | -0 | -0 |
Ratios
Figures in Rs. Crores
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 | 228 | 207 | 268 | 275 | 293 | 257 | 290 | 309 | 333 | 281 | 306 | 232 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 228 | 207 | 268 | 275 | 293 | 257 | 290 | 309 | 333 | 281 | 306 | 232 |
Working Capital Days | 230 | 156 | 264 | 280 | 289 | 219 | 249 | 213 | 206 | 191 | 250 | 96 |
ROCE % | 11% | 13% | 13% | 10% | -0% | 1% | 3% | 5% | 3% | 4% | 3% | 3% |
Documents
Announcements
-
Compliance Certificate Under Regulation 40(10) Of SEBI (LODR) Regulations, 2015
1d - Certificate received from the Practising Company Secretary for the Financial Year ended 31st March, 2024.
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
10 Apr - Compliance certifcate under Reg 74(5) of SEBI (DP) Regulations for the quarter ended 31st March, 2024
- Compliance Certificate For The Period Ended 31St March, 2024 10 Apr
-
Announcement under Regulation 30 (LODR)-Credit Rating
5 Apr - Credit Rating assigned by India Ratings & Research Private Limited
- Closure of Trading Window 26 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 bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from nse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Business Overview:[1][2]
RTNL is the 2nd largest Television satellite broadcaster in South India. It operates 13 Channels in 5 languages viz. Tamil, Telugu, Kannada, Malayalam and Hindi. including a 1st 24 hour Tamil Movie Channel – ‘Raj Digital Plus’. Company has a library of ~1300 films ranging from different languages with subscribers of ~200 lac. It undertakes several production projects which includes self-produced and outsourced productions. Apart from this, RTNL also owns Land and building of 75,000 Sq ft in Chennai and Hyderabad