Sri Adhikari Brothers Television Network Ltd

Sri Adhikari Brothers Television Network Ltd

₹ 3.75 1.35%
23 Jan 2024
About

Incorporated in 1994, Sri Adhikari Brothers Television Network Ltd is a media company and operates in the field of content production and syndication of content to various broadcasters, aggregators and satellite networks.

Key Points

Business Overview:[1]
Sri Adhikari Brothers Group is an Indian Media & Entertainment company which deals in Broadcast, films, content production and publishing. Group has 3 listed entities viz.,
Sri Adhikari Brothers Television Network, TV Vision Ltd and SAB Events and Governance

  • Market Cap 13.1 Cr.
  • Current Price 3.75
  • High / Low 3.92 / 1.25
  • Stock P/E
  • Book Value -31.6
  • Dividend Yield 0.00 %
  • ROCE %
  • ROE %
  • Face Value 10.0

Pros

Cons

  • Company has low interest coverage ratio.
  • Promoter holding is low: 22.1%
  • Promoters have pledged 82.6% of their holding.

* 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.

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.32 0.29 0.22 0.21 0.20 0.20 0.16 0.19 0.17 0.32 0.18 0.30 0.19
Operating Profit -0.32 -0.29 -0.22 -0.21 -0.20 -0.20 -0.16 -0.19 -0.17 -0.32 -0.18 -0.30 -0.19
OPM %
0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 5.75 3.21 5.11 5.11 5.11 5.11 5.11 5.11 5.11 5.11 5.11 5.11 5.11
Profit before tax -6.07 -3.49 -5.33 -5.32 -5.31 -5.31 -5.27 -5.30 -5.28 -5.43 -5.29 -5.41 -5.30
Tax % 0.00% -1.43% 0.38% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
-6.07 -3.54 -5.31 -5.32 -5.31 -5.31 -5.26 -5.30 -5.28 -5.43 -5.29 -5.41 -5.30
EPS in Rs -1.74 -1.01 -1.52 -1.52 -1.52 -1.52 -1.51 -1.52 -1.51 -1.56 -1.52 -1.55 -1.52
Raw PDF

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
48 60 71 91 108 138 57 15 -1 0 0 0 0
35 44 55 67 71 97 62 24 -0 1 1 1 1
Operating Profit 13 16 17 25 37 41 -4 -9 -1 -1 -1 -1 -1
OPM % 27% 27% 24% 27% 34% 30% -7% -56%
0 0 0 0 -9 0 -1 -8 1 0 0 0 0
Interest 3 3 2 7 11 15 16 12 13 4 0 0 0
Depreciation 9 9 9 12 15 19 23 24 23 20 20 20 20
Profit before tax 1 4 5 6 1 7 -44 -53 -37 -25 -21 -21 -21
Tax % -18% 4% 33% 24% 76% 31% 0% 0% -0% -0% 0% 0%
2 4 4 5 0 5 -44 -53 -37 -25 -21 -21 -21
EPS in Rs 0.70 1.41 1.29 1.36 0.07 1.44 -12.61 -15.05 -10.55 -7.14 -6.09 -6.09 -6.15
Dividend Payout % 86% 43% 46% 44% 874% 42% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: %
TTM: %
Compounded Profit Growth
10 Years: %
5 Years: 9%
3 Years: 12%
TTM: -1%
Stock Price CAGR
10 Years: -23%
5 Years: -5%
3 Years: 21%
1 Year: 134%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

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 25 25 28 35 35 35 35 35 35 35 35 35 35
Reserves 135 136 156 203 62 67 23 -30 -67 -92 -113 -135 -145
Preference Capital 0 0 0 0 2 0 2 0 0 0 0 0
47 31 27 76 84 167 1 2 2 2 2 2 2
18 23 45 23 32 32 193 191 205 208 209 210 211
Total Liabilities 224 216 256 337 213 301 252 199 175 154 133 113 103
87 79 70 119 119 219 196 171 148 127 107 86 76
CWIP 10 12 13 14 14 14 14 14 14 14 14 14 14
Investments 59 59 79 94 19 9 9 0 0 0 0 0 0
67 65 93 110 61 59 33 14 13 12 12 13 13
Total Assets 224 216 256 337 213 301 252 199 175 154 133 113 103

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
-10 23 -12 5 38 51 6 -10 0 -0 -0 0
4 -0 -20 -79 -25 -110 -1 1 0 0 0 0
6 -22 32 75 -13 58 -6 9 0 0 0 0
Net Cash Flow 0 1 0 1 -1 -0 -1 -0 0 -0 -0 0

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 92 53 116 122 94 67 44 48 -86
Inventory Days 44
Days Payable 91
Cash Conversion Cycle 92 53 116 122 94 67 44 1 -86
Working Capital Days 236 119 305 286 -3 -30 -978 -4,148 -60,084
ROCE % 2% 4% 4% 5% 9% 10% -16% -91%

Shareholding Pattern

Numbers in percentages

Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
22.13% 22.13% 22.13% 22.13% 22.13% 22.13% 22.12% 22.12% 22.12% 22.12% 22.12% 22.12%
16.44% 16.44% 16.44% 16.38% 16.38% 16.38% 16.38% 16.38% 16.38% 16.38% 16.38% 16.38%
0.00% 0.00% 0.00% 0.00% 0.00% 0.09% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
61.44% 61.44% 61.44% 61.49% 61.49% 61.40% 61.49% 61.48% 61.48% 61.48% 61.49% 61.49%
No. of Shareholders 13,59913,46213,41113,36113,21013,16913,17513,21613,20913,12813,03512,951

* 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.

Documents