Sri Adhikari Brothers Television Network Ltd

Sri Adhik. Bros. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Sri Adhikari Brothers Television Network Ltd

₹ 595 5.00%
10 Jun - close price
adhikaribrothers.com BSE: 530943 NSE: SABTNL
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

Website BSE NSE - BE
  • Market Cap ₹ 1,510 Cr.
  • Current Price ₹ 595
  • High / Low ₹ 2,220 / 191
  • Stock P/E 3,282
  • Book Value ₹ -4.36
  • Dividend Yield 0.00 %
  • ROCE 39.2 %
  • ROE 400 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Debtor days have improved from 193 to 28.1 days.

Cons

* 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

Consumer Discretionary Media, Entertainment & Publication Entertainment TV Broadcasting & Software Production

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.32 2.45 1.09 1.27 2.36 1.39
0.20 0.16 0.19 0.17 0.32 0.18 0.30 0.43 4.72 0.97 1.31 2.44 1.02
Operating Profit -0.20 -0.16 -0.19 -0.17 -0.32 -0.18 -0.30 -0.11 -2.27 0.12 -0.04 -0.08 0.37
OPM % -34.38% -92.65% 11.01% -3.15% -3.39% 26.62%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -22.76 0.21
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.01 0.03 0.00
Depreciation 5.11 5.11 5.11 5.11 5.11 5.11 5.11 5.11 3.42 0.04 0.04 0.04 0.04
Profit before tax -5.31 -5.27 -5.30 -5.28 -5.43 -5.29 -5.41 -5.22 -5.19 0.05 -0.09 -22.91 0.54
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 4.82% 0.00% 0.00% -0.04% 0.00%
-5.31 -5.26 -5.30 -5.28 -5.43 -5.29 -5.41 -5.22 -5.35 0.05 -0.09 -22.79 0.44
EPS in Rs -1.52 -1.51 -1.52 -1.51 -1.56 -1.52 -1.55 -1.50 -2.11 0.02 -0.04 -8.98 0.17
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
180 103 132 138 57 15 -1 0 0 0 3 6
132 74 80 97 62 24 -0 1 1 1 6 6
Operating Profit 48 30 52 41 -4 -9 -1 -1 -1 -1 -3 0
OPM % 27% 29% 39% 30% -7% -56% -104% 6%
0 4 4 1 -1 1 1 0 0 0 0 -23
Interest 19 8 16 15 16 12 13 4 0 0 0 0
Depreciation 21 15 25 19 23 24 23 20 20 20 19 0
Profit before tax 8 11 14 8 -44 -44 -37 -25 -21 -21 -21 -22
Tax % 34% 16% 6% 29% 0% 0% 0% 0% -0% 0% 1% -0%
5 9 13 5 -53 -44 -37 -25 -21 -21 -21 -22
EPS in Rs 1.74 2.46 3.75 1.52 -15.11 -12.50 -10.55 -7.15 -6.09 -6.09 -8.38 -8.82
Dividend Payout % 34% 24% 16% 40% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: -25%
5 Years: %
3 Years: %
TTM: 121%
Compounded Profit Growth
10 Years: -25%
5 Years: 15%
3 Years: 26%
TTM: 102%
Stock Price CAGR
10 Years: 13%
5 Years: 231%
3 Years: 681%
1 Year: 217%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: 400%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 28 35 35 35 35 35 35 35 35 35 25 25
Reserves 138 168 61 67 14 -30 -67 -92 -113 -135 -14 -36
124 209 133 167 3 2 2 2 2 2 1 0
48 66 45 34 192 193 206 210 209 210 61 66
Total Liabilities 337 479 274 303 245 200 176 155 133 113 74 55
156 243 165 221 198 172 149 129 107 86 37 6
CWIP 13 14 14 14 14 14 14 14 14 14 0 10
Investments 32 40 18 9 0 0 0 0 0 0 0 0
136 183 77 59 33 14 13 13 12 13 37 39
Total Assets 337 479 274 303 245 200 176 155 133 113 74 55

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
34 42 105 59 18 -1 0 -0 -0 0 -11 6
-36 -141 -64 -76 -1 1 0 0 0 0 45 -2
3 105 -47 17 -19 -1 0 0 0 0 -10 0
Net Cash Flow 1 7 -7 -0 -1 -0 0 -0 -0 0 24 4

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 120 235 106 67 44 49 -96 358 28
Inventory Days 44 0 0
Days Payable 90
Cash Conversion Cycle 120 235 106 67 44 3 -96 358 28
Working Capital Days -22 -32 20 -30 -977 -4,146 -60,065 -7,296 -3,645
ROCE % 10% 5% 9% 9% -17% -103% 39%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
22.13% 22.12% 22.12% 22.12% 22.12% 22.12% 22.12% 59.52% 59.52% 59.33% 59.33% 59.22%
16.38% 16.38% 16.38% 16.38% 16.38% 16.38% 16.38% 0.23% 0.23% 0.44% 0.26% 0.09%
0.09% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
61.40% 61.49% 61.48% 61.48% 61.48% 61.49% 61.49% 40.25% 40.25% 40.23% 40.42% 40.67%
No. of Shareholders 13,16913,17513,21613,20913,12813,03512,9518,6278,3408,20811,62613,723

* 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

Announcements

Annual reports

Credit ratings