Saregama India Ltd

Saregama India Ltd

₹ 347 -0.29%
28 Mar - close price
About

Saregama is the oldest music label company from India (established 1902, erstwhile "Gramophone Company of India" & then "HMV"). The company is aiming to be a pure-play content company supported by the global consumption boom. [1]
Since 2017, Saregama has been making headlines again owing to the launch of two unique initiatives, Saregama Carvaan and Yoodlee Films. [2]

Key Points

Revenue Mix FY23{# https://r.saregama.com/resources/pdf/investor/financials_FY22_23_Q4.pdf#page=7}
Music - 82%
Films/TV Serials -18%

  • Market Cap 6,704 Cr.
  • Current Price 347
  • High / Low 466 / 288
  • Stock P/E 37.1
  • Book Value 73.9
  • Dividend Yield 1.15 %
  • ROCE 17.3 %
  • ROE 12.6 %
  • Face Value 1.00

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company has delivered good profit growth of 41.0% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 34.4%

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.

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
131 121 102 142 147 177 148 164 182 202 162 171 187
95 88 65 98 93 125 96 108 119 156 112 109 124
Operating Profit 37 33 37 44 53 52 52 56 63 45 50 62 63
OPM % 28% 27% 36% 31% 36% 29% 35% 34% 35% 23% 31% 36% 34%
3 17 3 5 8 17 10 12 15 17 17 13 14
Interest 1 1 1 1 1 1 1 1 1 2 1 0 1
Depreciation 1 2 2 3 4 4 4 4 6 6 7 8 9
Profit before tax 38 48 37 45 57 63 56 62 71 54 59 66 67
Tax % 26% 27% 26% 26% 25% 25% 25% 25% 25% 27% 27% 26% 26%
28 35 28 33 42 47 42 46 53 39 43 49 49
EPS in Rs 1.62 1.99 1.59 1.91 2.20 2.44 2.16 2.40 2.75 2.04 2.24 2.53 2.54
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
150 175 168 182 215 208 346 524 500 434 568 695 722
133 156 142 164 200 200 312 492 435 309 382 479 501
Operating Profit 17 19 26 18 15 8 34 32 65 125 186 216 221
OPM % 11% 11% 15% 10% 7% 4% 10% 6% 13% 29% 33% 31% 31%
6 6 -3 4 0 16 14 60 11 29 33 53 61
Interest 4 3 3 1 0 2 3 7 7 3 5 6 5
Depreciation 11 12 3 5 5 4 4 3 4 5 13 21 31
Profit before tax 7 11 17 15 10 17 41 82 66 145 202 243 246
Tax % 119% -1% 30% -2% 23% 42% 26% 37% 26% 26% 26% 26%
-1 11 12 16 8 10 31 52 49 107 150 180 181
EPS in Rs -0.08 0.63 0.69 0.90 0.43 0.57 1.75 2.98 2.82 6.15 7.79 9.35 9.35
Dividend Payout % 0% 24% 22% 17% 35% 26% 17% 10% 5% 33% 38% 32%
Compounded Sales Growth
10 Years: 15%
5 Years: 15%
3 Years: 12%
TTM: 8%
Compounded Profit Growth
10 Years: 30%
5 Years: 41%
3 Years: 51%
TTM: -4%
Stock Price CAGR
10 Years: 50%
5 Years: 44%
3 Years: 32%
1 Year: 11%
Return on Equity
10 Years: 13%
5 Years: 15%
3 Years: 16%
Last Year: 13%

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 17 17 17 17 17 17 17 17 17 17 19 19 19
Reserves 141 149 158 169 173 324 365 409 396 492 1,353 1,313 1,406
48 12 7 4 0 0 13 61 7 1 1 1 0
60 62 57 64 82 127 169 205 199 264 298 351 359
Total Liabilities 266 240 239 255 273 468 564 692 619 775 1,672 1,684 1,785
91 85 89 83 84 198 197 215 219 226 278 338 375
CWIP 0 0 0 0 0 0 0 0 0 2 2 4 0
Investments 42 42 50 48 48 123 139 137 80 135 670 228 346
134 113 100 124 141 147 229 340 320 412 723 1,114 1,064
Total Assets 266 240 239 255 273 468 564 692 619 775 1,672 1,684 1,785

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
32 19 24 2 29 -8 -7 -23 85 187 96 94
-3 -4 -14 -1 -1 3 -11 -20 -10 -138 -632 -153
-8 -39 -10 -6 -8 -3 9 38 -72 -47 677 -75
Net Cash Flow 21 -24 -1 -5 20 -8 -9 -5 2 3 141 -134

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 75 80 85 116 84 97 82 79 80 75 69 79
Inventory Days 264 1,012 268 311
Days Payable 683 813 160 129
Cash Conversion Cycle -345 80 85 116 84 97 82 79 80 274 177 261
Working Capital Days 58 58 54 93 35 74 89 128 115 40 87 105
ROCE % 5% 9% 16% 10% 10% 7% 12% 20% 16% 32% 22% 17%

Shareholding Pattern

Numbers in percentages

Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
59.05% 59.05% 63.77% 57.65% 57.65% 58.49% 58.49% 58.49% 58.49% 58.83% 59.09% 59.09%
6.94% 7.36% 9.52% 16.55% 17.09% 17.30% 17.24% 17.47% 17.70% 17.79% 17.12% 16.81%
4.32% 3.74% 2.84% 3.65% 3.09% 2.67% 2.66% 2.65% 2.43% 2.27% 2.38% 2.62%
29.11% 29.27% 23.66% 21.96% 22.07% 21.44% 21.47% 21.23% 21.13% 20.86% 21.15% 21.22%
0.57% 0.57% 0.22% 0.20% 0.10% 0.10% 0.11% 0.15% 0.24% 0.24% 0.26% 0.26%
No. of Shareholders 19,96430,14338,66341,03645,33160,75363,53063,53664,67169,38172,90377,338

* 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

Concalls