Silly Monks Entertainment Ltd

Silly Monks Entertainment Ltd

₹ 19.2 0.26%
28 May - close price
About

Incorporated in 2013, Silly Monks Entertainment Ltd works in the fields of digital content publishing, content production, content distribution, syndication, marketing, and as a strategic consulting company.Silly Monks is the 1st Entertainment Company in south India covering all four states and has the largest YouTube Multi-Channel Network with a strong footprint in the food community, wellness community, movie production, short films, etc.

Key Points

Business Overview:[1]
The company's primary focus currently is Content production, distribution, and marketing on Digital media and traditional mediums. SMEL publishes content on various digital platforms and also distributes or syndicates the content on satellite channels, cinema theatres, airborne, and many more offline platforms. The content is either created by the company, i.e. by their in-house production, or acquired through purchase or aggregated on a revenue share method.

  • Market Cap 19.6 Cr.
  • Current Price 19.2
  • High / Low 23.0 / 13.2
  • Stock P/E 392
  • Book Value 8.39
  • Dividend Yield 0.00 %
  • ROCE 2.52 %
  • ROE 0.59 %
  • Face Value 10.0

Pros

  • Company is almost debt free.
  • Debtor days have improved from 57.8 to 39.8 days.

Cons

  • The company has delivered a poor sales growth of -7.86% over past five years.
  • Company has a low return on equity of -13.3% over last 3 years.

* 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

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
1.55 2.30 2.44 5.92 3.85 2.10 2.33 1.65 1.57 2.36 1.58 1.53 1.86
4.87 2.13 2.32 6.47 4.03 2.57 2.33 2.08 4.61 2.43 1.36 1.27 1.20
Operating Profit -3.32 0.17 0.12 -0.55 -0.18 -0.47 0.00 -0.43 -3.04 -0.07 0.22 0.26 0.66
OPM % -214.19% 7.39% 4.92% -9.29% -4.68% -22.38% 0.00% -26.06% -193.63% -2.97% 13.92% 16.99% 35.48%
0.01 0.06 0.06 0.05 0.00 0.04 0.00 0.16 0.01 0.01 0.01 0.01 0.01
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.02 0.04
Depreciation 0.20 0.15 0.16 0.15 0.15 0.13 0.14 0.13 0.13 0.16 0.24 0.23 0.26
Profit before tax -3.51 0.08 0.02 -0.65 -0.33 -0.56 -0.14 -0.40 -3.16 -0.22 -0.03 0.02 0.37
Tax % 26.21% 112.50% -350.00% 24.62% 27.27% 25.00% 14.29% 62.50% 16.46% 18.18% 133.33% 100.00% 43.24%
-2.58 -0.02 0.08 -0.48 -0.24 -0.42 -0.12 -0.16 -2.64 -0.18 0.02 0.00 0.21
EPS in Rs -2.53 -0.02 0.08 -0.47 -0.24 -0.41 -0.12 -0.16 -2.59 -0.18 0.02 0.00 0.21
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
0.33 1.77 2.01 3.00 8.40 11.04 22.22 13.05 14.51 7.65 7.33
0.33 1.53 1.72 2.40 6.68 9.67 19.48 17.54 14.96 11.72 6.27
Operating Profit 0.00 0.24 0.29 0.60 1.72 1.37 2.74 -4.49 -0.45 -4.07 1.06
OPM % 0.00% 13.56% 14.43% 20.00% 20.48% 12.41% 12.33% -34.41% -3.10% -53.20% 14.46%
0.00 0.01 0.00 0.02 -0.12 0.20 -0.05 0.06 0.18 0.22 0.04
Interest 0.00 0.05 0.05 0.04 0.09 0.01 0.05 0.00 0.00 0.00 0.07
Depreciation 0.01 0.13 0.15 0.20 0.33 0.60 0.77 0.79 0.62 0.53 0.88
Profit before tax -0.01 0.07 0.09 0.38 1.18 0.96 1.87 -5.22 -0.89 -4.38 0.15
Tax % 0.00% 57.14% 33.33% 28.95% 20.34% 21.88% 37.43% 20.88% 24.72% 21.23% 66.67%
-0.02 0.03 0.06 0.26 0.94 0.75 1.18 -4.14 -0.66 -3.45 0.05
EPS in Rs -0.67 0.75 0.67 2.17 0.92 0.74 1.16 -4.05 -0.65 -3.38 0.05
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 61.87% 0.00% -12.33% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: 36%
5 Years: -8%
3 Years: -17%
TTM: -4%
Compounded Profit Growth
10 Years: 16%
5 Years: -42%
3 Years: 26%
TTM: 101%
Stock Price CAGR
10 Years: %
5 Years: -7%
3 Years: -9%
1 Year: 16%
Return on Equity
10 Years: -5%
5 Years: -11%
3 Years: -13%
Last Year: 1%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 0.13 0.19 0.42 0.52 4.64 4.64 10.21 10.21 10.21 10.21 10.21
Reserves -0.02 0.40 0.46 3.62 11.60 11.77 6.82 2.18 1.56 -1.87 -1.64
0.36 0.36 0.59 0.88 0.40 0.05 0.00 1.21 0.24 0.00 0.55
0.18 0.12 0.14 0.49 0.77 1.83 2.62 2.75 3.97 2.47 1.73
Total Liabilities 0.65 1.07 1.61 5.51 17.41 18.29 19.65 16.35 15.98 10.81 10.85
0.24 0.69 0.93 2.21 2.99 3.16 3.06 2.03 1.42 0.98 1.07
CWIP 0.13 0.01 0.00 0.29 2.04 0.75 0.75 0.07 0.07 0.07 0.00
Investments 0.00 0.01 0.22 0.30 1.33 2.43 0.12 0.24 0.10 0.09 0.09
0.28 0.36 0.46 2.71 11.05 11.95 15.72 14.01 14.39 9.67 9.69
Total Assets 0.65 1.07 1.61 5.51 17.41 18.29 19.65 16.35 15.98 10.81 10.85

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-0.70 -3.19 -6.00 2.01 -2.17 0.43 0.71 0.62
-1.77 -3.08 0.52 0.16 0.53 1.34 -0.06 -0.89
3.32 11.48 -0.35 -1.19 0.66 -0.97 -0.24 0.48
Net Cash Flow 0.85 5.21 -5.83 0.98 -0.98 0.80 0.42 0.20

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 121.67 51.55 67.19 26.77 112.98 65.46 42.38 47.83 99.36 34.35 39.84
Inventory Days 1,312.60 181.04
Days Payable 705.43 493.48
Cash Conversion Cycle 121.67 51.55 67.19 26.77 112.98 65.46 42.38 654.99 -213.08 34.35 39.84
Working Capital Days 11.06 55.68 43.58 -52.32 120.80 167.62 164.43 222.36 159.99 144.09 185.24
ROCE % 16.90% 11.57% 12.94% 13.76% 5.86% 12.18% -33.89% -6.95% -43.05%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
43.33% 43.33% 43.33% 43.92% 43.92% 47.52% 47.52% 47.52% 47.52% 47.52% 47.52% 47.52%
56.66% 56.66% 56.67% 56.07% 56.08% 52.48% 52.48% 52.48% 52.48% 52.48% 52.48% 52.48%
No. of Shareholders 7689511,6861,8192,0032,3212,3492,3312,5432,5052,5952,595

Documents