Siti Networks Ltd

₹ 0.50 0.00%

01 Jul 4:00 p.m.

sitinetworks.com BSE: 532795 NSE: SITINET

About

Incorporated in 1992, SITI Networks Ltd is in the distribution of television channels through digital cable distribution network and allied services^[1]

Key Points

Business Overview:^[1]
SITINL is a part of the Essel Group. It is a Multi System Operator with 15 digital head ends and a network of 33,000+ Km of optical fibre and coaxial cable, 1.2 Gbps links in pan-India to carry digital TV signals and over 24,000 LCO partners across India. Company provides its cable services in ~800 Locations and adjoining areas and has 500 IP points to serve a customer base of 45+ million active customers

Website BSE NSE - BZ

Market Cap ₹ 43.6 Cr.
Current Price ₹ 0.50
High / Low ₹ 1.14 / 0.46
Stock P/E
Book Value ₹ -13.4
Dividend Yield 0.00 %
ROCE %
ROE %
Face Value ₹ 1.00

Add ratio to table

Edit ratios

Pros

Cons

Company has low interest coverage ratio.
The company has delivered a poor sales growth of -6.03% over past five years.
Promoter holding is low: 6.10%
Contingent liabilities of Rs.772 Cr.
Earnings include an other income of Rs.33.2 Cr.

* 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 ...

Detailed Comparison with:

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
	360	331	342	335	338	322	312	323	283	308	303	279	289
	317	302	310	310	304	321	306	310	340	302	303	293	297
Operating Profit	42	29	32	25	33	1	6	12	-57	7	-1	-14	-8
OPM %	12%	9%	9%	8%	10%	0%	2%	4%	-20%	2%	-0%	-5%	-3%
	-3	3	9	10	5	2	3	4	76	4	6	5	18
Interest	29	30	29	28	28	27	25	24	-6	24	24	24	24
Depreciation	93	79	78	75	112	74	70	63	26	34	33	31	27
Profit before tax	-82	-78	-66	-68	-102	-99	-85	-71	0	-47	-52	-64	-42
Tax %	-3%	-0%	3%	1%	-1%	-1%	-1%	2%	-7,725%	1%	4%	5%	7%
	-79	-77	-68	-69	-101	-97	-84	-73	9	-48	-54	-67	-45
EPS in Rs	-0.86	-0.84	-0.76	-0.74	-0.88	-1.00	-0.91	-0.80	0.22	-0.53	-0.58	-0.71	-0.58
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
	697	906	1,146	1,195	1,410	1,442	1,608	1,537	1,446	1,345	1,291	1,179
	583	768	900	992	1,100	1,119	1,294	1,294	1,254	1,225	1,260	1,195
Operating Profit	114	138	246	203	311	323	314	243	192	120	31	-17
OPM %	16%	15%	21%	17%	22%	22%	20%	16%	13%	9%	2%	-1%
	12	30	23	6	-3	-42	-35	-11	0	25	97	33
Interest	119	121	140	127	140	171	158	126	120	115	82	96
Depreciation	84	133	165	241	326	365	346	349	331	344	258	125
Profit before tax	-77	-85	-36	-160	-158	-254	-224	-243	-259	-314	-212	-205
Tax %	8%	20%	14%	12%	7%	4%	-4%	-1%	1%	0%	-3%	4%
	-83	-102	-41	-179	-170	-264	-214	-241	-261	-315	-205	-213
EPS in Rs	-1.81	-1.61	-0.60	-2.16	-2.22	-3.05	-2.32	-2.75	-2.89	-3.21	-2.11	-2.40
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	3%
5 Years:	-6%
3 Years:	-7%
TTM:	-9%

Compounded Profit Growth
10 Years:	%
5 Years:	-8%
3 Years:	4%
TTM:	15%

Stock Price CAGR
10 Years:	-35%
5 Years:	-27%
3 Years:	-36%
1 Year:	-25%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	%

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	52	68	79	87	87	87	87	87	87	87	87	87
Reserves	61	115	492	450	256	111	-92	-332	-584	-863	-1,047	-1,256
	1,262	1,395	1,135	1,371	1,448	1,454	1,179	1,018	983	919	773	772
	447	658	1,225	1,231	1,298	1,161	1,201	1,085	1,168	1,267	1,512	1,712
Total Liabilities	1,823	2,236	2,931	3,139	3,089	2,813	2,375	1,858	1,654	1,410	1,326	1,315
	768	895	1,389	1,711	2,031	1,762	1,508	1,236	1,007	732	513	425
CWIP	170	199	538	429	153	99	59	55	86	61	69	78
Investments	2	2	2	5	5	15	20	11	14	2	80	102
	883	1,141	1,001	993	901	937	788	555	547	615	663	710
Total Assets	1,823	2,236	2,931	3,139	3,089	2,813	2,375	1,858	1,654	1,410	1,326	1,315

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
	164	122	390	137	341	437	504	299	184	181	281	83
	-461	-293	-636	-624	-387	-185	-42	-139	-182	-64	-163	-72
	523	249	184	290	-32	-274	-358	-225	-51	-76	-149	-2
Net Cash Flow	225	78	-62	-197	-77	-22	104	-64	-50	41	-31	8

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	102	132	83	111	95	100	68	55	64	68	75	79
Inventory Days
Days Payable
Cash Conversion Cycle	102	132	83	111	95	100	68	55	64	68	75	79
Working Capital Days	-66	-123	-205	-131	-222	-170	-242	-128	-156	-211	-289	-342
ROCE %	4%	2%	6%	-1%	0%	-1%	-1%	-8%	-17%	-50%	-1,293%

Shareholding Pattern

Numbers in percentages

	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
	6.10%	6.10%	6.10%	6.10%	6.10%	6.10%	6.10%	6.10%	6.10%	6.10%	6.10%	6.10%
	7.31%	7.31%	5.49%	3.99%	3.99%	3.96%	2.05%	2.05%	2.05%	2.05%	2.05%	2.05%
	0.00%	0.00%	0.00%	0.00%	0.00%	2.43%	2.43%	2.43%	2.43%	2.43%	2.43%	2.43%
	86.59%	86.58%	88.41%	89.90%	89.89%	87.51%	89.42%	89.42%	89.41%	89.43%	89.42%	89.41%
No. of Shareholders	1,90,468	1,88,753	1,91,425	1,88,717	1,87,464	1,85,468	1,85,009	1,92,855	2,16,870	2,31,232	2,53,844	2,60,188

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	70.99%	73.57%	73.45%	65.68%	65.68%	6.10%	6.10%	6.10%	6.10%	6.10%
	0.00%	12.53%	12.30%	12.07%	11.84%	12.52%	7.89%	3.99%	2.05%	2.05%
	19.30%	5.51%	4.37%	3.94%	3.93%	0.00%	0.01%	0.00%	2.43%	2.43%
	9.71%	8.39%	9.89%	18.32%	18.55%	81.37%	86.00%	89.90%	89.42%	89.41%
No. of Shareholders	1,08,734	99,550	91,726	89,453	88,103	1,19,515	1,88,781	1,88,717	1,92,855	2,60,188

* 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

All

Annual reports

Credit ratings

Concalls

Feb 2019

Transcript

Notes
PPT
Oct 2018

Transcript

Notes
PPT
Aug 2018

Transcript

Notes
PPT
May 2018
Transcript
PPT
Nov 2016
Transcript
PPT