Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 23 June, 2024|Author: Getaka | Social: X Twitter Profile

Fundamental Analysis of Pritish Nandy Communications Ltd

Basic Stock Data

Last Updated: June 19, 2024, 2:27 pm

Market Cap 92.8 Cr.
Current Price 64.1
High / Low72.0/34.0
Stock P/E38.4
Book Value 51.5
Dividend Yield0.00 %
ROCE3.33 %
ROE3.30 %
Face Value 10.0
PEG Ratio2.92

Competitors of Pritish Nandy Communications Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Baba Arts Ltd 69.9 Cr. 13.320.4/10.235.5 4.830.00 %11.2 %8.08 % 1.00
BAG Films & Media Ltd 182 Cr. 9.1915.5/4.2545.7 7.630.00 %6.99 %2.72 % 2.00
Entertainment Network (India) Ltd 1,100 Cr. 231359/12535.0 1620.43 %5.64 %4.14 % 10.0
Radaan Mediaworks (I) Ltd 10.1 Cr. 1.872.79/1.16 2.110.00 %11.5 %% 2.00
Prime Focus Ltd 3,125 Cr. 104148/79.2 17.20.00 %0.54 %150 % 1.00
Industry Average2,662.94 Cr135.67125.8066.120.15%10.87%9.64%5.44

Quarterly Result

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Sales4.370.888.3319.7315.7712.712.092.910.574.4317.486.9428.87
Expenses4.871.548.2219.4015.7513.483.263.202.354.8216.366.5727.79
Operating Profit-0.50-0.660.110.330.02-0.77-1.17-0.29-1.78-0.391.120.371.08
OPM %-11.44%-75.00%1.32%1.67%0.13%-6.06%-55.98%-9.97%-312.28%-8.80%6.41%5.33%3.74%
Other Income0.270.090.150.130.030.110.080.140.230.120.150.250.11
Interest0.060.060.060.020.090.030.030.030.030.030.020.020.02
Depreciation0.070.070.070.060.070.080.080.080.080.080.080.080.08
Profit before tax-0.36-0.700.130.38-0.11-0.77-1.20-0.26-1.66-0.381.170.521.09
Tax %30.56%0.00%-15.38%-13.16%-109.09%-1.30%0.00%0.00%0.00%0.00%0.00%-1.92%-1.83%
Net Profit-0.25-0.700.150.43-0.23-0.78-1.21-0.26-1.66-0.381.170.521.11
EPS in Rs-0.17-0.480.100.30-0.16-0.54-0.84-0.18-1.15-0.260.810.360.77

Last Updated: June 9, 2024, 1:27 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: May 27, 2024, 5:59 am

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Sales2.8840.820.7321.232.0919.5115.0427.287.7544.7118.2857.72
Expenses9.0637.675.3118.575.0717.0513.2825.9213.0844.7822.2855.55
Operating Profit-6.183.15-4.582.66-2.982.461.761.36-5.33-0.07-4.002.17
OPM %-214.58%7.72%-627.40%12.53%-142.58%12.61%11.70%4.99%-68.77%-0.16%-21.88%3.76%
Other Income1.371.870.531.082.380.470.480.690.920.270.550.64
Interest1.000.500.370.780.630.660.600.540.370.230.120.10
Depreciation0.340.330.680.220.200.180.210.270.270.260.330.32
Profit before tax-6.154.19-5.102.74-1.432.091.431.24-5.05-0.29-3.902.39
Tax %2.60%7.64%3.53%145.26%1.40%-21.53%31.47%-5.65%3.96%-13.79%-0.26%-1.26%
Net Profit-5.983.87-4.91-1.23-1.412.540.981.30-4.84-0.34-3.912.42
EPS in Rs-4.132.68-3.39-0.79-0.971.760.680.90-3.35-0.24-2.701.67
Dividend Payout %0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)164.72%-226.87%74.95%-14.63%280.14%-61.42%32.65%-472.31%92.98%-1050.00%161.89%
Change in YoY Net Profit Growth (%)0.00%-391.59%301.82%-89.58%294.78%-341.56%94.07%-504.96%565.28%-1142.98%1211.89%

Growth

Compounded Sales Growth
10 Years:20%
5 Years:-1%
3 Years:-12%
TTM:-12%
Compounded Profit Growth
10 Years:3%
5 Years:%
3 Years:%
TTM:86%
Stock Price CAGR
10 Years:20%
5 Years:28%
3 Years:9%
1 Year:70%
Return on Equity
10 Years:-1%
5 Years:-2%
3 Years:-4%
Last Year:-5%

Last Updated: April 13, 2024, 10:23 am

Pritish Nandy Communications Ltd Balance Sheet

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital14.4714.4714.4714.4714.4714.4714.4714.4714.4714.4714.4714.4714.47
Reserves70.6264.6468.5163.3562.2061.9064.4265.3766.6161.8061.4357.6958.56
Borrowings6.466.300.515.250.595.774.344.212.502.031.361.781.19
Other Liabilities18.8738.3421.2319.4328.6415.8916.6318.5620.8115.6118.9818.3622.12
Total Liabilities110.42123.75104.72102.50105.9098.0399.86102.61104.3993.9196.2492.3096.34
Fixed Assets3.873.813.620.990.631.171.101.961.731.462.322.021.90
CWIP0.000.000.000.000.000.000.000.000.000.000.000.000.00
Investments0.190.010.010.010.020.010.000.000.000.000.000.000.00
Other Assets106.36119.93101.09101.50105.2596.8598.76100.65102.6692.4593.9290.2894.44
Total Assets110.42123.75104.72102.50105.9098.0399.86102.61104.3993.9196.2492.3096.34

Reserves and Borrowings Chart

Pritish Nandy Communications Ltd Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity -2.2711.58-4.16-17.14-2.092.225.011.427.30-6.423.40-2.12
Cash from Investing Activity 0.550.951.361.040.50-0.380.18-0.920.320.62-2.16-0.24
Cash from Financing Activity -0.08-1.31-6.054.371.24-1.84-2.10-0.69-2.26-0.67-0.910.30
Net Cash Flow-1.8011.22-8.85-11.73-0.350.003.09-0.205.36-6.470.33-2.06

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-12.482.64-9.832.07-8.75-1.88-2.45-1.14-7.36-1.43-5.781.05

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Pritish Nandy Communications Ltd Financial Efficiency Indicators

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days295.70111.537.69195.0016.68413.9010.85101.933.21102.200.339.18
Inventory Days4,986.4412,277.805,521.836,403.9813,176.5019,910.0526,880.33
Days Payable309.46689.76561.96532.29296.56298.32581.12
Cash Conversion Cycle4,972.6811,699.564,967.56195.005,888.36413.9012,890.7919,713.663.2126,401.410.339.18
Working Capital Days2,478.772,278.72291.7724,090.00917.7410,640.891,050.471,365.11665.512,669.92417.001,145.12
ROCE %-2.51%-5.50%5.89%-4.05%4.22%-0.75%3.36%2.63%2.12%-5.78%0.08%-5.00%

Financial Efficiency Indicators Chart

Pritish Nandy Communications Ltd Share Holding Pattern

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Promoters54.84%54.84%54.84%54.84%54.84%54.84%54.84%54.84%54.84%54.84%54.84%54.84%
FIIs0.00%0.00%0.00%0.06%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
DIIs0.93%0.93%0.93%0.93%0.93%0.93%0.93%0.93%0.93%0.93%0.93%0.93%
Public44.22%44.22%44.22%44.16%44.22%44.22%44.23%44.22%44.22%44.23%44.23%44.23%
No. of Shareholders5,5038,7438,6578,4748,6898,7548,6658,4198,3928,3588,4509,471

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)1.67-2.70-0.23-3.350.90
Diluted EPS (Rs.)1.67-2.70-0.23-3.350.90
Cash EPS (Rs.)1.89-2.47-0.05-3.161.09
Book Value[Excl.RevalReserv]/Share (Rs.)51.5249.8852.4652.7256.04
Book Value[Incl.RevalReserv]/Share (Rs.)51.5249.8852.4652.7256.04
Revenue From Operations / Share (Rs.)39.9012.6330.905.3618.86
PBDIT / Share (Rs.)1.94-2.390.13-3.071.41
PBIT / Share (Rs.)1.72-2.61-0.04-3.251.22
PBT / Share (Rs.)1.65-2.69-0.20-3.490.85
Net Profit / Share (Rs.)1.67-2.70-0.23-3.350.90
NP After MI And SOA / Share (Rs.)1.67-2.70-0.23-3.350.90
PBDIT Margin (%)4.86-18.880.44-57.247.49
PBIT Margin (%)4.30-20.67-0.13-60.756.49
PBT Margin (%)4.13-21.32-0.65-65.154.52
Net Profit Margin (%)4.18-21.36-0.75-62.514.77
NP After MI And SOA Margin (%)4.18-21.36-0.75-62.514.77
Return on Networth / Equity (%)3.24-5.41-0.44-6.351.60
Return on Capital Employeed (%)2.87-4.48-0.07-5.381.85
Return On Assets (%)2.44-4.23-0.35-5.141.24
Long Term Debt / Equity (X)0.010.010.010.000.01
Total Debt / Equity (X)0.010.020.010.010.02
Asset Turnover Ratio (%)0.600.190.460.070.26
Current Ratio (X)5.778.148.269.507.58
Quick Ratio (X)1.381.191.381.101.50
Inventory Turnover Ratio (X)0.880.000.000.000.00
Interest Coverage Ratio (X)28.75-29.330.86-13.013.81
Interest Coverage Ratio (Post Tax) (X)25.74-32.18-0.46-13.213.43
Enterprise Value (Cr.)74.8345.7761.9159.500.18
EV / Net Operating Revenue (X)1.302.501.387.680.01
EV / EBITDA (X)26.65-13.26309.57-13.410.09
MarketCap / Net Operating Revenue (X)1.342.421.527.790.39
Price / BV (X)1.040.610.890.790.13
Price / Net Operating Revenue (X)1.342.421.527.790.39
EarningsYield0.03-0.080.00-0.080.12

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: 66.57

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

Undervalued: 3.85% compared to the current price 64.1

Intrinsic Value: 75.33

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators along with EPS growth.

Undervalued: 17.51% compared to the current price ₹64.1

Last 5 Year EPS CAGR: 13.16%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (63.17 cr) compared to borrowings (2.98 cr), indicating strong financial stability.
  1. The stock has a low average ROCE of -0.44%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 194.59, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 58.55, which may not be favorable.
  4. The company has not shown consistent growth in sales (21.50) and profit (-0.65).

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Pritish Nandy Communications Ltd:
    1. Net Profit Margin: 4.18%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 2.87% (Industry Average ROCE: %)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 3.24% (Industry Average ROE: %)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 25.74
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 1.38
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. ✗ Stock P/E: 38.4 (Industry average Stock P/E: )
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.01
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company

Pritish Nandy Communications Ltd. is a Public Limited Listed company incorporated on 28/09/1993 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L22120MH1993PLC074214 and registration number is 074214. Currently Company is involved in the business activities of Production of television programmes or television commercials. Company’s Total Operating Revenue is Rs. 44.67 Cr. and Equity Capital is Rs. 14.47 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Entertainment & Media87/88, Mittal Chambers, Nariman Point, Mumbai Maharashtra 400021investorgrievance@pritishnandycom.com
http://www.pritishnandycom.com
Management
NamePosition Held
Mr. Pritish NandyChairman
Mr. Pallab BhattacharyaWholeTime Director & CEO
Ms. Rangita Pritish NandyCreative Director
Ms. Rina Pritish NandyDirector
Mr. Sunil Kumar AlaghDirector
Mr. Raghu PalatDirector
Mr. Karan AhluwaliaDirector
Mr. Neerja ShahDirector

FAQ

What is the latest fair value of Pritish Nandy Communications Ltd?

The latest fair value of Pritish Nandy Communications Ltd is ₹66.57.

What is the Market Cap of Pritish Nandy Communications Ltd?

The Market Cap of Pritish Nandy Communications Ltd is 92.8 Cr..

What is the current Stock Price of Pritish Nandy Communications Ltd as on 23 June 2024?

The current stock price of Pritish Nandy Communications Ltd as on 23 June 2024 is ₹64.1.

What is the High / Low of Pritish Nandy Communications Ltd stocks in FY 2024?

In FY 2024, the High / Low of Pritish Nandy Communications Ltd stocks is 72.0/34.0.

What is the Stock P/E of Pritish Nandy Communications Ltd?

The Stock P/E of Pritish Nandy Communications Ltd is 38.4.

What is the Book Value of Pritish Nandy Communications Ltd?

The Book Value of Pritish Nandy Communications Ltd is 51.5.

What is the Dividend Yield of Pritish Nandy Communications Ltd?

The Dividend Yield of Pritish Nandy Communications Ltd is 0.00 %.

What is the ROCE of Pritish Nandy Communications Ltd?

The ROCE of Pritish Nandy Communications Ltd is 3.33 %.

What is the ROE of Pritish Nandy Communications Ltd?

The ROE of Pritish Nandy Communications Ltd is 3.30 %.

What is the Face Value of Pritish Nandy Communications Ltd?

The Face Value of Pritish Nandy Communications Ltd is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Pritish Nandy Communications Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE