Share Price and Basic Stock Data

Last Updated: November 17, 2024, 6:03 pm

Market Cap	13.1 Cr.
Current Price	3.75
High / Low	3.92/1.25
Stock P/E
Book Value	31.6
Dividend Yield	0.00 %
ROCE	%
ROE	%
Face Value	10.0
PEG Ratio	0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for Sri Adhikari Brothers Television Network Ltd

Competitors of Sri Adhikari Brothers Television Network Ltd

Stock Name	Market Cap	Current Price	High / Low	Stock P/E	Book Value	Dividend Yield	ROCE	ROE	Face Value
Hathway Bhawani Cabletel & Datacom Ltd	14.3 Cr.	17.7	23.7/16.2		1.99	0.00 %	2.26 %	2.26 %	10.0
G V Films Ltd	136 Cr.	0.73	1.20/0.46		0.61	0.00 %	2.27 %	2.08 %	1.00
Encash Entertainment Ltd	11.3 Cr.	29.0	29.0/29.0		21.3	0.00 %	3.81 %	3.93 %	10.0
Diksat Transworld Ltd	256 Cr.	146	149/126	246	14.4	0.00 %	3.36 %	4.21 %	10.0
Cyber Media (India) Ltd	42.1 Cr.	26.9	44.0/17.2	17.1	0.65	0.00 %	45.5 %	%	10.0
Industry Average	3,444.60 Cr	151.65		203.78	52.89	0.16%	37.18%	10.95%	5.86

All Competitor Stocks of Sri Adhikari Brothers Television Network Ltd

Quarterly Result

Month	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023
Sales	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Expenses	0.32	0.33	0.30	0.24	0.23	0.20	0.20	0.16	0.19	0.17	0.32	0.18	0.30
Operating Profit	-0.32	-0.33	-0.30	-0.24	-0.23	-0.20	-0.20	-0.16	-0.19	-0.17	-0.32	-0.18	-0.30
OPM %
Other Income	0.02	0.00	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Interest	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Depreciation	5.75	5.75	3.21	5.11	5.11	5.11	5.11	5.11	5.11	5.11	5.11	5.11	5.11
Profit before tax	-6.05	-6.08	-3.50	-5.35	-5.34	-5.31	-5.31	-5.27	-5.30	-5.28	-5.43	-5.29	-5.41
Tax %	0.00%	0.00%	-1.43%	0.37%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Net Profit	-6.06	-6.08	-3.54	-5.32	-5.33	-5.31	-5.31	-5.26	-5.30	-5.28	-5.43	-5.29	-5.41
EPS in Rs	-1.73	-1.74	-1.01	-1.52	-1.53	-1.52	-1.52	-1.51	-1.52	-1.51	-1.56	-1.52	-1.55

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

Month	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
Sales	132	161	180	103	132	138	57	15	-1	0	0	0	0
Expenses	124	122	132	74	80	97	62	24	-0	1	1	1	1
Operating Profit	8	39	48	30	52	41	-4	-9	-1	-1	-1	-1	-1
OPM %	6%	24%	27%	29%	39%	30%	-7%	-56%					-284%
Other Income	-0	0	0	4	4	1	-1	1	1	0	0	0	0
Interest	20	18	19	8	16	15	16	12	13	4	0	0	0
Depreciation	22	21	21	15	25	19	23	24	23	20	20	20	20
Profit before tax	-34	0	8	11	14	8	-44	-44	-37	-25	-21	-21	-21
Tax %	33%	-177%	34%	16%	6%	29%	0%	0%	-0%	-0%	0%	0%
Net Profit	-23	1	5	9	13	5	-53	-44	-37	-25	-21	-21	-21
EPS in Rs	-9.18	0.36	1.74	2.46	3.75	1.52	-15.11	-12.50	-10.55	-7.15	-6.09	-6.09	-6.13
Dividend Payout %	-7%	168%	34%	24%	16%	40%	0%	0%	0%	0%	0%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2012-2013	2013-2014	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023
YoY Net Profit Growth (%)	104.35%	400.00%	80.00%	44.44%	-61.54%	-1160.00%	16.98%	15.91%	32.43%	16.00%	0.00%
Change in YoY Net Profit Growth (%)	0.00%	295.65%	-320.00%	-35.56%	-105.98%	-1098.46%	1176.98%	-1.07%	16.52%	-16.43%	-16.00%

Sri Adhikari Brothers Television Network Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2012-2013 to 2022-2023.

No data available for the compounded sales growth chart.

Balance Sheet

Last Updated: Unknown

Month	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	25	25	28	35	35	35	35	35	35	35	35	35	35
Reserves	98	97	118	168	61	67	14	-30	-67	-92	-113	-135	-145
Preference Capital	0	0	0	0	2	0	2	0	0	0	0	0
Borrowings	160	143	124	209	131	167	1	2	2	2	2	2	2
Other Liabilities	32	38	67	66	47	34	195	193	206	210	209	210	211
Total Liabilities	315	303	337	479	274	303	245	200	176	155	133	113	103
Fixed Assets	175	160	156	243	165	221	198	172	149	129	107	86	76
CWIP	11	13	13	14	14	14	14	14	14	14	14	14	14
Investments	14	14	32	40	18	9	0	0	0	0	0	0	0
Other Assets	116	117	136	183	77	59	33	14	13	13	12	13	13
Total Assets	315	303	337	479	274	303	245	200	176	155	133	113	103

Reserves and Borrowings Chart

No data available for this post.

Free Cash Flow

Month	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Free Cash Flow	8.00	39.00	48.00	30.00	50.00	41.00	-6.00	-9.00	-1.00	-1.00	-1.00	-1.00

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

Financial Efficiency Indicators

Month	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020
Debtor Days	98	93	120	235	106	67	44	49	-96
Inventory Days								44
Days Payable								90
Cash Conversion Cycle	98	93	120	235	106	67	44	3	-96
Working Capital Days	-6	-51	-22	-32	20	-30	-977	-4,146	-60,065
ROCE %	-5%	7%	10%	6%	9%	9%	-17%	-103%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Promoters	22.13%	22.13%	22.13%	22.13%	22.13%	22.13%	22.12%	22.12%	22.12%	22.12%	22.12%	22.12%
DIIs	16.44%	16.44%	16.44%	16.38%	16.38%	16.38%	16.38%	16.38%	16.38%	16.38%	16.38%	16.38%
Government	0.00%	0.00%	0.00%	0.00%	0.00%	0.09%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Public	61.44%	61.44%	61.44%	61.49%	61.49%	61.40%	61.49%	61.48%	61.48%	61.48%	61.49%	61.49%
No. of Shareholders	13,599	13,462	13,411	13,361	13,210	13,169	13,175	13,216	13,209	13,128	13,035	12,951

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	-8.41	-6.09	-6.08	-7.14	-10.54
Diluted EPS (Rs.)	-8.41	-6.09	-6.08	-7.14	-10.54
Cash EPS (Rs.)	-1.03	-0.24	-0.23	-1.29	-3.91
Book Value[Excl.RevalReserv]/Share (Rs.)	4.64	-28.52	-22.43	-16.28	-9.12
Book Value[Incl.RevalReserv]/Share (Rs.)	4.64	-28.52	-22.43	-16.28	-9.12
Revenue From Operations / Share (Rs.)	1.09	0.00	0.00	0.00	-0.32
PBDIT / Share (Rs.)	-0.93	-0.24	-0.24	-0.23	0.01
PBIT / Share (Rs.)	-8.31	-6.09	-6.08	-6.09	-6.61
PBT / Share (Rs.)	-8.31	-6.09	-6.08	-7.13	-10.52
Net Profit / Share (Rs.)	-8.41	-6.09	-6.08	-7.15	-10.54
NP After MI And SOA / Share (Rs.)	-8.38	-6.09	-6.08	-7.14	-10.54
PBDIT Margin (%)	-85.51	0.00	0.00	0.00	-5.27
PBIT Margin (%)	-764.17	0.00	0.00	0.00	2029.60
PBT Margin (%)	-764.36	0.00	0.00	0.00	3232.13
Net Profit Margin (%)	-773.52	0.00	0.00	0.00	3237.45
NP After MI And SOA Margin (%)	-770.50	0.00	0.00	0.00	3237.41
Return on Networth / Equity (%)	-188.42	0.00	0.00	0.00	0.00
Return on Capital Employeed (%)	-151.77	24.23	31.97	48.79	124.21
Return On Assets (%)	-28.78	-18.82	-15.95	-16.07	-20.87
Long Term Debt / Equity (X)	0.11	0.00	0.00	0.00	0.00
Total Debt / Equity (X)	0.11	-0.02	-0.03	-0.04	-0.07
Asset Turnover Ratio (%)	0.02	0.00	0.00	0.00	-0.01
Current Ratio (X)	0.49	0.02	0.02	0.02	0.02
Quick Ratio (X)	0.49	0.01	0.01	0.01	0.01
Inventory Turnover Ratio (X)	1.08	0.00	0.00	0.00	0.00
Interest Coverage Ratio (X)	-453.87	-8457.00	-2101.25	-0.22	0.00
Interest Coverage Ratio (Post Tax) (X)	-4104.63	-212663.00	-53111.50	-5.81	-1.72
Enterprise Value (Cr.)	-13.30	7.73	8.70	10.82	5.60
EV / Net Operating Revenue (X)	-4.82	0.00	0.00	0.00	-4.92
EV / EBITDA (X)	5.63	-9.14	-10.35	-13.35	93.40
MarketCap / Net Operating Revenue (X)	3.48	0.00	0.00	0.00	-3.07
Price / BV (X)	0.84	-0.05	-0.08	-0.14	-0.10
Price / Net Operating Revenue (X)	3.48	0.00	0.00	0.00	-3.08
EarningsYield	-2.22	-3.80	-3.30	-2.95	-10.54

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Sri Adhikari Brothers Television Network Ltd as of November 17, 2024 is: 72.52

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.

As of November 17, 2024, Sri Adhikari Brothers Television Network Ltd is Undervalued by 1,833.87% compared to the current share price 3.75

Default values used*: Default value of 15 for Stock P/E is used, Default value of 15% for ROE is used

Intrinsic Value of Sri Adhikari Brothers Television Network Ltd as of November 17, 2024 is: 101.69

Calculation basis:

Intrinsic 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 intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of November 17, 2024, Sri Adhikari Brothers Television Network Ltd is Undervalued by 2,611.73% compared to the current share price 3.75

Default values used*: Default value of 15 for Stock P/E is used, Default value of 15% for ROE is used

Last 5 Year EPS CAGR: 40.22%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock is trading at a low valuation with an average P/B ratio of -6.64 and average Dividend Yield of 253.09%. The stock has a low average Working Capital Days of -96.83, which is a positive sign. The company has higher reserves (3.15 cr) compared to borrowings (0.31 cr), indicating strong financial stability.	The stock has a low average ROCE of -7.00%, which may not be favorable. The stock has a high average Cash Conversion Cycle of 55.83, which may not be favorable. The company has not shown consistent growth in sales (70.54) and profit (-15.85).

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 Sri Adhikari Brothers Television Network Ltd:
1. Net Profit Margin: -773.52%
  - 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: -151.77% (Industry Average ROCE: 37.18%)
  - 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%: -188.42% (Industry Average ROE: 10.95%)
  - 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): -4104.63
  - 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: 0.49
  - 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: 0 (Industry average Stock P/E: 203.78)
  - 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: 0.11
  - 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 - Qualitative Analysis

Sri Adhikari Brothers Television Network Ltd. is a Public Limited Listed company incorporated on 19/12/1994 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L32200MH1994PLC083853 and registration number is 083853. Currently Company is involved in the business activities of Motion picture, video and television programme activities. Company’s Total Operating Revenue is Rs. 0.00 Cr. and Equity Capital is Rs. 34.94 Cr. for the Year ended 31/03/2022.

INDUSTRY	ADDRESS	CONTACT
Entertainment & Media	6th Floor, Adhikari Chambers, Mumbai Maharashtra 400053	investorservices@adhikaribrothers.com http://www.adhikaribrothers.com

Management
Name	Position Held
Mr. Ravi Adhikari	Chairman
Mr. Kailasnath Adhikari	Managing Director
Mr. Pritesh Rajgor	Independent Director
Mr. M Soundara Pandian	Independent Director
Mr. Umakanth Bhyravajoshyulu	Independent Director
Mrs. Latasha Jadhav	Non Executive Woman Director

FAQ

What is the latest intrinsic value of Sri Adhikari Brothers Television Network Ltd?

The latest intrinsic value of Sri Adhikari Brothers Television Network Ltd as on 17 November 2024 is ₹72.52, which is 1833.87% higher than the current market price of ₹3.75.

What is the Market Cap of Sri Adhikari Brothers Television Network Ltd?

The Market Cap of Sri Adhikari Brothers Television Network Ltd is 13.1 Cr..

What is the current Stock Price of Sri Adhikari Brothers Television Network Ltd as on 17 November 2024?

The current stock price of Sri Adhikari Brothers Television Network Ltd as on 17 November 2024 is ₹3.75.

What is the High / Low of Sri Adhikari Brothers Television Network Ltd stocks in FY 2024?

In FY 2024, the High / Low of Sri Adhikari Brothers Television Network Ltd stocks is 3.92/1.25.

What is the Stock P/E of Sri Adhikari Brothers Television Network Ltd?

The Stock P/E of Sri Adhikari Brothers Television Network Ltd is .

What is the Book Value of Sri Adhikari Brothers Television Network Ltd?

The Book Value of Sri Adhikari Brothers Television Network Ltd is 31.6.

What is the Dividend Yield of Sri Adhikari Brothers Television Network Ltd?

The Dividend Yield of Sri Adhikari Brothers Television Network Ltd is 0.00 %.

What is the ROCE of Sri Adhikari Brothers Television Network Ltd?

The ROCE of Sri Adhikari Brothers Television Network Ltd is %.

What is the ROE of Sri Adhikari Brothers Television Network Ltd?

The ROE of Sri Adhikari Brothers Television Network Ltd is %.

What is the Face Value of Sri Adhikari Brothers Television Network Ltd?

The Face Value of Sri Adhikari Brothers Television Network Ltd is 10.0.

Share Price and Basic Stock Data

Stock P/E, Current Price, and Intrinsic Value Over Time

Competitors of Sri Adhikari Brothers Television Network Ltd

Quarterly Result

Quarterly Chart

Profit & Loss - Annual Report

Profit & Loss Yearly Chart

YoY Net Profit Growth

Balance Sheet

Reserves and Borrowings Chart

Free Cash Flow

Free Cash Flow Chart

Financial Efficiency Indicators

Financial Efficiency Indicators Chart

Share Holding Pattern

Shareholding Pattern Chart

No. of Shareholders

ROCE Trend

EPS Trend

Key Financial Ratios

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Strength and Weakness

Stock Analysis

About the Company - Qualitative Analysis

FAQ

What is the latest intrinsic value of Sri Adhikari Brothers Television Network Ltd?

What is the Market Cap of Sri Adhikari Brothers Television Network Ltd?

What is the current Stock Price of Sri Adhikari Brothers Television Network Ltd as on 17 November 2024?

What is the High / Low of Sri Adhikari Brothers Television Network Ltd stocks in FY 2024?

What is the Stock P/E of Sri Adhikari Brothers Television Network Ltd?

What is the Book Value of Sri Adhikari Brothers Television Network Ltd?

What is the Dividend Yield of Sri Adhikari Brothers Television Network Ltd?

What is the ROCE of Sri Adhikari Brothers Television Network Ltd?

What is the ROE of Sri Adhikari Brothers Television Network Ltd?

What is the Face Value of Sri Adhikari Brothers Television Network Ltd?

About the Author

Getaka