Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 21 December, 2024
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo

TV18 Broadcast Ltd: Fundamental Analysis, Share Price Insights & Intrinsic Value (2024)

Share Price and Basic Stock Data

Last Updated: December 14, 2024, 12:03 am

Market Cap 7,761 Cr.
Current Price 45.3
High / Low 68.7/38.6
Stock P/E
Book Value 99.9
Dividend Yield0.00 %
ROCE0.12 %
ROE0.45 %
Face Value 2.00
PEG Ratio0.00

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

View Share Price Target for

Competitors of

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Hathway Bhawani Cabletel & Datacom Ltd 14.6 Cr. 18.0 23.7/16.2 1.990.00 %2.26 %2.26 % 10.0
G V Films Ltd 134 Cr. 0.72 1.20/0.60 0.610.00 %2.27 %2.08 % 1.00
Encash Entertainment Ltd 11.3 Cr. 29.0 29.0/29.0 21.30.00 %3.81 %3.93 % 10.0
Diksat Transworld Ltd 249 Cr. 142 149/126144 13.70.00 %3.36 %4.21 % 10.0
Cyber Media (India) Ltd 40.3 Cr. 25.7 44.0/20.616.4 0.650.00 %45.5 %% 10.0
Industry Average3,550.71 Cr155.03190.1953.160.20%37.30%11.77%5.94

All Competitor Stocks of

Quarterly Result

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Sales1,1551,3081,5671,4961,2651,4731,7681,4063,1761,7941,6762,3303,069
Expenses9671,0661,2121,2421,2071,4331,7491,3293,2301,9921,8222,4913,178
Operating Profit18824235525458411977-54-198-146-161-109
OPM %16%18%23%17%5%3%1%5%-2%-11%-9%-7%-4%
Other Income3427383039226940220210181180174
Interest1099101125315036344077113
Depreciation29292827262833353950466869
Profit before tax1822313562476010243389-72-50-127-117
Tax %11%-0%12%11%0%-5%-56%40%-2%-9%11%8%3%
Net Profit1622313122216010382091-65-56-137-120
EPS in Rs0.580.821.170.840.200.030.240.210.26-0.17-0.07-0.30-0.29

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales1,6991,9682,3189259791,4754,9435,1754,4985,5265,9128,9768,869
Expenses1,5861,7572,1467949481,4164,6294,4703,6904,4885,7199,5359,483
Operating Profit11321117213131593147058081,038193-559-614
OPM %7%11%7%14%3%4%6%14%18%19%3%-6%-7%
Other Income434-10234439871104122129173791745
Interest14461481922271011428838116187263
Depreciation425640355669132166139113123203233
Profit before tax-3099-17112-4611525027031,016127-159-365
Tax %42%14%123%3%599%85%-39%17%-6%9%-1%5%
Net Profit-4289-2619569210417746926128-167-378
EPS in Rs-0.150.610.261.140.040.060.971.412.663.410.68-0.28-0.83
Dividend Payout %-0%-0%-0%-0%-0%-0%-0%-0%-0%-0%-0%-0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)311.90%-129.21%850.00%-96.92%50.00%2233.33%98.57%78.90%24.13%-86.18%-230.47%
Change in YoY Net Profit Growth (%)0.00%-441.12%979.21%-946.92%146.92%2183.33%-2134.76%-19.67%-54.77%-110.31%-144.29%

has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:16%
5 Years:13%
3 Years:26%
TTM:13%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-233%
Stock Price CAGR
10 Years:4%
5 Years:16%
3 Years:0%
1 Year:-11%
Return on Equity
10 Years:3%
5 Years:5%
3 Years:3%
Last Year:0%

Last Updated: Unknown

Balance Sheet

Last Updated: Unknown

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital342342343343343343343343343343343343
Reserves2,9303,0683,1053,7102,9882,9973,1553,3913,8484,4374,33616,786
Borrowings5504905012302731,0021,6201,7751,0307894,3866,214
Other Liabilities6128087864653662,4302,7642,9003,0013,6284,70416,551
Total Liabilities4,4354,7094,7354,7483,9706,7727,8828,4098,2229,19713,76839,894
Fixed Assets6122,1521,9871,0201,1172,2892,2522,3602,3212,2742,45414,845
CWIP439154254787126259912104
Investments825005142,5131,8253533804204895806473,840
Other Assets3,7372,0542,2251,2001,0234,1055,2025,5425,2866,0839,75521,105
Total Assets4,4354,7094,7354,7483,9706,7727,8828,4098,2229,19713,76839,894

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +101194-11013363158-1261531,319593-2,718-6,378
Cash from Investing Activity +-2,0263824-118-108-19-389-187-99-293-706-5,138
Cash from Financing Activity +2,110-221-39-203025520-32-1,008-2933,3171,018
Net Cash Flow18511-125-5-151645-652128-107-10,499

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-437.00-279.00-329.00-99.00-242.0058.00313.00704.00807.00-788.00189.00-565.00

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

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days9990851109230091105100727669
Inventory Days
Days Payable
Cash Conversion Cycle9990851109230091105100727669
Working Capital Days114131153201157411166204213219381645
ROCE %4%5%5%3%0%2%5%11%12%16%3%0%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters60.40%60.40%60.40%60.40%60.40%60.40%60.40%60.40%60.40%60.40%60.40%60.40%
FIIs12.17%14.09%12.75%10.25%9.85%8.58%8.54%8.50%8.55%7.46%7.36%7.38%
DIIs0.19%0.19%1.36%1.72%1.60%1.60%1.63%2.74%3.10%4.14%4.17%1.66%
Government0.00%0.00%0.00%0.00%0.01%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Public27.24%25.32%25.49%27.63%28.14%29.41%29.43%28.36%27.94%28.00%28.08%30.56%
No. of Shareholders2,11,6552,28,7562,84,6213,87,5383,90,7983,90,0113,84,2983,64,5923,78,9514,12,5514,74,4935,00,117

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Quant Small Cap Fund42,791,6181.72268.95247,6182024-12-1717181.3%
Quant Active Fund31,795,5262.45199.83247,6182024-12-1712740.56%
Nippon India Nifty Smallcap 250 Index Fund487,5420.293.06247,6182024-12-1796.89%
Motilal Oswal Nifty Smallcap 250 Index Fund298,0950.281.87247,6182024-12-1720.39%
SBI Nifty Smallcap 250 Index Fund247,6180.281.56247,6182024-12-170%
Motilal Oswal Nifty 500 Index Fund29,5500.030.19247,6182024-12-17-88.07%
Edelweiss Nifty Smallcap 250 Index Fund13,5390.280.09247,6182024-12-17-94.53%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue2.002.002.002.002.00
Basic EPS (Rs.)-0.280.683.412.661.41
Diluted EPS (Rs.)-0.280.683.412.661.41
Cash EPS (Rs.)-0.131.205.754.813.17
Book Value[Excl.RevalReserv]/Share (Rs.)176.3136.1436.6631.2326.86
Book Value[Incl.RevalReserv]/Share (Rs.)176.3136.1436.6631.2326.86
Revenue From Operations / Share (Rs.)52.3634.4932.2326.2330.19
PBDIT / Share (Rs.)0.991.876.505.084.58
PBIT / Share (Rs.)-0.181.155.844.273.61
PBT / Share (Rs.)-1.280.475.613.752.70
Net Profit / Share (Rs.)-1.320.485.094.002.20
NP After MI And SOA / Share (Rs.)-0.280.673.412.661.41
PBDIT Margin (%)1.905.4120.1519.3415.16
PBIT Margin (%)-0.353.3418.1016.2611.96
PBT Margin (%)-2.441.3717.4114.318.93
Net Profit Margin (%)-2.521.3915.7815.257.29
NP After MI And SOA Margin (%)-0.541.9610.5710.124.68
Return on Networth / Equity (%)-0.282.4812.2210.866.49
Return on Capital Employeed (%)-0.102.9915.3213.1713.00
Return On Assets (%)-0.120.846.355.542.88
Total Debt / Equity (X)0.310.880.130.210.47
Asset Turnover Ratio (%)0.330.180.200.170.19
Current Ratio (X)2.761.322.131.771.34
Quick Ratio (X)1.580.501.161.070.78
Interest Coverage Ratio (X)0.912.7629.249.925.55
Interest Coverage Ratio (Post Tax) (X)-0.211.7123.918.823.77
Enterprise Value (Cr.)21865.4110359.0214541.896658.035187.01
EV / Net Operating Revenue (X)2.441.752.631.481.00
EV / EBITDA (X)127.7332.3513.067.656.61
MarketCap / Net Operating Revenue (X)0.880.832.301.100.51
Price / BV (X)0.461.062.661.180.71
Price / Net Operating Revenue (X)0.880.832.301.100.51
EarningsYield-0.010.020.040.090.09

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of as of December 21, 2024 is: 6.88

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 December 21, 2024, is Overvalued by 84.81% compared to the current share price 45.30

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

Intrinsic Value of as of December 21, 2024 is: 5.09

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 December 21, 2024, is Overvalued by 88.76% compared to the current share price 45.30

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

Last 5 Year EPS CAGR: -25.95%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (4,562.58 cr) compared to borrowings (1,571.67 cr), indicating strong financial stability.
  2. The company has shown consistent growth in sales (149.85 cr) and profit (90.92 cr) over the years.
  1. The stock has a low average ROCE of 5.50%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 249.58, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 107.42, which may not be favorable.
  • 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 :
    1. Net Profit Margin: -2.52%
      • 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: -0.1% (Industry Average ROCE: 37.3%)
      • 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%: -0.28% (Industry Average ROE: 11.77%)
      • 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): -0.21
      • 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: 1.58
      • 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: 190.19)
      • 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: 0.31
      • 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

TV18 Broadcast Ltd. is a Public Limited Listed company incorporated on 06/06/2005 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L74300MH2005PLC281753 and registration number is 281753. Currently Company is involved in the business activities of Television programming and broadcasting activities. Company’s Total Operating Revenue is Rs. 1262.15 Cr. and Equity Capital is Rs. 342.87 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Entertainment & MediaFirst Floor, Empire Complex, Mumbai Maharashtra 400013investors.tv18@nw18.com
http://www.nw18.com
Management
NamePosition Held
Mr. Adil ZainulbhaiChairman & Ind.Director
Mr. Rahul JoshiManaging Director
Mr. Jyoti DeshpandeNon Executive Director
Mr. P M S PrasadNon Executive Director
Ms. Renuka RamnathIndependent Director
Mr. Dhruv Subodh KajiIndependent Director

FAQ

What is the latest intrinsic value of TV18 Broadcast Ltd?

The latest intrinsic value of TV18 Broadcast Ltd as on 14 December 2024 is ₹6.88, which is 84.81% lower than the current market price of ₹45.30. The stock has a market capitalization of 7,761 Cr. and recorded a high/low of ₹68.7/38.6 during the current fiscal year 2024-2025. As of Mar 2024, the company has reserves of ₹16,786 Cr and total liabilities of ₹39,894 Cr.

What is the Market Cap of TV18 Broadcast Ltd?

The Market Cap of TV18 Broadcast Ltd is 7,761 Cr..

What is the current Stock Price of TV18 Broadcast Ltd as on 14 December 2024?

The current stock price of TV18 Broadcast Ltd as on 14 December 2024 is 45.3.

What is the High / Low of TV18 Broadcast Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of TV18 Broadcast Ltd stocks is 68.7/38.6.

What is the Stock P/E of TV18 Broadcast Ltd?

The Stock P/E of TV18 Broadcast Ltd is .

What is the Book Value of TV18 Broadcast Ltd?

The Book Value of TV18 Broadcast Ltd is 99.9.

What is the Dividend Yield of TV18 Broadcast Ltd?

The Dividend Yield of TV18 Broadcast Ltd is 0.00 %.

What is the ROCE of TV18 Broadcast Ltd?

The ROCE of TV18 Broadcast Ltd is 0.12 %.

What is the ROE of TV18 Broadcast Ltd?

The ROE of TV18 Broadcast Ltd is 0.45 %.

What is the Face Value of TV18 Broadcast Ltd?

The Face Value of TV18 Broadcast Ltd is 2.00.

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 . 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