Vashu Bhagnani Industries Ltd

₹ 281 -4.99%

22 Jul 4:01 p.m.

poojaentertainmentandfilms.in BSE: 532011

About

Incorporated in 1986, Pooja Entertainment and Films Ltd is engaged in Film production and other related activities^[1]

Key Points

Business Overview:^[1]^[2]
Company is a part of Pooja Group promoted by Mr. Vashu Bhagnani, in Media and Entertainment Industry. It is in the business of entertainment and films through co-production, own production and distributing of films in India through music release, theatrical distribution, DVD and VCD release, television licensing and other new media distribution avenues. Modern Production FZ LLC is 100% Subsidiary of company

Website BSE

Market Cap ₹ 1,284 Cr.
Current Price ₹ 281
High / Low ₹ 410 / 24.9
Stock P/E 154
Book Value ₹ 12.6
Dividend Yield 0.00 %
ROCE 17.7 %
ROE 13.7 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company is expected to give good quarter
Company has delivered good profit growth of 124% CAGR over last 5 years
Debtor days have improved from 334 to 154 days.

Cons

Stock is trading at 22.4 times its book value
Though the company is reporting repeated profits, it is not paying out dividend
Company has a low return on equity of 7.62% over last 3 years.
Company might be capitalizing the interest cost
Company has high debtors of 154 days.

* 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

Sector: Entertainment Industry: Entertainment / Electronic Media Software

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
	0.15	0.13	2.16	6.98	7.91	9.59	6.80	16.12	14.65	14.64	20.22	5.01	6.74
	0.14	0.16	2.16	6.41	5.56	8.90	6.36	16.09	13.52	13.67	19.09	-0.90	1.88
Operating Profit	0.01	-0.03	0.00	0.57	2.35	0.69	0.44	0.03	1.13	0.97	1.13	5.91	4.86
OPM %	6.67%	-23.08%	0.00%	8.17%	29.71%	7.19%	6.47%	0.19%	7.71%	6.63%	5.59%	117.96%	72.11%
	0.00	0.05	0.02	0.00	0.00	0.00	0.00	0.00	0.01	0.00	0.25	0.00	0.02
Interest	0.00	0.00	0.00	0.32	0.08	0.14	0.15	0.18	0.17	0.14	0.11	0.25	0.17
Depreciation	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0.01	0.01	0.01	0.01
Profit before tax	0.01	0.02	0.02	0.25	2.27	0.55	0.29	-0.15	0.96	0.82	1.26	5.65	4.70
Tax %	0.00%	50.00%	0.00%	36.00%	25.99%	20.00%	27.59%	-400.00%	21.88%	29.27%	25.40%	41.24%	25.96%
	0.01	0.02	0.01	0.16	1.67	0.43	0.22	0.44	0.76	0.58	0.95	3.32	3.48
EPS in Rs	0.00	0.01	0.00	0.05	0.48	0.12	0.06	0.13	0.22	0.17	0.27	0.95	0.76
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
	71.36	69.15	24.30	18.42	119.89	28.51	32.15	42.68	0.78	9.42	40.29	54.51	46.61
	69.97	64.52	21.69	17.41	113.96	25.94	33.05	19.23	0.72	8.85	36.78	45.38	33.74
Operating Profit	1.39	4.63	2.61	1.01	5.93	2.57	-0.90	23.45	0.06	0.57	3.51	9.13	12.87
OPM %	1.95%	6.70%	10.74%	5.48%	4.95%	9.01%	-2.80%	54.94%	7.69%	6.05%	8.71%	16.75%	27.61%
	0.17	0.06	0.64	0.34	0.85	1.94	1.99	0.50	0.02	0.06	0.00	0.27	0.27
Interest	0.24	1.66	2.62	0.78	3.58	3.78	1.54	0.19	0.07	0.32	0.55	0.67	0.67
Depreciation	0.00	0.02	0.09	0.05	0.02	0.02	0.02	0.02	0.01	0.01	0.01	0.03	0.04
Profit before tax	1.32	3.01	0.54	0.52	3.18	0.71	-0.47	23.74	0.00	0.30	2.95	8.70	12.43
Tax %	0.00%	48.50%	44.44%	11.54%	24.53%	91.55%	-123.40%	-3.37%		33.33%	6.44%	35.63%
	1.32	1.56	0.29	0.46	2.40	0.06	0.10	24.54	-0.04	0.19	2.77	5.61	8.33
EPS in Rs	0.38	0.45	0.08	0.13	0.69	0.02	0.03	7.01	-0.01	0.05	0.79	1.60	2.15
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%

Compounded Sales Growth
10 Years:	-2%
5 Years:	11%
3 Years:	312%
TTM:	-1%

Compounded Profit Growth
10 Years:	14%
5 Years:	124%
3 Years:	422%
TTM:	350%

Stock Price CAGR
10 Years:	%
5 Years:	156%
3 Years:	128%
1 Year:	902%

Return on Equity
10 Years:	17%
5 Years:	19%
3 Years:	8%
Last Year:	14%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Equity Capital	3.60	3.60	3.86	3.86	4.53	4.53	4.53	4.53	4.53	4.53	4.53	35.00
Reserves	1.51	2.56	2.85	3.32	5.72	5.78	5.88	30.43	30.39	30.58	33.35	8.96
	12.02	16.10	12.33	0.99	37.34	22.80	4.83	0.48	2.91	8.67	12.42	11.61
	28.72	16.22	4.85	19.18	16.92	36.25	55.76	47.76	23.30	18.11	45.07	36.25
Total Liabilities	45.85	38.48	23.89	27.35	64.51	69.36	71.00	83.20	61.13	61.89	95.37	91.82
	0.17	0.22	0.13	0.08	0.10	0.09	0.07	0.06	0.05	0.04	0.08	0.05
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.59	0.59	0.59	4.09	0.00	0.00	1.29	1.29	1.29	1.29	1.29	1.81
	45.09	37.67	23.17	23.18	64.41	69.27	69.64	81.85	59.79	60.56	94.00	89.96
Total Assets	45.85	38.48	23.89	27.35	64.51	69.36	71.00	83.20	61.13	61.89	95.37	91.82

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	-9.10	-5.18	5.15	15.68	-37.69	16.96	19.15	4.01	-2.33	-5.48	-3.19	1.25
	0.08	0.00	0.09	-3.49	4.21	1.86	-0.30	0.47	0.02	0.05	-0.05	-0.25
	11.67	2.48	-5.77	-12.12	33.47	-18.21	-19.46	-4.52	2.41	5.44	3.20	-1.01
Net Cash Flow	2.65	-2.70	-0.53	0.07	0.00	0.62	-0.62	-0.05	0.09	0.01	-0.04	0.00

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	20.61	21.22	10.06	16.25	30.57	343.36	111.49	356.45	7,898.97	660.64	185.81	154.34
Inventory Days
Days Payable
Cash Conversion Cycle	20.61	21.22	10.06	16.25	30.57	343.36	111.49	356.45	7,898.97	660.64	185.81	154.34
Working Capital Days	66.44	117.55	297.56	106.81	140.11	398.16	140.78	279.22	16,481.15	1,604.14	431.40	360.45
ROCE %	14.72%	23.71%	15.40%	9.56%	24.25%	11.13%	4.43%	94.44%	0.19%	1.52%	7.44%	17.70%

Shareholding Pattern

Numbers in percentages

7 Recently

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
	73.09%	73.09%	73.09%	73.09%	73.09%	73.09%	73.09%	73.09%	73.09%	73.09%	73.09%	73.84%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.04%
	26.91%	26.91%	26.91%	26.91%	26.92%	26.92%	26.91%	26.92%	26.92%	26.91%	26.92%	26.12%
No. of Shareholders	2,118	2,175	2,200	2,225	1,919	1,813	1,762	1,724	1,595	2,630	2,431	3,129

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Jun 2024
	58.13%	58.69%	63.69%	68.59%	72.29%	73.09%	73.09%	73.09%	73.84%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.04%
	41.87%	41.31%	36.31%	31.41%	27.71%	26.91%	26.91%	26.92%	26.12%
No. of Shareholders	457	476	514	529	1,334	2,200	1,762	2,431	3,129

* 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

Vashu Bhagnani Industries Ltd

Vashu Bhagnani Industries Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports