Vasu Bhagnani Industries Ltd

Vasu Bhagnani Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Vasu Bhagnani Industries Ltd

₹ 270 -4.98%
03 Jul 9:04 a.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 ₹ 1,141 Cr.
  • Current Price ₹ 270
  • High / Low ₹ 410 / 22.6
  • Stock P/E 141
  • Book Value ₹ 22.4
  • Dividend Yield 0.00 %
  • ROCE 15.0 %
  • ROE 13.4 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 125% CAGR over last 5 years
  • Promoter holding has increased by 1.62% over last quarter.

Cons

  • Stock is trading at 12.7 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 9.92% over last 3 years.
  • Company might be capitalizing the interest cost
  • Company has high debtors of 313 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 ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
0.84 7.70 0.12 2.17 14.53 13.09 9.95 7.16 16.42 15.69 14.64 20.22 7.52
0.69 0.38 4.81 2.41 13.76 10.73 9.25 6.65 16.37 13.79 13.94 19.36 -0.62
Operating Profit 0.15 7.32 -4.69 -0.24 0.77 2.36 0.70 0.51 0.05 1.90 0.70 0.86 8.14
OPM % 17.86% 95.06% -3,908.33% -11.06% 5.30% 18.03% 7.04% 7.12% 0.30% 12.11% 4.78% 4.25% 108.24%
0.00 0.00 0.07 0.02 -0.01 0.00 0.00 -0.05 0.05 0.01 0.00 0.25 0.01
Interest 0.01 0.00 0.00 0.00 0.32 0.08 0.14 0.15 0.18 0.17 0.14 0.11 0.25
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.01
Profit before tax 0.14 7.32 -4.62 -0.22 0.44 2.28 0.56 0.31 -0.08 1.73 0.55 0.99 7.89
Tax % -28.57% 0.00% -0.22% 0.00% 20.45% 25.88% 19.64% 25.81% 750.00% 12.14% 43.64% 32.32% 29.53%
0.17 7.31 -4.63 -0.23 0.35 1.68 0.45 0.23 0.51 1.53 0.32 0.68 5.57
EPS in Rs 0.05 2.09 -1.32 -0.07 0.10 0.48 0.13 0.07 0.15 0.44 0.09 0.19 1.59
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
33.04 44.33 2.98 24.52 46.49 58.07
33.90 20.18 2.26 21.36 42.88 46.46
Operating Profit -0.86 24.15 0.72 3.16 3.61 11.61
OPM % -2.60% 54.48% 24.16% 12.89% 7.77% 19.99%
1.99 0.50 0.02 0.07 0.00 0.27
Interest 1.55 0.19 0.07 0.32 0.55 0.67
Depreciation 0.02 0.02 0.01 0.01 0.01 0.03
Profit before tax -0.44 24.44 0.66 2.90 3.05 11.18
Tax % 131.82% -3.27% 6.06% 3.45% 6.23% 27.73%
0.14 25.24 0.62 2.80 2.87 8.09
EPS in Rs 0.04 7.21 0.18 0.80 0.82 2.31
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: 12%
3 Years: 169%
TTM: 25%
Compounded Profit Growth
10 Years: %
5 Years: 125%
3 Years: 135%
TTM: 182%
Stock Price CAGR
10 Years: %
5 Years: 162%
3 Years: 160%
1 Year: 1064%
Return on Equity
10 Years: %
5 Years: 20%
3 Years: 10%
Last Year: 13%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 4.53 4.53 4.53 4.53 4.53 35.00
Reserves 5.69 31.05 31.62 34.54 37.87 43.40
4.83 0.48 2.91 8.67 12.42 24.22
56.59 48.23 25.16 32.72 67.28 67.75
Total Liabilities 71.64 84.29 64.22 80.46 122.10 170.37
0.07 0.06 0.05 0.04 0.08 38.64
CWIP 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00
71.57 84.23 64.17 80.42 122.02 131.73
Total Assets 71.64 84.29 64.22 80.46 122.10 170.37

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
18.87 3.26 -2.58 -5.40 -3.23 0.28
0.98 0.47 0.02 0.05 -0.05 -38.32
-19.46 -4.52 2.41 5.44 3.20 11.60
Net Cash Flow 0.39 -0.80 -0.15 0.09 -0.08 -26.44

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 118.65 360.47 2,526.83 473.07 337.60 312.96
Inventory Days 298.55
Days Payable 435.58
Cash Conversion Cycle 118.65 360.47 2,526.83 473.07 337.60 175.93
Working Capital Days 137.98 282.42 4,620.07 692.64 419.02 405.29
ROCE % 96.38% 1.94% 7.42% 7.02%

Shareholding Pattern

Numbers in percentages

3 Recently
Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 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% 26.13%
No. of Shareholders 2,1182,1752,2002,2251,9191,8131,7621,7241,5952,6302,4312,665

* 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

Annual reports