TV Vision Ltd
Incorporated in 2007, TV Vision Ltd is engaged in the television channel broadcasting business[1]
- Market Cap ₹ 56.0 Cr.
- Current Price ₹ 14.0
- High / Low ₹ 14.2 / 3.25
- Stock P/E
- Book Value ₹ -22.6
- Dividend Yield 0.00 %
- ROCE -60.0 %
- ROE %
- Face Value ₹ 10.0
Pros
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of -13.0% over past five years.
- Promoter holding is low: 36.6%
- Promoters have pledged 42.8% of their holding.
* 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
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
55 | 59 | 66 | 86 | 176 | 123 | 117 | 110 | 68 | 80 | 71 | 58 | 63 | |
44 | 46 | 52 | 64 | 125 | 98 | 123 | 109 | 94 | 85 | 71 | 64 | 73 | |
Operating Profit | 11 | 13 | 14 | 22 | 51 | 25 | -6 | 1 | -26 | -5 | 1 | -6 | -10 |
OPM % | 20% | 22% | 21% | 26% | 29% | 21% | -5% | 1% | -38% | -6% | 1% | -10% | -15% |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest | 4 | 4 | 4 | 4 | 17 | 10 | 0 | 2 | 1 | 2 | 1 | 1 | 1 |
Depreciation | 4 | 5 | 5 | 12 | 21 | 28 | 28 | 28 | 26 | 25 | 19 | 17 | 16 |
Profit before tax | 3 | 4 | 5 | 7 | 13 | -12 | -34 | -29 | -53 | -31 | -19 | -24 | -27 |
Tax % | 31% | 33% | 30% | 34% | 32% | 46% | 0% | 0% | 0% | -0% | 0% | 0% | |
2 | 2 | 3 | 5 | 9 | -18 | -34 | -29 | -53 | -31 | -20 | -24 | -27 | |
EPS in Rs | 1.29 | 2.49 | -5.02 | -9.79 | -8.24 | -15.14 | -8.55 | -5.31 | -6.46 | -7.29 | |||
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 0% |
5 Years: | -13% |
3 Years: | -5% |
TTM: | -8% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 5% |
3 Years: | 16% |
TTM: | -37% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 55% |
3 Years: | 90% |
1 Year: | 312% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
Last Year: | % |
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 | 26 | 26 | 26 | 35 | 35 | 35 | 35 | 35 | 35 | 37 | 37 | 39 |
Reserves | -1 | 1 | 4 | 79 | 88 | 70 | 35 | 6 | -47 | -78 | -98 | -122 |
71 | 81 | 69 | 58 | 121 | 0 | 0 | 0 | 111 | 109 | 107 | 113 | |
16 | 20 | 15 | 35 | 32 | 153 | 166 | 168 | 78 | 77 | 76 | 80 | |
Total Liabilities | 112 | 128 | 115 | 207 | 275 | 257 | 236 | 209 | 178 | 145 | 122 | 110 |
24 | 35 | 31 | 86 | 133 | 185 | 157 | 128 | 102 | 78 | 59 | 42 | |
CWIP | 0 | 0 | 0 | 0 | 29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 30 | 30 | 30 | 32 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 |
58 | 62 | 53 | 89 | 80 | 40 | 46 | 48 | 43 | 34 | 30 | 35 | |
Total Assets | 112 | 128 | 115 | 207 | 275 | 257 | 236 | 209 | 178 | 145 | 122 | 110 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-2 | 11 | 18 | 19 | 52 | 66 | 1 | 2 | -4 | 1 | 4 | -6 | |
-4 | -17 | -1 | -1 | -98 | -50 | -0 | -0 | -0 | -0 | -0 | -0 | |
6 | 6 | -16 | -17 | 47 | -17 | -0 | -2 | 3 | -2 | -3 | 7 | |
Net Cash Flow | 0 | -0 | 0 | 1 | 0 | -1 | 0 | 0 | -0 | -1 | 0 | 0 |
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 | 124 | 109 | 48 | 114 | 68 | 76 | 94 | 92 | 124 | 84 | 74 | 80 |
Inventory Days | 0 | |||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 124 | 109 | 48 | 114 | 68 | 76 | 94 | 92 | 124 | 84 | 74 | 80 |
Working Capital Days | 85 | 61 | 69 | -74 | 41 | -351 | -388 | -419 | -794 | -699 | -804 | -996 |
ROCE % | 7% | 8% | 9% | 8% | 14% | -1% | -39% | -49% | -74% | -35% | -32% | -60% |
Documents
Announcements
- Closure of Trading Window 2h
-
Announcement under Regulation 30 (LODR)-Resignation of Chairman and Managing Director
14 Sep - Resignation of Mr. Markand Adhikari as Chairman & MD.
-
Announcement under Regulation 30 (LODR)-Resignation of Chairman and Managing Director
9 Sep - Resignation of Chairman and appointment of new MD.
-
Intimation For Change In Detail Of Key Managerial Personnel For
Determining The Materiality Of Events/Information And Making
Disclosure To Stock Exchange Under Regulation 30(5) Of SEBI
(LODR) Regulations, 2015
9 Sep - Resignation of Chairman and appointment of new Managing Director.
-
Announcement under Regulation 30 (LODR)-Change in Directorate
9 Sep - Resignation of Chairman and appointment of new MD.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
Business Overview:[1][2]
TVL is an independent listed company under Sri Adhikari Brothers Group. The broadcasting business of Sri Adhikari Brothers TV Network
Ltd was demerged into TVL. At present, the group operates in two major segments
a) Content production and distribution/syndication
b) Broadcasting