B A G Films & Media Ltd

BAG Films Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

B A G Films & Media Ltd

₹ 10.8 0.00%
26 Dec 4:00 p.m.
bagfilms.com BSE: 532507 NSE: BAGFILMS
About

Incorporated in 1993, B.A.G. Films and Media Ltd is in the business of content production, distribution and allied activities[1]

Key Points

Business Overview:[1]
BAGFML produces programmes for all genres. It creates wide range from movies, daily soaps, drama and comedy to OTT for different age groups, formats, media and news and non news platforms. Company pitched content production to various OTT platforms including MX player, Applause, etc.

Website BSE NSE
  • Market Cap ₹ 214 Cr.
  • Current Price ₹ 10.8
  • High / Low ₹ 15.5 / 7.55
  • Stock P/E 143
  • Book Value ₹ 13.3
  • Dividend Yield 0.00 %
  • ROCE 1.76 %
  • ROE 0.40 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Stock is trading at 0.81 times its book value

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 7.19% over past five years.
  • Company has a low return on equity of 0.18% over last 3 years.
  • Contingent liabilities of Rs.81.0 Cr.

* 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

Standalone Figures in Rs. Crores / View Consolidated

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
7.74 7.69 11.68 8.75 7.90 8.51 10.15 8.84 8.70 7.98 10.43 9.07 8.50
6.72 5.49 9.49 7.45 6.12 6.96 9.02 7.07 7.32 6.37 8.93 7.28 7.01
Operating Profit 1.02 2.20 2.19 1.30 1.78 1.55 1.13 1.77 1.38 1.61 1.50 1.79 1.49
OPM % 13.18% 28.61% 18.75% 14.86% 22.53% 18.21% 11.13% 20.02% 15.86% 20.18% 14.38% 19.74% 17.53%
0.07 -0.04 0.04 0.04 0.00 0.00 0.24 0.00 0.00 0.00 0.77 0.00 0.00
Interest 1.04 0.83 0.86 0.97 0.89 0.92 0.89 0.89 0.97 0.97 0.95 0.90 0.88
Depreciation 0.75 0.74 0.73 0.56 0.57 0.57 0.56 0.43 0.43 0.43 0.43 0.35 0.35
Profit before tax -0.70 0.59 0.64 -0.19 0.32 0.06 -0.08 0.45 -0.02 0.21 0.89 0.54 0.26
Tax % 12.86% 15.25% 3.12% 57.89% 31.25% 166.67% 100.00% 33.33% 750.00% 71.43% 3.37% 25.93% 30.77%
-0.78 0.50 0.62 -0.30 0.22 -0.04 -0.15 0.31 -0.17 0.06 0.85 0.40 0.18
EPS in Rs -0.04 0.03 0.03 -0.02 0.01 -0.00 -0.01 0.02 -0.01 0.00 0.04 0.02 0.01
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
44.92 57.01 31.54 23.12 24.40 24.75 25.40 33.32 30.03 34.69 35.32 35.95 35.98
31.27 39.08 17.73 8.28 9.05 9.54 11.76 23.37 26.07 27.41 29.56 29.70 29.59
Operating Profit 13.65 17.93 13.81 14.84 15.35 15.21 13.64 9.95 3.96 7.28 5.76 6.25 6.39
OPM % 30.39% 31.45% 43.79% 64.19% 62.91% 61.45% 53.70% 29.86% 13.19% 20.99% 16.31% 17.39% 17.76%
0.47 1.80 0.75 0.70 0.33 0.29 0.23 0.11 0.21 0.12 0.28 0.78 0.77
Interest 9.42 16.84 14.22 13.20 10.69 7.58 4.45 3.71 3.80 3.71 3.67 3.78 3.70
Depreciation 14.53 11.57 15.49 9.29 7.86 12.28 8.50 5.73 4.06 2.94 2.26 1.74 1.56
Profit before tax -9.83 -8.68 -15.15 -6.95 -2.87 -4.36 0.92 0.62 -3.69 0.75 0.11 1.51 1.90
Tax % -9.97% -0.92% -17.29% -12.23% -12.54% -38.30% -50.00% 19.35% 4.88% 38.67% 354.55% 31.13%
-8.86 -8.60 -12.53 -6.10 -2.51 -2.69 1.39 0.50 -3.87 0.46 -0.27 1.05 1.49
EPS in Rs -0.52 -0.51 -0.70 -0.32 -0.13 -0.14 0.07 0.03 -0.20 0.02 -0.01 0.05 0.07
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: -5%
5 Years: 7%
3 Years: 6%
TTM: -1%
Compounded Profit Growth
10 Years: 8%
5 Years: -6%
3 Years: 31%
TTM: 3080%
Stock Price CAGR
10 Years: 14%
5 Years: 42%
3 Years: 36%
1 Year: 19%
Return on Equity
10 Years: -1%
5 Years: 0%
3 Years: 0%
Last Year: 0%

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 Sep 2024
Equity Capital 34.03 34.03 35.73 37.61 37.61 37.61 39.57 39.57 39.57 39.57 39.57 39.57 39.57
Reserves 252.26 241.43 233.51 228.36 225.73 224.00 226.84 227.01 223.07 223.27 222.90 223.90 224.49
84.60 102.45 106.63 96.75 75.85 54.85 40.61 33.13 38.59 36.45 39.89 32.61 0.00
15.04 22.59 7.68 6.55 23.09 6.77 6.53 12.82 14.39 11.80 13.27 19.92 60.44
Total Liabilities 385.93 400.50 383.55 369.27 362.28 323.23 313.55 312.53 315.62 311.09 315.63 316.00 324.50
72.57 61.50 45.11 41.77 52.73 40.53 32.09 26.51 22.45 19.80 17.61 16.05 15.35
CWIP 22.82 27.82 27.62 19.64 0.66 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 217.29 246.94 253.09 259.72 270.23 248.83 248.81 248.80 248.80 248.75 248.35 248.36 248.36
73.25 64.24 57.73 48.14 38.66 33.87 32.65 37.22 44.37 42.54 49.67 51.59 60.79
Total Assets 385.93 400.50 383.55 369.27 362.28 323.23 313.55 312.53 315.62 311.09 315.63 316.00 324.50

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
196.52 25.34 19.77 33.26 40.55 -2.80 8.05 11.08 0.82 3.73 4.57 4.76
-205.53 -34.24 -6.08 -3.95 -10.06 22.21 0.18 -0.04 0.18 -0.16 0.61 0.59
14.83 2.46 -11.75 -31.98 -30.52 -19.74 -10.11 -11.18 0.92 -5.40 -5.34 -5.17
Net Cash Flow 5.83 -6.44 1.94 -2.67 -0.02 -0.33 -1.89 -0.14 1.92 -1.83 -0.17 0.17

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 133.91 156.73 184.12 270.12 167.54 68.72 65.10 85.88 154.00 108.48 102.51 86.71
Inventory Days 4,529.14 4,263.68 3,068.58
Days Payable 353.23 445.22 232.57
Cash Conversion Cycle 133.91 156.73 4,360.03 4,088.58 3,003.56 68.72 65.10 85.88 154.00 108.48 102.51 86.71
Working Capital Days 385.56 255.84 383.28 240.60 -157.52 246.87 320.88 229.49 298.27 276.20 336.27 288.75
ROCE % -0.14% 2.00% -0.25% 1.69% 2.23% 0.99% 1.73% 1.43% 0.04% 1.46% 1.19% 1.76%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
46.86% 46.86% 46.86% 46.86% 46.86% 46.86% 46.86% 46.86% 46.86% 46.86% 46.86% 46.86%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% 0.02% 0.01% 0.06%
53.14% 53.14% 53.14% 53.13% 53.14% 53.14% 53.14% 53.13% 53.13% 53.11% 53.12% 53.07%
No. of Shareholders 36,95638,85342,25242,08241,63341,15440,82942,22856,65959,23857,49760,117

* 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