Dish TV India Ltd

Dish TV India Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Dish TV India Ltd

₹ 10.9 -0.18%
20 Dec - close price
dishtv.in BSE: 532839 NSE: DISHTV
About

Dish TV India Ltd is a leading direct-to-home (DTH) company, providing DTH services across the segments in the country.
It offers a large number of SD and HD channels to cater to the requirements of the customers spread all across the country in addition to providing various Value-Added Services.
It provides services under its own 3 brands i.e. DishTV, d2h and Zing Digital.[1]

Key Points

Market Share
Post the amalgamation of Vd2h into DTIL, DTIL continues to maintain a strong market position occupying 25% market share, amongst the DTH players as on March 31, 2021. The company has an active subscriber base of around 13.62 million as on March 31, 2021. [1]

Website BSE NSE
  • Market Cap ₹ 2,000 Cr.
  • Current Price ₹ 10.9
  • High / Low ₹ 26.0 / 10.2
  • Stock P/E
  • Book Value ₹ -14.2
  • Dividend Yield 0.00 %
  • ROCE %
  • ROE %
  • Face Value ₹ 1.00
Edit ratios

Pros

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -27.0% over past five years.
  • Promoter holding is low: 4.04%
  • Contingent liabilities of Rs.974 Cr.
  • Company's cost of borrowing seems high

* 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

Part of Nifty Microcap 250 BSE SmallCap Nifty Media BSE Allcap BSE Consumer Discretionary

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
358 338 325 314 297 255 244 236 216 204 159 191 153
205 197 186 201 197 201 185 194 183 184 163 199 165
Operating Profit 153 140 139 113 99 54 60 42 33 20 -4 -8 -12
OPM % 43% 42% 43% 36% 34% 21% 24% 18% 15% 10% -3% -4% -8%
31 32 -2,740 34 35 38 -2,167 36 40 39 -725 43 44
Interest 66 66 70 65 65 64 64 64 64 64 67 66 65
Depreciation 65 54 52 51 50 48 44 11 11 11 10 12 12
Profit before tax 52 53 -2,723 31 20 -20 -2,215 3 -1 -16 -806 -43 -45
Tax % 25% 25% -6% 24% 26% -31% -7% 24% 10% 0% 64% 0% 0%
39 40 -2,558 24 15 -14 -2,054 2 -1 -16 -1,323 -43 -45
EPS in Rs 0.21 0.22 -13.89 0.13 0.08 -0.08 -11.16 0.01 -0.01 -0.09 -7.19 -0.23 -0.25
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
2,167 2,509 2,688 2,228 1,945 2,863 3,938 1,518 1,604 1,384 1,110 815 707
1,587 1,883 1,952 1,784 1,579 2,711 3,460 940 884 780 784 724 712
Operating Profit 580 626 736 444 366 152 478 578 720 604 326 91 -5
OPM % 27% 25% 27% 20% 19% 5% 12% 38% 45% 44% 29% 11% -1%
111 -51 55 78 69 147 -1,592 -1,766 -514 -2,642 -2,060 -611 -599
Interest 128 133 175 86 100 149 251 338 302 269 257 258 262
Depreciation 628 597 614 59 78 206 320 312 285 236 193 42 44
Profit before tax -66 -154 1 377 258 -56 -1,686 -1,838 -380 -2,542 -2,184 -820 -910
Tax % 0% 0% 0% -11% 35% -159% -24% -24% 78% -5% -7% 63%
-66 -154 1 420 168 33 -1,289 -1,394 -678 -2,422 -2,030 -1,338 -1,428
EPS in Rs -0.62 -1.45 0.01 3.94 1.57 0.18 -7.00 -7.57 -3.68 -13.16 -11.02 -7.27 -7.76
Dividend Payout % 0% 0% 0% 0% 0% 0% -7% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: -11%
5 Years: -27%
3 Years: -20%
TTM: -26%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -929%
Stock Price CAGR
10 Years: -16%
5 Years: -4%
3 Years: -15%
1 Year: -45%
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 Sep 2024
Equity Capital 106 106 107 107 107 184 184 184 184 184 184 184 184
Reserves -262 -415 -418 3 171 6,548 5,151 3,759 3,082 660 -1,370 -2,710 -2,798
1,633 1,410 1,484 0 0 148 504 298 85 2 2 2 42
1,677 1,672 1,985 1,632 1,735 4,429 4,986 5,235 5,120 4,848 4,784 5,009 5,115
Total Liabilities 3,155 2,773 3,157 1,741 2,013 11,309 10,825 9,476 8,471 5,694 3,600 2,485 2,543
1,434 1,356 1,453 236 288 6,663 4,909 2,778 1,867 940 125 94 121
CWIP 654 408 470 33 22 60 21 5 8 2 2 2 0
Investments 278 318 318 268 303 323 3,401 5,153 5,154 3,100 1,530 778 779
789 691 916 1,204 1,400 4,263 2,494 1,539 1,442 1,652 1,943 1,611 1,644
Total Assets 3,155 2,773 3,157 1,741 2,013 11,309 10,825 9,476 8,471 5,694 3,600 2,485 2,543

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
614 708 774 -105 83 503 -619 279 311 164 10 24
-787 -303 -677 9 17 54 185 -77 -30 -80 -1 -25
122 -462 -36 1 0 -411 235 -262 -239 -90 -5 -7
Net Cash Flow -50 -57 60 -96 100 145 -199 -60 41 -5 4 -8

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 5 6 9 11 15 16 10 16 16 18 26 24
Inventory Days 0
Days Payable
Cash Conversion Cycle 5 6 9 11 15 16 10 16 16 18 26 24
Working Capital Days -323 -276 -412 -140 -144 -55 -343 -1,219 -1,122 -1,241 -1,521 -2,160
ROCE % -0% 7% 15% 72% 185% 3% 4% 8% 15% 24%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
5.93% 5.93% 4.04% 4.04% 4.04% 4.04% 4.04% 4.04% 4.04% 4.04% 4.04% 4.04%
10.99% 11.39% 10.70% 10.11% 10.11% 9.91% 10.29% 11.77% 11.75% 10.87% 9.78% 9.75%
26.62% 26.57% 26.56% 26.60% 2.34% 2.33% 2.33% 3.01% 2.46% 2.31% 2.33% 2.82%
56.46% 56.11% 58.70% 59.25% 83.49% 83.71% 83.32% 81.18% 81.76% 82.78% 83.85% 83.38%
No. of Shareholders 2,54,0442,62,5792,63,0922,60,1352,58,5352,60,1592,66,2032,82,4442,87,0033,57,5913,70,5223,66,527

* 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

Right Issue

Credit ratings