Entertainment Network (India) Financial Statements

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2020 Mar-2018 Mar-2017 Mar-2016
Growth matrix (%)        
Revenue growth 2.06 (3.40) 9.27 16
Op profit growth 7.51 (7.40) (21) 9.09
EBIT growth (45) (32) (41) 8.75
Net profit growth (70) (35) (49) 2.40
Profitability ratios (%)        
OPM 22.90 21.70 22.60 31.20
EBIT margin 6.31 11.60 16.70 30.90
Net profit margin 1.95 6.64 9.93 21.30
RoCE 3.27 5.88 8.70 17.90
RoNW 0.30 1.02 1.66 3.66
RoA 0.25 0.84 1.30 3.09
Per share ratios ()        
EPS 2.25 7.48 11.60 22.60
Dividend per share 1 1 1 1
Cash EPS (20) (5.80) 0.33 15.20
Book value per share 192 186 180 170
Valuation ratios        
P/E 53.30 99 72.10 34.60
P/CEPS (6.10) (127) 2,542 51.40
P/B 0.62 3.98 4.64 4.60
EV/EBIDTA 4.09 28.70 27.90 20.40
Payout (%)        
Dividend payout -- 13.40 8.64 5.29
Tax payout (29) (46) (30) (31)
Liquidity ratios        
Debtor days 110 113 99.30 95.70
Inventory days -- -- -- --
Creditor days (96) (94) (81) (80)
Leverage ratios        
Interest coverage (1.80) (13) (6.80) (4,382)
Net debt / equity -- 0.10 0.12 0.28
Net debt / op. profit -- 0.74 0.83 1.45
Cost breakup ()        
Material costs -- -- -- --
Employee costs (25) (22) (19) (18)
Other costs (53) (56) (58) (50)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Revenue 548 537 556 509
yoy growth (%) 2.06 (3.40) 9.27 16
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs (135) (119) (105) (94)
As % of sales 24.60 22.10 19 18.40
Other costs (288) (302) (325) (256)
As % of sales 52.50 56.20 58.40 50.40
Operating profit 125 117 126 158
OPM 22.90 21.70 22.60 31.20
Depreciation (104) (63) (54) (36)
Interest expense (19) (4.70) (14) --
Other income 13.40 9.43 20.30 34.90
Profit before tax 15.10 57.90 79 157
Taxes (4.40) (26) (24) (49)
Tax rate (29) (46) (30) (31)
Minorities and other -- -- -- --
Adj. profit 10.70 31.40 55.20 109
Exceptional items -- 4.24 -- --
Net profit 10.70 35.60 55.20 109
yoy growth (%) (70) (35) (49) 2.40
NPM 1.95 6.64 9.93 21.30
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Profit before tax 15.10 57.90 79 157
Depreciation (104) (63) (54) (36)
Tax paid (4.40) (26) (24) (49)
Working capital (73) (19) 13 30.10
Other operating items -- -- -- --
Operating cashflow (166) (51) 14.60 103
Capital expenditure 761 458 436 37.90
Free cash flow 595 406 450 140
Equity raised 1,194 1,200 1,214 1,190
Investments 149 (19) (198) (196)
Debt financing/disposal -- 104 123 250
Dividends paid -- 4.77 4.77 4.77
Other items -- -- -- --
Net in cash 1,937 1,696 1,594 1,389
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2019 Mar-2018 Mar-2017
Equity capital 47.70 47.70 47.70 47.70
Preference capital -- -- -- --
Reserves 870 888 840 810
Net worth 917 935 887 857
Minority interest
Debt -- -- 104 123
Deferred tax liabilities (net) 113 110 93.90 61.60
Total liabilities 1,030 1,045 1,085 1,042
Fixed assets 848 715 737 781
Intangible assets
Investments 236 145 165 117
Deferred tax asset (net) 91.90 76 69.80 52.10
Net working capital (149) 85.30 95.80 73.60
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors 161 184 170 162
Debtor days 107 -- 116 106
Other current assets 72.20 77.20 68.10 59.20
Sundry creditors (119) (127) (105) (112)
Creditor days 79 -- 71.30 73.30
Other current liabilities (263) (49) (38) (36)
Cash 4.10 23.90 18 18.60
Total assets 1,030 1,045 1,085 1,042
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015
Gross Sales 389 440 369 387 355
Excise Duty -- -- -- -- --
Net Sales 389 440 369 387 355
Other Operating Income 7.78 4.76 8.37 3.87 6.15
Other Income 9.64 10.80 10.80 15.10 29.60
Total Income 406 456 389 406 391
Total Expenditure ** 294 349 297 300 241
PBIDT 112 107 92 106 150
Interest 14.80 3.54 3.74 8.55 --
PBDT 97.20 103 88.30 97.20 150
Depreciation 77.30 49.10 47.60 37.20 27.20
Minority Interest Before NP -- -- -- -- --
Tax 4.94 12.70 12.50 12.60 37.90
Deferred Tax 1.03 6.95 4.33 6.29 --
Reported Profit After Tax 13.90 34.50 23.80 41.10 84.50
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 13.90 34.50 23.80 41.10 84.50
Extra-ordinary Items -- -- 2.49 -- --
Adjusted Profit After Extra-ordinary item 13.90 34.50 21.30 41.10 84.50
EPS (Unit Curr.) 2.93 7.24 5 8.63 17.70
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 47.70 47.70 47.70 47.70 47.70
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 28.80 24.30 24.90 27.30 42.10
PBDTM(%) 25 23.50 23.90 25.10 42.10
PATM(%) 3.59 7.84 6.45 10.60 23.80