WEBSITE BSE:0 NSE: Inc. Year: 2012 Industry: TV Broadcasting & Software Production My Bucket: Add Stock
Last updated: 15:31
No Notes Added Yet
Inspire Films Ltd. is an Indian content creation and entertainment company incorporated in January 2012 and headquartered in Mumbai, Maharashtra. It operates as a publicly listed entity on the NSE Emerge platform since October 2023, focusing on the creation, production, distribution and exhibition of television and digital content across broadcasting channels, OTT platforms and apps. The company’s business spans three primary verticals: TV content for Hindi general entertainment channels, digital and OTT content for online streaming platforms...Read More
Inspire Films Ltd. is an Indian content creation and entertainment company incorporated in January 2012 and headquartered in Mumbai, Maharashtra. It operates as a publicly listed entity on the NSE Emerge platform since October 2023, focusing on the creation, production, distribution and exhibition of television and digital content across broadcasting channels, OTT platforms and apps. The company’s business spans three primary verticals: TV content for Hindi general entertainment channels, digital and OTT content for online streaming platforms, and regional language content. It produces a wide range of entertainment formats including TV serials, web series, mini-series, shorts and other scripted content, often under commissioned contracts with major broadcasters and digital platforms, as well as through original content and licensing models that help build intellectual property. Over more than a decade, Inspire Films has completed dozens of projects and thousands of hours of content while partnering with multiple networks and platforms, and it continues to expand its footprint in both linear broadcast and digital streaming markets. The company is led by industry veteran Yash A. Patnaik and leverages creative and production capabilities to serve a B2B clientele in the media and entertainment sector. Financially, it has experienced variability typical for the media production industry, with several award-nominated productions and a strategic focus on expanding digital IP and platform-agnostic content offerings. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹16 Cr.
Stock P/E -3.1
P/B 0.5
Current Price ₹11.6
Book Value ₹ 21
Face Value 10
52W High ₹26
Dividend Yield 0%
52W Low ₹ 6.8
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) |
|---|
| Net Sales |
| Other Income |
| Total Income |
| Total Expenditure |
| Operating Profit |
| Interest |
| Depreciation |
| Exceptional Income / Expenses |
| Profit Before Tax |
| Provision for Tax |
| Profit After Tax |
| Adjustments |
| Profit After Adjustments |
| Adjusted Earnings Per Share |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|
| Net Sales | 19 | 38 | 49 | 30 | 8 | |
| Other Income | 0 | 0 | 0 | 0 | 0 | |
| Total Income | 19 | 38 | 49 | 30 | 8 | |
| Total Expenditure | 19 | 37 | 42 | 25 | 11 | |
| Operating Profit | 1 | 1 | 7 | 6 | -3 | |
| Interest | 1 | 0 | 1 | 1 | 2 | |
| Depreciation | 1 | 0 | 1 | 1 | 1 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | |
| Profit Before Tax | -1 | 0 | 6 | 4 | -5 | |
| Provision for Tax | -0 | 0 | 1 | 1 | -0 | |
| Profit After Tax | -1 | 0 | 4 | 3 | -5 | |
| Adjustments | 0 | 0 | 0 | 0 | 0 | |
| Profit After Adjustments | -1 | 0 | 4 | 3 | -5 | |
| Adjusted Earnings Per Share | -0.9 | 0.3 | 4.1 | 1.9 | -3.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -73% | -41% | 0% | 0% |
| Operating Profit CAGR | -150% | NAN% | 0% | 0% |
| PAT CAGR | -267% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -55% | NA% | NA% | NA% |
| ROE Average | -16% | 11% | 5% | 5% |
| ROCE Average | -9% | 15% | 10% | 10% |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Shareholder's Funds | 8 | 8 | 13 | 34 | 29 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 2 | 2 | 7 | 7 | 6 |
| Other Non-Current Liabilities | -1 | -1 | -0 | -0 | -0 |
| Total Current Liabilities | 18 | 20 | 21 | 6 | 14 |
| Total Liabilities | 28 | 30 | 41 | 46 | 49 |
| Fixed Assets | 3 | 2 | 2 | 2 | 1 |
| Other Non-Current Assets | 3 | 3 | 5 | 4 | 4 |
| Total Current Assets | 23 | 24 | 34 | 40 | 43 |
| Total Assets | 28 | 30 | 41 | 46 | 49 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 1 | 1 | 0 | 2 |
| Cash Flow from Operating Activities | 1 | 1 | -2 | -15 | 0 |
| Cash Flow from Investing Activities | -0 | -0 | -3 | -0 | -0 |
| Cash Flow from Financing Activities | -0 | -1 | 5 | 17 | -2 |
| Net Cash Inflow / Outflow | 1 | -0 | -0 | 2 | -1 |
| Closing Cash & Cash Equivalent | 1 | 1 | 0 | 2 | 1 |
| # | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -0.88 | 0.28 | 4.06 | 1.89 | -3.75 |
| CEPS(Rs) | -0.07 | 0.79 | 4.67 | 2.29 | -3.38 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 8.29 | 8.57 | 13.15 | 24.76 | 21.01 |
| Core EBITDA Margin(%) | 2.5 | 3.46 | 14.58 | 18.82 | -39.84 |
| EBIT Margin(%) | -1.21 | 2.21 | 13.37 | 17.22 | -45.94 |
| Pre Tax Margin(%) | -5.74 | 1.04 | 11.33 | 13.15 | -65.71 |
| PAT Margin (%) | -4.28 | 0.68 | 8.29 | 8.46 | -65.64 |
| Cash Profit Margin (%) | -0.36 | 1.95 | 9.53 | 10.28 | -59.17 |
| ROA(%) | -2.97 | 0.9 | 11.44 | 5.89 | -10.75 |
| ROE(%) | -10.64 | 3.27 | 38.24 | 10.97 | -16.38 |
| ROCE(%) | -1.29 | 5.56 | 38.08 | 16.63 | -8.62 |
| Receivable days | 146.1 | 87.83 | 104.03 | 139.36 | 200.17 |
| Inventory Days | 262.12 | 116.65 | 88.43 | 244.38 | 1457.89 |
| Payable days | 1135.71 | 1807.79 | -1454.88 | -353.56 | -175.75 |
| PER(x) | 0 | 0 | 0 | 15.58 | 0 |
| Price/Book(x) | 0 | 0 | 0 | 1.19 | 0.96 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.5 | 0.09 | 0.18 | 1.48 | 5.2 |
| EV/Core EBITDA(x) | 18.3 | 2.61 | 1.22 | 7.76 | -13.18 |
| Net Sales Growth(%) | 0 | 96.8 | 28.01 | -37.81 | -74.41 |
| EBIT Growth(%) | 0 | 457.97 | 675.08 | -19.89 | -168.27 |
| PAT Growth(%) | 0 | 131.23 | 1461.81 | -36.57 | -298.67 |
| EPS Growth(%) | 0 | 131.23 | 1373.4 | -53.51 | -298.67 |
| Debt/Equity(x) | 1.33 | 0.5 | 0.69 | 0.21 | 0.47 |
| Current Ratio(x) | 1.25 | 1.19 | 1.61 | 6.94 | 3.02 |
| Quick Ratio(x) | 0.49 | 0.67 | 0.99 | 2.14 | 0.6 |
| Interest Cover(x) | -0.27 | 1.88 | 6.55 | 4.23 | -2.32 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0.18 | 0.49 |
| # | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Promoter | 68.43 | 68.43 | 68.43 | 68.43 | 68.43 |
| FII | 0.5 | 0 | 0 | 0 | 0 |
| DII | 4.42 | 4.42 | 4.42 | 4.42 | 4.42 |
| Public | 26.65 | 27.15 | 27.15 | 27.15 | 27.15 |
| Others | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Promoter | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 |
| FII | 0.01 | 0 | 0 | 0 | 0 |
| DII | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
| Public | 0.36 | 0.37 | 0.37 | 0.37 | 0.37 |
| Others | 0 | 0 | 0 | 0 | 0 |
| Total | 1.36 | 1.36 | 1.36 | 1.36 | 1.36 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
ChatGPT
Claude
Perplexity
