WEBSITE BSE:532798 NSE : NTWK MED INV 10 May, 16:01
Market Cap ₹8241 Cr.
Stock P/E -32.1
P/B 1.2
Current Price ₹78.7
Book Value ₹ 63.6
Face Value 5
52W High ₹136.2
Dividend Yield 0%
52W Low ₹ 56.7
Network18 Media & Investments Ltd is an totally India-based media and entertainment organisation. The Company is engaged in activities, which include television, virtual content, filmed entertainment, virtual commerce, print and allied companies. The Company's subsidiary, TV18 Broadcast Ltd, manages its primary business of broadcasting. It runs a news network in India, which includes commercial enterprise information, general news and nearby news. Its information brands consist of CNBC-TV18, CNBC Awaaz, and CNN-News18. Its entertainment portfolio includes Hindi and local general enjoyment channels, English leisure, films, kids and musical entertainment, and youngsters’ enjoyment channels. This includes residences inclusive of Colors, MTV, and Nickelodeon. It also has virtual content material and digital-commerce corporations, which incorporates Websites and cellular packages, covering news, opinion and entertainment. This includes media systems, consisting of Moneycontrol, News18.Com, CNBCTV18.Com, and Firstpost.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1657 | 1621 | 1340 | 1549 | 1850 | 1484 | 3239 | 1866 | 1774 | 2419 |
| Other Income | 17 | 11 | 23 | 3 | 50 | 23 | 193 | 187 | 157 | 161 |
| Total Income | 1675 | 1632 | 1362 | 1552 | 1901 | 1506 | 3432 | 2052 | 1930 | 2580 |
| Total Expenditure | 1284 | 1355 | 1294 | 1517 | 1849 | 1427 | 3323 | 2084 | 1945 | 2609 |
| Operating Profit | 391 | 277 | 69 | 35 | 52 | 80 | 108 | -32 | -15 | -29 |
| Interest | 23 | 26 | 28 | 46 | 56 | 79 | 68 | 66 | 74 | 114 |
| Depreciation | 30 | 28 | 28 | 30 | 34 | 36 | 41 | 57 | 43 | 69 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 337 | 223 | 13 | -40 | -38 | -35 | -1 | -155 | -132 | -212 |
| Provision for Tax | 47 | 29 | 0 | 1 | -13 | 12 | -2 | -7 | 6 | 10 |
| Profit After Tax | 290 | 194 | 13 | -41 | -25 | -48 | 1 | -148 | -138 | -222 |
| Adjustments | -193 | -132 | -16 | 5 | 17 | 11 | -40 | 87 | 80 | 126 |
| Profit After Adjustments | 97 | 62 | -3 | -36 | -8 | -37 | -39 | -61 | -58 | -96 |
| Adjusted Earnings Per Share | 0.9 | 0.6 | -0 | -0.4 | -0.1 | -0.4 | -0.4 | -0.6 | -0.6 | -0.9 |
| #(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2239 | 2692 | 3127 | 1527 | 1491 | 1839 | 5116 | 5357 | 4705 | 5880 | 6223 | 9298 |
| Other Income | 105 | 65 | 64 | 100 | 55 | 113 | 51 | 79 | 44 | 52 | 100 | 698 |
| Total Income | 2344 | 2758 | 3191 | 1627 | 1546 | 1952 | 5167 | 5437 | 4749 | 5932 | 6323 | 9994 |
| Total Expenditure | 2289 | 2613 | 3037 | 1476 | 1629 | 1881 | 5003 | 4785 | 3909 | 4803 | 6088 | 9961 |
| Operating Profit | 55 | 145 | 154 | 151 | -83 | 71 | 164 | 652 | 840 | 1129 | 235 | 32 |
| Interest | 271 | 122 | 113 | 67 | 80 | 96 | 198 | 236 | 157 | 97 | 209 | 322 |
| Depreciation | 68 | 83 | 75 | 58 | 80 | 89 | 142 | 175 | 147 | 120 | 128 | 210 |
| Exceptional Income / Expenses | 60 | 77 | -1055 | 0 | 0 | 0 | 0 | -50 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -224 | 16 | -1090 | 113 | -261 | -111 | -231 | 143 | 512 | 939 | -16 | -500 |
| Provision for Tax | 13 | 24 | 39 | 16 | 10 | 62 | -53 | 87 | -35 | 102 | -0 | 7 |
| Profit After Tax | -238 | -8 | -1129 | 96 | -271 | -173 | -178 | 56 | 547 | 838 | -16 | -507 |
| Adjustments | 132 | -29 | 69 | -71 | 37 | 19 | -125 | -293 | -514 | -630 | -69 | 253 |
| Profit After Adjustments | -105 | -37 | -1060 | 25 | -233 | -154 | -303 | -237 | 32 | 208 | -84 | -254 |
| Adjusted Earnings Per Share | -1 | -0.4 | -10.1 | 0.2 | -2.3 | -1.5 | -2.9 | -2.3 | 0.3 | 2 | -0.8 | -2.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 6% | 5% | 28% | 11% |
| Operating Profit CAGR | -79% | -29% | 27% | 16% |
| PAT CAGR | -102% | NAN% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 33% | 24% | 21% | 8% |
| ROE Average | -2% | 76% | 44% | 11% |
| ROCE Average | 4% | 20% | 14% | 4% |
| #(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 2835 | 2685 | 1620 | 1876 | 1283 | 1133 | 811 | 516 | 547 | 755 | 675 |
| Minority's Interest | 1642 | 1784 | 1807 | 1962 | 1627 | 2288 | 2413 | 2702 | 3220 | 3852 | 3920 |
| Borrowings | 245 | 152 | 155 | 0 | 0 | 5 | 222 | 1 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 166 | 29 | 28 | -16 | -11 | 29 | 21 | 120 | 192 | 317 | 538 |
| Total Current Liabilities | 1616 | 1989 | 2082 | 1714 | 2095 | 4021 | 4934 | 5228 | 4283 | 4284 | 8985 |
| Total Liabilities | 6503 | 6639 | 5691 | 5537 | 4994 | 7477 | 8401 | 8567 | 8241 | 9209 | 14118 |
| Fixed Assets | 1427 | 3018 | 2627 | 1680 | 1766 | 2907 | 2868 | 2973 | 2929 | 2876 | 3055 |
| Other Non-Current Assets | 3093 | 1649 | 1231 | 3178 | 2622 | 1382 | 1761 | 1497 | 1447 | 1560 | 2274 |
| Total Current Assets | 1983 | 1972 | 1833 | 679 | 606 | 3188 | 3772 | 4097 | 3864 | 4772 | 8790 |
| Total Assets | 6503 | 6639 | 5691 | 5537 | 4994 | 7477 | 8401 | 8567 | 8241 | 9209 | 14118 |
| #(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 128 | 371 | 296 | 105 | 47 | 25 | 189 | 186 | 115 | 327 | 339 |
| Cash Flow from Operating Activities | -6 | 15 | -99 | 87 | -178 | 90 | -204 | 78 | 1346 | 641 | -2804 |
| Cash Flow from Investing Activities | -2082 | -60 | 134 | -141 | -362 | -155 | -445 | -88 | -85 | -250 | -722 |
| Cash Flow from Financing Activities | 2316 | -129 | -81 | -5 | 518 | 131 | 645 | -62 | -1049 | -381 | 3411 |
| Net Cash Inflow / Outflow | 228 | -174 | -46 | -59 | -21 | 66 | -3 | -73 | 212 | 10 | -115 |
| Closing Cash & Cash Equivalent | 371 | 296 | 251 | 47 | 25 | 189 | 186 | 115 | 327 | 339 | 228 |
| # | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -1.01 | -0.35 | -10.12 | 0.25 | -2.25 | -1.49 | -2.93 | -2.29 | 0.31 | 2 | -0.81 |
| CEPS(Rs) | -1.62 | 0.72 | -10.06 | 1.49 | -1.84 | -0.82 | -0.34 | 2.23 | 6.7 | 9.24 | 1.08 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 25.48 | 25.46 | 15.3 | 18.12 | 12.39 | 10.95 | 7.83 | 4.99 | 5.28 | 7.29 | 6.52 |
| Core EBITDA Margin(%) | -2.22 | 2.96 | 2.88 | 3.34 | -9.26 | -2.27 | 2.21 | 10.69 | 16.91 | 18.32 | 2.18 |
| EBIT Margin(%) | 2.09 | 5.14 | -31.23 | 11.75 | -12.14 | -0.82 | -0.63 | 7.08 | 14.22 | 17.62 | 3.1 |
| Pre Tax Margin(%) | -10.02 | 0.6 | -34.85 | 7.38 | -17.52 | -6.06 | -4.51 | 2.67 | 10.88 | 15.97 | -0.26 |
| PAT Margin (%) | -10.61 | -0.29 | -36.1 | 6.3 | -18.16 | -9.43 | -3.47 | 1.05 | 11.62 | 14.25 | -0.25 |
| Cash Profit Margin (%) | -7.57 | 2.78 | -33.69 | 10.08 | -12.8 | -4.6 | -0.69 | 4.31 | 14.74 | 16.28 | 1.8 |
| ROA(%) | -4.58 | -0.12 | -18.31 | 1.71 | -5.14 | -2.78 | -2.24 | 0.66 | 6.5 | 9.6 | -0.14 |
| ROE(%) | -16.85 | -0.3 | -52.9 | 5.53 | -17.14 | -14.35 | -18.27 | 8.46 | 102.86 | 128.74 | -2.2 |
| ROCE(%) | 1.46 | 3.68 | -30.74 | 6.8 | -6.9 | -0.51 | -0.89 | 9.93 | 19.84 | 35.26 | 4.1 |
| Receivable days | 90.01 | 73.98 | 67.74 | 116.41 | 82.57 | 159.04 | 92.3 | 96.94 | 109.46 | 75.48 | 71.87 |
| Inventory Days | 49.4 | 42.5 | 43.52 | 50.09 | 1.56 | 133.59 | 115.87 | 134.27 | 152.14 | 138.87 | 248.69 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6095.79 | 5756.87 |
| PER(x) | 0 | 0 | 0 | 179.02 | 0 | 0 | 0 | 0 | 116.9 | 42.45 | 0 |
| Price/Book(x) | 1.15 | 1.33 | 3.27 | 2.42 | 2.86 | 5.45 | 4.55 | 3.69 | 6.9 | 11.67 | 8.32 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.68 | 1.53 | 1.9 | 3.45 | 3.32 | 4.45 | 1.28 | 0.94 | 1.24 | 1.81 | 1.8 |
| EV/Core EBITDA(x) | 68.24 | 28.46 | 38.45 | 35.02 | -59.45 | 115.14 | 39.88 | 7.75 | 6.98 | 9.41 | 47.6 |
| Net Sales Growth(%) | 21.46 | 20.26 | 16.13 | -51.15 | -2.37 | 23.34 | 178.2 | 4.71 | -12.17 | 24.97 | 5.83 |
| EBIT Growth(%) | 123.74 | 196.36 | -804.99 | 118.38 | -200.85 | 91.62 | -112.27 | 1277.97 | 76.46 | 54.86 | -81.38 |
| PAT Growth(%) | 49.95 | 96.66 | 0 | 108.52 | -381.46 | 35.99 | -2.46 | 131.61 | 873.62 | 53.25 | -101.88 |
| EPS Growth(%) | 96.32 | 65.14 | -2782.1 | 102.42 | -1018.41 | 34.06 | -96.83 | 21.9 | 113.64 | 542.88 | -140.6 |
| Debt/Equity(x) | 0.34 | 0.39 | 0.62 | 0.42 | 1.02 | 1.94 | 3.76 | 6.33 | 4.42 | 2.86 | 8.61 |
| Current Ratio(x) | 1.23 | 0.99 | 0.88 | 0.4 | 0.29 | 0.79 | 0.76 | 0.78 | 0.9 | 1.11 | 0.98 |
| Quick Ratio(x) | 1.05 | 0.84 | 0.69 | 0.39 | 0.29 | 0.46 | 0.38 | 0.39 | 0.46 | 0.51 | 0.32 |
| Interest Cover(x) | 0.17 | 1.13 | -8.63 | 2.69 | -2.26 | -0.16 | -0.16 | 1.61 | 4.26 | 10.72 | 0.92 |
| Total Debt/Mcap(x) | 0.31 | 0.3 | 0.19 | 0.17 | 0.35 | 0.35 | 0.82 | 1.69 | 0.63 | 0.24 | 1.02 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
| FII | 4.82 | 4.8 | 5.15 | 5.41 | 5.57 | 5.62 | 5.62 | 5.64 | 3.48 | 3.53 |
| DII | 0.43 | 0.46 | 0.65 | 0.63 | 0.58 | 0.58 | 0.59 | 0.04 | 0.53 | 0.05 |
| Public | 19.74 | 19.74 | 19.19 | 18.96 | 18.85 | 18.79 | 18.79 | 19.33 | 20.99 | 21.41 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 78.52 | 78.52 | 78.52 | 78.52 | 78.52 | 78.52 | 78.52 | 78.52 | 78.52 | 78.52 |
| FII | 5.05 | 5.03 | 5.4 | 5.66 | 5.83 | 5.89 | 5.89 | 5.9 | 3.64 | 3.7 |
| DII | 0.46 | 0.48 | 0.68 | 0.66 | 0.61 | 0.61 | 0.61 | 0.04 | 0.56 | 0.06 |
| Public | 20.67 | 20.67 | 20.09 | 19.85 | 19.74 | 19.67 | 19.68 | 20.24 | 21.97 | 22.42 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 104.69 | 104.69 | 104.69 | 104.69 | 104.69 | 104.69 | 104.69 | 104.69 | 104.69 | 104.69 |
Pros
Cons
* 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.
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
You May Also Know About
