Market Cap ₹727 Cr.
Stock P/E 548.6
P/B 7.3
Current Price ₹140
Book Value ₹ 19.1
Face Value 5
52W High ₹140
Dividend Yield 0%
52W Low ₹ 42.4
Raj Television Network Ltd is a prominent media conglomerate based in India. Established in 1994, the company operates a diverse range of television channels, catering to various regional languages and entertainment genres. With its headquarters in Chennai, Tamil Nadu, Raj Television Network has emerged as a significant player in the Indian television industry. The company's channel portfolio includes Raj TV, a flagship Tamil-language general entertainment channel, which offers a mix of soap operas, reality shows, movies, and news programs. Additionally, Raj Television Network owns and operates channels like Raj Digital Plus, Raj News, Raj Musix, and Raj Pariwar, each targeting specific audience segments. Raj Television Network Ltd has played a pivotal role in providing quality entertainment to millions of viewers across India. Its commitment to delivering engaging content, combined with a vast network and strong industry presence, has solidified its position as a leading television network in the country.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 17 | 18 | 19 | 15 | 15 | 17 | 39 | 27 | 23 | 40 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 17 | 18 | 20 | 15 | 15 | 17 | 39 | 27 | 23 | 40 |
| Total Expenditure | 16 | 20 | 5 | 12 | 15 | 16 | 36 | 26 | 22 | 39 |
| Operating Profit | 1 | -2 | 14 | 3 | 0 | 1 | 3 | 2 | 1 | 1 |
| Interest | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 2 | 2 | 2 | 2 | -0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -3 | -4 | 11 | 0 | -0 | -0 | 2 | 0 | 0 | -0 |
| Provision for Tax | -0 | -0 | 0 | 0 | -0 | -0 | 1 | 0 | 0 | -0 |
| Profit After Tax | -2 | -4 | 11 | 0 | -0 | -0 | 2 | 0 | 0 | -0 |
| Adjustments | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 |
| Profit After Adjustments | -2 | -4 | 11 | 0 | -0 | -0 | 2 | 0 | 0 | -0 |
| Adjusted Earnings Per Share | -0.5 | -0.8 | 2.1 | 0 | -0 | -0 | 0.3 | 0 | 0 | -0.1 |
| #(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 | 68 | 79 | 83 | 82 | 61 | 62 | 62 | 59 | 78 | 69 | 85 | 129 |
| Other Income | 1 | 1 | 1 | 0 | 1 | 2 | 1 | 0 | 0 | 0 | 1 | 0 |
| Total Income | 68 | 81 | 84 | 83 | 62 | 63 | 64 | 59 | 79 | 70 | 85 | 129 |
| Total Expenditure | 51 | 56 | 58 | 77 | 53 | 51 | 49 | 48 | 65 | 57 | 79 | 123 |
| Operating Profit | 17 | 25 | 26 | 6 | 9 | 12 | 15 | 12 | 13 | 12 | 7 | 7 |
| Interest | 4 | 5 | 6 | 5 | 5 | 5 | 5 | 4 | 6 | 4 | 3 | 4 |
| Depreciation | 4 | 4 | 6 | 7 | 7 | 7 | 6 | 7 | 7 | 7 | 2 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 10 | 16 | 13 | -5 | -3 | 0 | 4 | 0 | 0 | 1 | 2 | 2 |
| Provision for Tax | 0 | 3 | 5 | 1 | 2 | 1 | -2 | 0 | 0 | 0 | 1 | 1 |
| Profit After Tax | 9 | 13 | 8 | -6 | -5 | -1 | 5 | 0 | 0 | 1 | 1 | 2 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 9 | 13 | 8 | -6 | -5 | -1 | 5 | 0 | 0 | 1 | 1 | 2 |
| Adjusted Earnings Per Share | 1.8 | 2.5 | 1.6 | -1.2 | -0.9 | -0.3 | 1 | 0 | 0 | 0.2 | 0.2 | 0.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 23% | 13% | 7% | 2% |
| Operating Profit CAGR | -42% | -16% | -10% | -8% |
| PAT CAGR | 0% | 0% | 0% | -20% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 203% | 60% | 26% | -0% |
| ROE Average | 1% | 1% | 2% | 2% |
| ROCE Average | 4% | 4% | 5% | 6% |
| #(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 | 102 | 157 | 155 | 148 | 138 | 137 | 142 | 141 | 142 | 143 | 144 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 7 | 12 | 1 | 3 | 29 | 24 | 17 | 13 | 10 | 11 | 7 |
| Other Non-Current Liabilities | 10 | 9 | 9 | 10 | 1 | 2 | 0 | 0 | 5 | 7 | 6 |
| Total Current Liabilities | 20 | 37 | 34 | 43 | 18 | 26 | 29 | 42 | 39 | 29 | 45 |
| Total Liabilities | 139 | 217 | 200 | 203 | 185 | 189 | 189 | 197 | 196 | 191 | 203 |
| Fixed Assets | 64 | 114 | 103 | 99 | 114 | 109 | 110 | 110 | 104 | 98 | 120 |
| Other Non-Current Assets | 22 | 25 | 21 | 22 | 23 | 22 | 22 | 21 | 22 | 27 | 26 |
| Total Current Assets | 53 | 78 | 76 | 83 | 49 | 57 | 57 | 65 | 70 | 66 | 57 |
| Total Assets | 139 | 217 | 200 | 203 | 185 | 189 | 189 | 197 | 196 | 191 | 203 |
| #(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 | 9 | 9 | 8 | 3 | 5 | 2 | 2 | 2 | 2 | 3 | 2 |
| Cash Flow from Operating Activities | 21 | -8 | 15 | 4 | -12 | 12 | 19 | 17 | 8 | 3 | 31 |
| Cash Flow from Investing Activities | -16 | -10 | -1 | -2 | -11 | -2 | -7 | -7 | -0 | -1 | -24 |
| Cash Flow from Financing Activities | -5 | 16 | -20 | 0 | 19 | -10 | -12 | -10 | -7 | -3 | -7 |
| Net Cash Inflow / Outflow | -1 | -1 | -5 | 2 | -3 | 0 | 0 | 0 | 0 | -0 | -0 |
| Closing Cash & Cash Equivalent | 9 | 8 | 3 | 5 | 2 | 2 | 2 | 2 | 3 | 2 | 2 |
| # | 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) | 1.79 | 2.49 | 1.57 | -1.17 | -0.92 | -0.26 | 1.04 | 0 | 0.03 | 0.21 | 0.22 |
| CEPS(Rs) | 2.5 | 3.25 | 2.79 | 0.1 | 0.35 | 1.03 | 2.25 | 1.32 | 1.35 | 1.53 | 0.53 |
| DPS(Rs) | 0.5 | 0.5 | 0.5 | 0.25 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 19.74 | 21.79 | 21.4 | 19.93 | 18.06 | 17.8 | 18.84 | 18.72 | 18.75 | 18.96 | 19.17 |
| Core EBITDA Margin(%) | 21.81 | 29.51 | 29.55 | 6.36 | 12.6 | 16.79 | 21.77 | 19.24 | 16.41 | 17.47 | 7.13 |
| EBIT Margin(%) | 17.93 | 25.88 | 23.56 | -1.02 | 3.16 | 8.89 | 13.84 | 8.15 | 7.96 | 8.09 | 5.98 |
| Pre Tax Margin(%) | 12.79 | 20 | 15.72 | -6.5 | -4.98 | 0.07 | 5.79 | 0.58 | 0.46 | 1.93 | 1.95 |
| PAT Margin (%) | 12.3 | 16.25 | 9.89 | -7.34 | -7.82 | -2.23 | 8.67 | 0.02 | 0.17 | 1.57 | 1.33 |
| Cash Profit Margin (%) | 17.18 | 21.23 | 17.57 | 0.6 | 3 | 8.64 | 18.76 | 11.6 | 8.92 | 11.49 | 3.26 |
| ROA(%) | 7.01 | 7.26 | 3.92 | -3 | -2.46 | -0.73 | 2.86 | 0.01 | 0.07 | 0.56 | 0.57 |
| ROE(%) | 9.42 | 11.98 | 7.28 | -5.64 | -4.85 | -1.47 | 5.67 | 0.01 | 0.14 | 1.11 | 1.14 |
| ROCE(%) | 11.49 | 14.66 | 13.05 | -0.6 | 1.42 | 4.06 | 6.4 | 3.62 | 4.72 | 4.3 | 4.01 |
| Receivable days | 193.88 | 232.11 | 266.18 | 284.04 | 326.07 | 272.56 | 298.09 | 329.46 | 266.62 | 312.3 | 241.41 |
| Inventory Days | 19.56 | 31.4 | 50.49 | 48.85 | 41.83 | 24.33 | 16.41 | 3.86 | 3.24 | 14.81 | 0 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 22.19 | 59.86 | 72.92 | 0 | 0 | 0 | 34.79 | 0 | 1228.35 | 189.29 | 181.41 |
| Price/Book(x) | 2.01 | 6.83 | 5.36 | 2.86 | 3.26 | 3.01 | 1.92 | 1.76 | 1.66 | 2.09 | 2.05 |
| Dividend Yield(%) | 0.63 | 0.34 | 0.44 | 0.44 | 0 | 0 | 0.28 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 3.23 | 10.19 | 7.54 | 3.95 | 5.63 | 5.18 | 3.56 | 3.44 | 2.48 | 3.37 | 2.67 |
| EV/Core EBITDA(x) | 12.69 | 33 | 24.12 | 57.08 | 40.25 | 26.21 | 14.88 | 17.44 | 14.82 | 18.72 | 33.77 |
| Net Sales Growth(%) | 24.91 | 17.68 | 3.82 | -0.07 | -25.76 | 0.6 | 1.02 | -4.9 | 32.39 | -11.56 | 22.42 |
| EBIT Growth(%) | 15.31 | 52.02 | -5.49 | -104.32 | 330.28 | 182.66 | 57.29 | -43.95 | 29.31 | -10.16 | -9.49 |
| PAT Growth(%) | 0.79 | 39.05 | -36.82 | -174.15 | 20.92 | 71.31 | 493.09 | -99.78 | 1008.91 | 723.82 | 3.61 |
| EPS Growth(%) | 0.79 | 39.05 | -36.82 | -174.15 | 20.92 | 71.31 | 493.04 | -99.78 | 1004.35 | 723.62 | 3.63 |
| Debt/Equity(x) | 0.2 | 0.39 | 0.27 | 0.33 | 0.43 | 0.46 | 0.37 | 0.36 | 0.36 | 0.31 | 0.25 |
| Current Ratio(x) | 2.71 | 2.08 | 2.21 | 1.93 | 2.73 | 2.24 | 1.98 | 1.54 | 1.78 | 2.26 | 1.26 |
| Quick Ratio(x) | 2.6 | 1.76 | 1.89 | 1.68 | 2.55 | 2.04 | 1.96 | 1.52 | 1.77 | 2.09 | 1.26 |
| Interest Cover(x) | 3.49 | 4.4 | 3 | -0.19 | 0.39 | 1.01 | 1.72 | 1.08 | 1.06 | 1.31 | 1.48 |
| Total Debt/Mcap(x) | 0.1 | 0.06 | 0.05 | 0.12 | 0.13 | 0.15 | 0.19 | 0.21 | 0.21 | 0.15 | 0.12 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 71.42 | 71.42 | 71.42 | 71.42 | 71.42 | 71.42 | 71.42 | 71.42 | 71.23 | 71.2 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 28.58 | 28.58 | 28.58 | 28.58 | 28.58 | 28.58 | 28.58 | 28.58 | 28.77 | 28.8 |
| 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 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.7 | 3.7 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.49 | 1.5 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 5.19 | 5.19 | 5.19 | 5.19 | 5.19 | 5.19 | 5.19 | 5.19 | 5.19 | 5.19 |
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
