Sea TV Network

₹8.7 0.2 | 2.4%

WEBSITE BSE:533268 NSE : SEATV 18 May, 12:50

Market Cap ₹10 Cr.

Stock P/E 0.3

P/B -0.3

Current Price ₹8.7

Book Value ₹ -33.3

Face Value 10

52W High ₹12.1

Dividend Yield 0%

52W Low ₹ 2.1

Edit Ratio

Sea TV Network Research see more...

Overview Inc. Year: 2004Industry: TV Broadcasting & Software Production

Sea TV Network Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Sea TV Network Quarterly Results

#(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	4	3	3	3	3	2	3	3	3	3
Other Income	-0	0	0	0	0	3	0	0	0	2
Total Income	4	3	3	3	3	6	3	3	3	5
Total Expenditure	4	4	4	4	4	4	4	5	3	4
Operating Profit	-0	-1	-1	-1	-1	2	-1	-1	-1	1
Interest	0	0	0	0	0	0	0	0	-0	0
Depreciation	0	-0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	34	0
Profit Before Tax	-1	-1	-1	-1	-1	2	-1	-2	34	-0
Provision for Tax	0	0	0	0	0	0	0	0	0	0
Profit After Tax	-1	-1	-1	-1	-1	2	-1	-2	34	-0
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	-1	-1	-1	-1	-1	2	-1	-2	34	-0
Adjusted Earnings Per Share	-0.4	-0.5	-0.9	-0.8	-1.1	1.4	-1.2	-1.4	27.9	-0

Sea TV Network Profit & Loss

#(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	21	18	20	17	17	16	14	16	13	13	12	12
Other Income	1	1	1	0	0	0	0	0	0	0	4	2
Total Income	21	19	21	18	17	17	14	16	14	13	15	14
Total Expenditure	17	16	16	14	18	30	16	19	18	15	16	16
Operating Profit	4	3	5	4	-1	-13	-2	-2	-4	-3	-1	-2
Interest	1	4	6	7	8	0	0	0	0	0	0	0
Depreciation	2	5	7	7	6	7	8	4	5	1	1	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	34
Profit Before Tax	2	-6	-8	-9	-15	-20	-10	-6	-9	-4	-2	31
Provision for Tax	1	1	0	0	-0	0	-0	-0	0	0	0	0
Profit After Tax	1	-7	-8	-9	-15	-20	-10	-6	-9	-4	-2	31
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	1	-7	-8	-9	-15	-20	-10	-6	-9	-4	-2	31
Adjusted Earnings Per Share	1.1	-5.7	-6.7	-7.9	-12.3	-17	-8.4	-4.9	-7.2	-3.1	-1.5	25.3

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-8%	-9%	-6%	-5%
Operating Profit CAGR	0%	0%	0%	NAN%
PAT CAGR	0%	0%	0%	NAN%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	297%	90%	20%	-5%
ROE Average	0%	0%	0%	-22%
ROCE Average	0%	-378%	-246%	-118%

Sea TV Network Balance Sheet

#(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	61	54	46	36	-21	-41	-51	-56	-65	-69	-70
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	14	38	47	51	0	0	0	0	0	0	0
Other Non-Current Liabilities	4	14	16	17	0	1	1	0	9	2	2
Total Current Liabilities	18	27	23	28	87	84	87	87	78	87	87
Total Liabilities	97	133	131	132	68	44	37	31	22	21	18
Fixed Assets	31	58	57	52	24	21	16	14	10	9	9
Other Non-Current Assets	24	30	38	47	26	14	13	10	6	5	5
Total Current Assets	41	44	36	33	17	9	8	7	7	6	5
Total Assets	97	133	131	132	68	44	37	31	22	21	18

Sea TV Network Cash Flow

#(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	10	3	5	2	1	0	1	0	0	0	0
Cash Flow from Operating Activities	-8	9	1	6	9	3	2	2	0	-2	2
Cash Flow from Investing Activities	-16	-31	-4	-4	-1	-2	-2	-1	-0	-0	-0
Cash Flow from Financing Activities	16	24	-0	-2	-9	-1	-0	-1	0	3	-2
Net Cash Inflow / Outflow	-7	2	-3	-1	-1	0	-0	-0	0	0	-0
Closing Cash & Cash Equivalent	3	5	2	1	0	1	0	0	0	0	0

Sea TV Network Ratios

#	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)	1.07	-5.68	-6.75	-7.85	-12.28	-16.98	-8.43	-4.94	-7.18	-3.11	-1.46
CEPS(Rs)	2.42	-1.76	-0.93	-2.31	-6.92	-11.34	-1.79	-1.94	-3.4	-2.43	-0.9
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	50.35	44.69	38.03	30.19	-17.14	-34.07	-42.27	-46.97	-54.11	-57.14	-58.62
Core EBITDA Margin(%)	17.73	11.54	20.14	21.76	-5.65	-83	-18.57	-16.6	-32.58	-21.94	-36.19
EBIT Margin(%)	13.06	-10.56	-10.48	-14.1	-42.34	-122.66	-74.61	-36.91	-64	-28.01	-11.98
Pre Tax Margin(%)	9.71	-32.5	-38.99	-53.74	-89.78	-124.62	-75.09	-37.46	-64.9	-29.83	-14.97
PAT Margin (%)	6.25	-37.66	-40.09	-54.51	-88.76	-124.67	-74.71	-37.16	-64.9	-29.83	-14.97
Cash Profit Margin (%)	14.16	-11.69	-5.53	-16.01	-50.03	-83.27	-15.89	-14.59	-30.74	-23.26	-9.24
ROA(%)	1.5	-5.95	-6.16	-7.19	-14.79	-36.65	-25.16	-17.55	-32.57	-17.48	-8.94
ROE(%)	2.15	-11.95	-16.31	-23.02	-188.15	0	0	0	0	0	0
ROCE(%)	3.67	-2.01	-2.04	-2.44	-9.44	-54.32	-49.69	-48.16	-166.27	-967.48	0
Receivable days	290.98	299.6	241.71	267.17	270.54	186.33	112.19	81.25	91.55	100.57	101.03
Inventory Days	0	0	0	0	0	0	0	0.21	2.52	2.96	0.53
Payable days	0	0	0	0	0	0	0	0	7944.77	0	0
PER(x)	26.69	0	0	0	0	0	0	0	0	0	0
Price/Book(x)	0.57	0.34	0.21	0.25	-0.35	-0.09	-0.08	-0.07	-0.02	-0.07	-0.06
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	2.58	3.73	3.06	4.15	4.57	4.22	5.16	4.36	5.03	5.77	6.02
EV/Core EBITDA(x)	12.31	24.23	12.71	17.02	-126.58	-5.19	-32.7	-30.38	-16.87	-26.91	-96.49
Net Sales Growth(%)	21.04	-11.94	11.64	-14.39	-3.99	-1.52	-17.2	17.81	-16.71	-5.78	-6.64
EBIT Growth(%)	7.48	-171.23	-10.77	-15.16	-188.39	-185.27	49.63	41.71	-44.39	58.76	60.07
PAT Growth(%)	5.62	-630.78	-18.85	-16.38	-56.35	-38.31	50.38	41.4	-45.46	56.69	53.14
EPS Growth(%)	5.62	-630.78	-18.85	-16.38	-56.35	-38.31	50.38	41.4	-45.46	56.69	53.14
Debt/Equity(x)	0.36	1.01	1.19	1.77	-3.36	-1.62	-1.3	-1.16	-1.02	-0.99	-0.95
Current Ratio(x)	2.33	1.67	1.59	1.17	0.19	0.11	0.09	0.08	0.08	0.07	0.06
Quick Ratio(x)	2.44	1.68	1.77	1.23	0.19	0.11	0.09	0.08	0.08	0.07	0.06
Interest Cover(x)	3.9	-0.48	-0.37	-0.36	-0.89	-62.35	-156.29	-67.65	-70.88	-15.37	-4
Total Debt/Mcap(x)	0.63	2.96	5.72	7.16	9.61	18.89	15.73	15.72	52.42	15.11	16.57

Sea TV Network Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	58.49	58.49	58.49	58.49	58.49	58.49	58.49	58.49	58.49	58.49
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	41.51	41.51	41.51	41.51	41.51	41.51	41.51	41.51	41.51	41.51
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	0.7	0.7	0.7	0.7	0.7	0.7	0.7	0.7	0.7	0.7
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5
Others	0	0	0	0	0	0	0	0	0	0
Total	1.2	1.2	1.2	1.2	1.2	1.2	1.2	1.2	1.2	1.2

Pros

Stock is trading at -0.3 times its book value
Company is almost debt free.

Cons

Company has a low return on equity of 0% over the last 3 years.
Earnings include an other income of Rs. 4 Cr.

* 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.

Sea TV Network News

IPO

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

Sea TV Network

Add Watchlist

Sea TV Network Research see more...

Overview Inc. Year: 2004Industry: TV Broadcasting & Software Production

Sea TV Network Share Price

Alert Data

Quarterly Price

Peer Comparison

Sea TV Network Quarterly Results

Sea TV Network Profit & Loss

Growth Rates

Sea TV Network Balance Sheet

Sea TV Network Cash Flow

Sea TV Network Ratios

Sea TV Network Shareholding Pattern

Sea TV Network News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!