Film Production, Distribution & Entertainment · Founded 2012 · www.spicyy.in · BSE 540084 · · ISIN INE592O01019
No Notes Added Yet
1. Business Overview
Spicy Entertainment & Media Ltd. operates in the Indian film industry, primarily engaged in the production and distribution of cinematic content. Its core business model involves developing, financing, and producing films for theatrical release, as well as acquiring distribution rights for other films. The company generates revenue through various channels, including a share of theatrical box office collections, sale of satellite broadcasting rights, digital streaming rights (OTT platforms), music rights, and overseas distribution. It aims to create and deliver engaging content to a diverse audience across India and globally.
2. Key Segments / Revenue Mix
While specific breakdowns are not provided, the primary revenue segments for Spicy Entertainment & Media Ltd. would typically include:
Film Production: Revenue from films produced in-house, including sales of various rights.
Film Distribution: Revenue from distributing films, both in-house productions and acquired titles, across different exhibition platforms.
Ancillary Rights: Monetization of music rights, home entertainment rights, and brand tie-ups associated with its film properties.
Film production and distribution are expected to be the dominant revenue drivers.
3. Industry & Positioning
The Indian film industry is large, dynamic, and highly competitive, characterized by numerous production houses, studios, and distributors. It's driven by content quality, star power, marketing prowess, and distribution reach. The industry is increasingly fragmented with the rise of regional cinema and global OTT platforms. Spicy Entertainment & Media Ltd. likely positions itself as a content creator and aggregator, competing with established studios, independent producers, and newer digital-first content companies. Its standing would depend on its track record of successful films, ability to attract talent, and efficient monetization across various windows.
4. Competitive Advantage (Moat)
In the film industry, durable competitive advantages can be challenging to build due to the unpredictable nature of content success. Potential moats for Spicy Entertainment & Media Ltd. could include:
Brand Reputation: A strong brand built on a consistent track record of delivering successful and critically acclaimed films.
Talent Relationships: Deep and lasting relationships with key creative talent (actors, directors, writers) that ensure a steady pipeline of quality projects.
Content Library (IP): A valuable back catalog of film rights that can be continually monetized through licensing, re-runs, and digital platforms.
Distribution Network: An efficient and expansive distribution network that ensures wide reach for its films.
5. Growth Drivers
Growing Entertainment Consumption: Rising disposable incomes and increasing appetite for diverse content in India.
Digital Content Boom: Continued expansion of Over-The-Top (OTT) platforms, creating new revenue streams for content licensing and production.
Regional Cinema Expansion: Growing demand for films in various regional languages, offering opportunities for diversification.
Monetization of Library Content: Re-licensing of existing film catalogs to satellite and digital platforms.
International Distribution: Expanding reach to the Indian diaspora and global audiences.
6. Risks
Content Risk: High unpredictability of film success; a string of box office failures can significantly impact profitability and reputation.
High Production & Marketing Costs: Films require substantial upfront investment, and costs are often not recovered if a film underperforms.
Intense Competition: Fierce competition from domestic studios, independent producers, and global content giants, escalating costs for talent and marketing.
Piracy: Illegal distribution of films poses a significant threat to revenue.
Regulatory & Censorship Risks: Government regulations and censorship can impact content creation and release.
Economic Downturns: Reduced discretionary spending on entertainment can affect box office collections and advertising revenues.
Dependence on Talent: Over-reliance on specific stars or directors can lead to higher talent costs and production delays.
7. Management & Ownership
Spicy Entertainment & Media Ltd. is likely led by promoters or founders with significant experience and relationships within the Indian film industry. Their vision, creative instincts, financial acumen, and ability to attract and retain talent are crucial for the company's success. Ownership structure would typically involve a significant promoter holding, potentially alongside institutional investors and public shareholders, reflecting confidence in the company's long-term vision.
8. Outlook
Spicy Entertainment & Media Ltd. operates in an industry with significant growth potential, driven by India's large consumer base and the ongoing digital content revolution. The bull case for the company hinges on its ability to consistently produce high-quality, commercially successful content that resonates with audiences across theatrical, satellite, and OTT platforms. Strategic partnerships, effective content monetization, and disciplined cost management would be key to leveraging industry tailwinds. However, the bear case highlights the inherent volatility and risks of the film business, where creative content is subjective and success is never guaranteed. A lack of successful releases, escalating production costs, or an inability to adapt to evolving audience preferences and competitive landscape could severely impact its financial performance and market position. The company's future performance will largely depend on its creative pipeline, execution capabilities, and adaptability in a rapidly changing media landscape.
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 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 0 | 0 | 2 | 16 | 1 | 8 | 8 | 33 | 4 | 22 | 3 | |
| Other Income | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 5 | 3 | |
| Total Income | 0 | 0 | 2 | 16 | 2 | 8 | 8 | 33 | 4 | 27 | 7 | |
| Total Expenditure | 0 | 0 | 2 | 16 | 2 | 7 | 8 | 33 | 4 | 26 | 7 | |
| Operating Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit Before Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | |
| Profit After Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | |
| Adjusted Earnings Per Share | 4.8 | 0 | 0.2 | 0.1 | 0.1 | 0.1 | 0 | -0.2 | 0 | 0.2 | 0 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -86% | -55% | -18% | 0% |
| Operating Profit CAGR | 0% | 0% | 0% | 0% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 0% | 0% | 14% | NA% |
| ROE Average | 0% | 1% | 0% | 4% |
| ROCE Average | 1% | 1% | 0% | 6% |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 0 | 12 | 12 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 |
| Total Current Liabilities | 2 | 0 | 1 | 54 | 83 | 128 | 134 | 130 | 125 | 176 | 126 |
| Total Liabilities | 2 | 12 | 13 | 71 | 100 | 145 | 151 | 147 | 142 | 193 | 144 |
| Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 0 | 0 | 0 | 5 | 5 | 5 | 5 | 3 | 3 | 3 | 3 |
| Total Current Assets | 2 | 12 | 12 | 66 | 95 | 140 | 146 | 144 | 139 | 190 | 141 |
| Total Assets | 2 | 12 | 13 | 71 | 100 | 145 | 151 | 147 | 142 | 193 | 144 |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash Flow from Operating Activities | 0 | -11 | 0 | 26 | 47 | 0 | 4 | -2 | -0 | 0 | 0 |
| Cash Flow from Investing Activities | 0 | -0 | -0 | -31 | -47 | -0 | -5 | 2 | 0 | -0 | -0 |
| Cash Flow from Financing Activities | 0 | 12 | 0 | 5 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Inflow / Outflow | 0 | 0 | -0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | 0 |
| Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 4.82 | 0.02 | 0.19 | 0.11 | 0.12 | 0.06 | 0.03 | -0.17 | 0.02 | 0.19 | 0.04 |
| CEPS(Rs) | 5.04 | 0.02 | 0.33 | 0.12 | 0.13 | 0.07 | 0.05 | -0.16 | 0.03 | 0.23 | 0.07 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 15.06 | 9.95 | 10.23 | 10.27 | 10.39 | 10.44 | 10.48 | 10.31 | 10.33 | 10.53 | 10.58 |
| Core EBITDA Margin(%) | -101.45 | -356.71 | -11.35 | 1.87 | -25.93 | 0.96 | 0.91 | -0.97 | -7.14 | -21.06 | -96.18 |
| EBIT Margin(%) | 56.2 | 102.68 | 18.22 | 1.99 | 19.37 | 1.59 | 0.65 | -0.85 | 1.24 | 1.7 | 2.61 |
| Pre Tax Margin(%) | 56.2 | 102.68 | 18.22 | 1.92 | 18.32 | 1.54 | 0.65 | -0.85 | 1.24 | 1.7 | 2.61 |
| PAT Margin (%) | 38.81 | 70.81 | 12.28 | 1.09 | 13.7 | 1.23 | 0.68 | -0.85 | 0.92 | 1.45 | 1.93 |
| Cash Profit Margin (%) | 40.58 | 70.81 | 21.37 | 1.21 | 14.91 | 1.65 | 0.94 | -0.8 | 1.16 | 1.73 | 3.57 |
| ROA(%) | 2.54 | 0.31 | 1.78 | 0.42 | 0.23 | 0.08 | 0.04 | -0.19 | 0.03 | 0.19 | 0.04 |
| ROE(%) | 38.44 | 0.36 | 1.85 | 1.2 | 1.14 | 0.53 | 0.32 | -1.61 | 0.22 | 1.83 | 0.37 |
| ROCE(%) | 55.66 | 0.52 | 2.75 | 2.19 | 1.61 | 0.7 | 0.31 | -1.61 | 0.3 | 2.14 | 0.51 |
| Receivable days | 0 | 0 | 18.82 | 328.61 | 4288.12 | 232.51 | 342.11 | 296.28 | 3676.55 | 669.93 | 2523.52 |
| Inventory Days | 19.1 | 0 | 0.92 | 6.35 | 0 | 2445.48 | 2099.05 | 302.24 | 764.03 | 131.73 | 982.53 |
| Payable days | 0 | 0 | 0 | 2.14 | 40.94 | 870.99 | 1431.37 | 251.13 | 1546.75 | 369.65 | 1329.09 |
| PER(x) | 0 | 0 | 0 | 85.74 | 91.68 | 188.51 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 | 0.88 | 1.04 | 1.01 | 0 | 0.19 | 0 | 0 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | -0.73 | 387.61 | 6.53 | 0.92 | 12.46 | 2.29 | 2.02 | 0.1 | 4 | 0.76 | 4.89 |
| EV/Core EBITDA(x) | -1.25 | 377.47 | 23.91 | 43.9 | 60.51 | 113.57 | 223.34 | -12.48 | 269.64 | 38.48 | 114.95 |
| Net Sales Growth(%) | 182.27 | -52.01 | 5873.49 | 794.76 | -91.08 | 428.17 | 8.39 | 300.66 | -87.32 | 426.15 | -84.47 |
| EBIT Growth(%) | 445.31 | -12.32 | 959.8 | -2.31 | -13.16 | -56.53 | -55.74 | -622.18 | 118.52 | 619.73 | -76.09 |
| PAT Growth(%) | 447.73 | -12.45 | 936.02 | -20.71 | 12.2 | -52.75 | -39.69 | -597.27 | 113.82 | 728.61 | -79.38 |
| EPS Growth(%) | 447.73 | -99.63 | 936.02 | -43.86 | 12.22 | -52.72 | -39.68 | -596.73 | 113.83 | 728.6 | -79.39 |
| Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio(x) | 1.05 | 55.56 | 20.05 | 1.23 | 1.15 | 1.1 | 1.09 | 1.11 | 1.11 | 1.08 | 1.11 |
| Quick Ratio(x) | 1.05 | 55.56 | 20.04 | 1.22 | 1.15 | 0.7 | 0.77 | 1.03 | 1.06 | 1.03 | 1.04 |
| Interest Cover(x) | 0 | 0 | 0 | 29.36 | 18.41 | 26.86 | 0 | 0 | 0 | 0 | 0 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Mar 2018 | Sep 2018 | Mar 2019 | Sep 2019 | Mar 2020 | Sep 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 25.74 | 25.74 | 25.74 | 25.74 | 25.74 | 25.74 | 25.74 | 25.74 | 25.74 | 25.74 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 74.26 | 74.26 | 74.26 | 74.26 | 74.26 | 74.26 | 74.26 | 74.26 | 74.26 | 74.26 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2018 | Sep 2018 | Mar 2019 | Sep 2019 | Mar 2020 | Sep 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.23 | 1.23 | 1.23 | 1.23 | 1.23 | 1.23 | 1.23 | 1.23 | 1.23 | 1.23 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 |
| # | Mar 2018 | Sep 2018 | Mar 2019 | Sep 2019 | Mar 2020 | Sep 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 25.74 | 25.74 | 25.74 | 25.74 | 25.74 | 25.74 | 25.74 | 25.74 | 25.74 | 25.74 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 74.26 | 74.26 | 74.26 | 74.26 | 74.26 | 74.26 | 74.26 | 74.26 | 74.26 | 74.26 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2018 | Sep 2018 | Mar 2019 | Sep 2019 | Mar 2020 | Sep 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.23 | 1.23 | 1.23 | 1.23 | 1.23 | 1.23 | 1.23 | 1.23 | 1.23 | 1.23 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -86% | -55% | -18% | — |
| Operating Profit CAGR | — | — | — | — |
| PAT CAGR | — | — | — | — |
| Share Price CAGR | 0% | 0% | +14% | — |
| ROE Average | 0% | +1% | 0% | +4% |
| ROCE Average | +1% | +1% | 0% | +6% |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
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.