Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Spicy Entertainment
Join Channel
Consolidated Standalone

Spicy Entertainment

₹3.9 0 | 0%

Market Cap ₹6 Cr.

Stock P/E

P/B 0.4

Current Price ₹3.9

Book Value ₹ 10.3

Face Value 10

52W High ₹0

Dividend Yield 0%

52W Low ₹ 0

Edit Ratio

Spicy Entertainment Research see more...

Overview Inc. Year: 2012Industry: Film Production, Distribution & Entertainment

Spicy Entertainment Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Spicy Entertainment Quarterly Results

#(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

Spicy Entertainment 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 TTM
Net Sales 0 0 0 2 16 1 8 8 33 4
Other Income 0 0 0 1 0 1 0 0 0 0
Total Income 0 0 0 2 16 2 8 8 33 4
Total Expenditure 0 0 0 2 16 2 7 8 33 4
Operating Profit 0 0 0 0 0 0 0 0 -0 0
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 0 0
Profit Before Tax 0 0 0 0 0 0 0 0 -0 0
Provision for Tax 0 0 0 0 0 0 0 -0 -0 0
Profit After Tax 0 0 0 0 0 0 0 0 -0 0
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 0 0 0 0 0 0 0 0 -0 0
Adjusted Earnings Per Share 0.9 4.8 0 0.2 0.1 0.1 0.1 0 -0.2 0

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -88% -21% -24% 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% 23% -14% NA%
ROE Average 0% -0% 0% 5%
ROCE Average 0% -0% 0% 8%

Spicy Entertainment 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
Shareholder's Funds 0 0 12 12 17 17 17 17 17 17
Minority's Interest 0 0 0 0 0 0 0 0 0 0
Borrowings 0 0 0 0 0 0 0 0 0 0
Other Non-Current Liabilities 0 0 0 -0 0 0 0 -0 -0 -0
Total Current Liabilities 0 2 0 1 54 83 128 134 130 125
Total Liabilities 0 2 12 13 71 100 145 151 147 142
Fixed Assets 0 0 0 0 0 0 0 0 0 0
Other Non-Current Assets 0 0 0 0 5 5 5 5 3 3
Total Current Assets 0 2 12 12 66 95 140 146 144 139
Total Assets 0 2 12 13 71 100 145 151 147 142

Spicy Entertainment 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
Opening Cash & Cash Equivalents 0 0 0 0 0 0 0 0 0 0
Cash Flow from Operating Activities 0 0 -11 0 26 47 0 4 -2 -0
Cash Flow from Investing Activities -0 0 -0 -0 -31 -47 -0 -5 2 0
Cash Flow from Financing Activities 0 0 12 0 5 -0 0 0 0 0
Net Cash Inflow / Outflow 0 0 0 -0 0 0 -0 -0 -0 -0
Closing Cash & Cash Equivalent 0 0 0 0 0 0 0 0 0 0

Spicy Entertainment Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Earnings Per Share (Rs) 0.88 4.82 0.02 0.19 0.1 0.12 0.06 0.03 -0.17 0.02
CEPS(Rs) 1.1 5.04 0.02 0.33 0.12 0.13 0.07 0.05 -0.16 0.03
DPS(Rs) 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 10.02 15.06 9.95 10.23 10.27 10.39 10.44 10.48 10.31 10.33
Core EBITDA Margin(%) 34.09 -101.45 -356.71 -11.35 1.87 -25.93 0.96 0.91 -0.97 -7.14
EBIT Margin(%) 29.09 56.2 102.68 18.22 1.99 19.37 1.59 0.65 -0.85 1.24
Pre Tax Margin(%) 29.09 56.2 102.68 18.22 1.92 18.32 1.54 0.65 -0.85 1.24
PAT Margin (%) 20 38.81 70.81 12.28 1.09 13.7 1.23 0.68 -0.85 0.92
Cash Profit Margin (%) 25 40.58 70.81 21.37 1.21 14.91 1.65 0.94 -0.8 1.16
ROA(%) 1.62 2.54 0.31 1.78 0.42 0.23 0.08 0.04 -0.19 0.03
ROE(%) 8.78 38.44 0.36 1.85 1.2 1.14 0.53 0.32 -1.61 0.22
ROCE(%) 12.77 55.66 0.52 2.75 2.19 1.61 0.7 0.31 -1.61 0.3
Receivable days 0 0 0 18.82 328.61 4288.12 232.51 342.11 296.28 3676.55
Inventory Days 74.66 19.1 0 0.92 6.35 0 2445.48 2099.05 302.24 764.03
Payable days 0 0 0 0 2.14 40.94 870.99 1431.37 251.13 1546.75
PER(x) 0 0 0 0 85.73 91.68 188.51 0 0 0
Price/Book(x) 0 0 0 0 0.88 1.04 1.01 0 0.19 0
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) -0.3 -0.73 387.61 6.53 0.92 12.46 2.29 2.02 0.1 4
EV/Core EBITDA(x) -0.89 -1.25 377.47 23.91 43.9 60.51 113.57 223.34 -12.48 269.64
Net Sales Growth(%) 0 182.27 -52.01 5873.49 794.76 -91.08 428.17 8.39 300.66 -87.32
EBIT Growth(%) 0 445.31 -12.32 959.8 -2.31 -13.16 -56.53 -55.74 -622.18 118.52
PAT Growth(%) 0 447.73 -12.45 936.02 -20.71 12.2 -52.75 -39.69 -597.27 113.82
EPS Growth(%) 0 447.73 -99.63 936.02 -43.86 12.22 -52.72 -39.68 -596.73 113.83
Debt/Equity(x) 0 0 0 0 0 0 0 0 0 0
Current Ratio(x) 1.23 1.05 55.56 20.05 1.23 1.15 1.1 1.09 1.11 1.11
Quick Ratio(x) 1.21 1.05 55.56 20.04 1.22 1.15 0.7 0.77 1.03 1.06
Interest Cover(x) 0 0 0 0 29.36 18.41 26.86 0 0 0
Total Debt/Mcap(x) 0 0 0 0 0 0 0 0 0 0

Spicy Entertainment Shareholding Pattern

# Mar 2017 Sep 2017 Mar 2018 Sep 2018 Mar 2019 Sep 2019 Mar 2020 Sep 2020 Mar 2021 Mar 2022
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

Pros

  • Stock is trading at 0.4 times its book value
  • Company is almost debt free.

Cons

  • Promoter holding is low: 25.74%.
  • Company has a low return on equity of -0% over the last 3 years.
  • Debtor days have increased from 251.13 to 1546.75days.

* 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.

Spicy Entertainment News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!