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

  • Home
  • /
  • Sri Adhikari Brother
Join Channel
Consolidated Standalone

Sri Adhikari Brother

₹141.6 0 | 0%

Market Cap ₹5 Cr.

Stock P/E -23.2

P/B -0

Current Price ₹141.6

Book Value ₹ -4024.4

Face Value 10

52W High ₹141.6

Dividend Yield 0%

52W Low ₹ 1.3

Edit Ratio

Sri Adhikari Brother Research see more...

Overview Inc. Year: 1994Industry: Film Production, Distribution & Entertainment

Sri Adhikari Brother Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Sri Adhikari Brother Quarterly Results

#(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 0 0 0 0 0 0 0 0 0 0
Other Income 0 0 0 0 0 0 0 0 0 0
Total Income 0 0 0 0 0 0 0 0 0 0
Total Expenditure 0 0 0 0 0 0 0 0 0 0
Operating Profit -0 -0 -0 -0 -0 -0 -0 -0 -0 -0
Interest 0 0 0 0 0 0 0 0 0 0
Depreciation 5 5 5 5 5 5 5 5 5 5
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax -5 -5 -5 -5 -5 -5 -5 -5 -5 -5
Provision for Tax 0 0 0 0 0 0 0 0 0 0
Profit After Tax -5 -5 -5 -5 -5 -5 -5 -5 -5 -5
Adjustments 0 0 -0 -0 0 -0 -0 0 -0 -0
Profit After Adjustments -5 -5 -5 -5 -5 -5 -5 -5 -5 -5
Adjusted Earnings Per Share -1.5 -1.5 -1.5 -1.5 -1.5 -1.5 -1.6 -1.5 -1.5 -1.5

Sri Adhikari Brother 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 161 180 249 257 138 57 15 -1 0 0 0 0
Other Income 0 0 0 0 1 0 1 1 0 0 0 0
Total Income 162 181 249 258 138 58 17 -0 0 0 0 0
Total Expenditure 122 132 179 178 97 62 24 -0 1 1 1 0
Operating Profit 39 48 70 80 42 -5 -7 0 -1 -1 -1 0
Interest 18 19 27 26 15 16 12 13 4 0 0 0
Depreciation 21 21 30 37 19 23 24 23 20 20 20 20
Exceptional Income / Expenses 0 0 0 0 0 0 0 -0 0 0 0 0
Profit Before Tax 0 8 13 17 8 -44 -44 -37 -25 -21 -21 -20
Provision for Tax -1 3 4 3 2 0 0 0 0 -0 0 0
Profit After Tax 1 6 9 14 5 -44 -44 -37 -25 -21 -21 -20
Adjustments -0 -1 -1 -0 -0 -9 0 0 0 0 0 0
Profit After Adjustments 1 5 9 13 5 -53 -44 -37 -25 -21 -21 -20
Adjusted Earnings Per Share 0.4 1.7 2.5 3.7 1.5 -15.1 -12.5 -10.5 -7.1 -6.1 -6.1 -6.1

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 0% 0% -100% -100%
Operating Profit CAGR 0% 0% 0% NAN%
PAT CAGR 0% 0% 0% NAN%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 9595% 332% 110% 5%
ROE Average 0% 0% -32% -18%
ROCE Average -23% -19% -18% -5%

Sri Adhikari Brother 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 122 166 203 99 102 49 5 -32 -57 -78 -100
Minority's Interest 0 0 11 11 0 0 0 0 0 0 0
Borrowings 83 63 134 91 126 3 0 0 0 0 0
Other Non-Current Liabilities -5 -5 -4 12 14 14 13 13 13 12 12
Total Current Liabilities 95 106 128 61 61 179 182 195 199 200 201
Total Liabilities 296 330 473 274 303 245 200 176 155 133 113
Fixed Assets 160 156 243 165 221 198 172 149 129 107 86
Other Non-Current Assets 73 91 112 39 30 22 22 22 22 22 22
Total Current Assets 61 83 118 71 51 25 6 6 5 5 5
Total Assets 296 330 473 274 303 245 200 176 155 133 113

Sri Adhikari Brother 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 1 2 2 9 2 2 1 0 1 0 0
Cash Flow from Operating Activities 42 34 42 105 59 18 -1 0 -0 -0 0
Cash Flow from Investing Activities -6 -36 -141 -64 -76 -1 1 0 0 0 0
Cash Flow from Financing Activities -35 3 105 -47 17 -19 -1 0 0 0 0
Net Cash Inflow / Outflow 1 1 7 -7 -0 -1 -0 0 -0 -0 0
Closing Cash & Cash Equivalent 2 2 9 2 2 1 0 1 0 0 0

Sri Adhikari Brother 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) 0.36 1.74 2.46 3.75 1.51 -15.09 -12.48 -10.54 -7.14 -6.08 -6.09
CEPS(Rs) 8.79 9.63 11.28 14.45 7.13 -5.92 -5.62 -3.91 -1.3 -0.24 -0.24
DPS(Rs) 0.6 0.6 0.6 0.6 0.6 0 0 0 0 0 0
Book NAV/Share(Rs) 48.25 52.5 58.17 27.54 29.06 14 1.47 -9.22 -16.36 -22.43 -28.52
Core EBITDA Margin(%) 24.18 26.75 27.94 31.03 29.78 -8.65 -57.27 0 0 0 0
EBIT Margin(%) 11.53 15.09 15.95 16.72 16.18 -48.77 -205.85 0 0 0 0
Pre Tax Margin(%) 0.28 4.61 5.22 6.47 5.55 -76.55 -286.18 0 0 0 0
PAT Margin (%) 0.76 3.06 3.77 5.25 3.94 -76.55 -286.18 0 0 0 0
Cash Profit Margin (%) 13.6 14.82 15.83 19.62 18.09 -35.96 -128.87 0 0 0 0
ROA(%) 0.41 1.76 2.34 3.62 1.88 -16.08 -19.61 -19.55 -15.06 -14.73 -17.28
ROE(%) 1.02 4.15 5.39 9.03 5.49 -58.5 -161.39 0 0 0 0
ROCE(%) 6.83 9.86 11.31 13.41 8.95 -11.87 -16.86 -14.83 -15.79 -18.74 -23.07
Receivable days 86.5 101.49 92.28 74.44 84.23 102.17 107.74 0 0 0 0
Inventory Days 0 0 0 1.12 16.42 83.09 193.29 0 0 0 0
Payable days 0 0 0 0 -487.26 -1717.94 235 -916.96 0 0 0
PER(x) 230.86 40.59 102.6 76.05 168.1 0 0 0 0 0 0
Price/Book(x) 1.7 1.35 4.34 10.35 8.76 1.12 3.38 -0.11 -0.15 -0.08 -0.06
Dividend Yield(%) 0.73 0.85 0.24 0.21 0.24 0 0 0 0 0 0
EV/Net Sales(x) 2.14 1.76 4.35 4.38 7.66 3.64 11.86 -158.65 0 0 0
EV/Core EBITDA(x) 8.8 6.56 15.53 14.08 25.25 -44.42 -24.42 3009.42 -233.7 -223.15 -220.63
Net Sales Growth(%) 22.16 11.86 38.06 3.37 -46.5 -58.26 -73.48 -107.46 -100 0 0
EBIT Growth(%) 232.59 46.47 45.9 8.4 -48.24 -225.82 -11.93 25.79 8.68 0.03 -0.02
PAT Growth(%) 105.41 349.89 70.39 43.88 -59.86 -910.67 0.86 15.59 32.16 14.96 -0.1
EPS Growth(%) 103.87 389.68 41.4 52.33 -59.62 -1097.2 17.29 15.59 32.21 14.9 -0.1
Debt/Equity(x) 1.19 0.85 1.03 1.33 1.65 3.16 31.76 -5.51 -3.17 -2.31 -1.82
Current Ratio(x) 0.64 0.78 0.92 1.15 0.84 0.14 0.04 0.03 0.03 0.02 0.03
Quick Ratio(x) 0.64 0.78 0.92 1.14 0.65 0.06 0.03 0.02 0.01 0.01 0.01
Interest Cover(x) 1.02 1.44 1.49 1.63 1.52 -1.76 -2.56 -1.73 -5.8 0 0
Total Debt/Mcap(x) 0.7 0.63 0.24 0.13 0.19 2.82 9.4 50.81 21.43 28.18 32.41

Sri Adhikari Brother Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 22.13 22.13 22.13 22.13 22.13 22.13 22.13 22.13 22.13 51.41
FII 0 0 0 0 0 0 0 0 0 0
DII 16.38 16.38 16.47 16.38 16.38 16.38 16.38 16.38 16.38 0.19
Public 61.49 61.49 61.4 61.49 61.49 61.49 61.49 61.49 61.49 48.39
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 times its book value
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 0% over the last 3 years.

* 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.

Sri Adhikari Brother 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!