Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹7773 Cr.
Stock P/E
60.8
P/B
0.5
Current Price
₹45.3
Book Value
₹ 97.3
Face Value
2
52W High
—
52W Low
—
Dividend Yield
0%

TV18 Broadcast Overview

Business

TV18 Broadcast Ltd. is a prominent Indian media and entertainment company operating across various segments of the television broadcasting and content production landscape. The company's core business involves the ownership and operation of a diverse portfolio of TV channels spanning news, general entertainment, and factual genres. It generates revenue primarily through advertising sales across its channels, subscription fees from cable and DTH operators, and to a lesser extent, content syndication and licensing. It holds a significant stake in Viacom18 Media Private Ltd., a joint venture with Paramount Global, which operates popular general entertainment, youth, music, and kids channels.

Revenue Mix

TV18 Broadcast's revenue largely derives from its two main operating segments:

News & Business News Channels: This segment includes a range of channels like CNN-News18 (English news), News18 India (Hindi news), CNBC-TV18 (English business news), CNBC Awaaz (Hindi business news), and a network of regional news channels under the 'News18' brand. Revenue here is predominantly from advertising and subscription.

General Entertainment & Factual Channels (via Viacom18 JV): This segment, managed through the Viacom18 joint venture, includes popular general entertainment channels (GECs) like Colors, Colors Rishtey, MTV, VH1, Comedy Central, Nickelodeon, and the factual channel History TV18. Revenue from this segment is also primarily driven by advertising and subscriptions.

While specific contribution percentages fluctuate, advertising revenue typically constitutes the larger portion of the overall revenue mix, followed by subscription revenue.

Industry

TV18 operates in India's highly competitive and evolving television broadcasting and media industry. The industry is characterized by a large number of broadcasters vying for viewership and advertising spend, alongside a rapidly growing digital streaming (OTT) market. TV18 is a major player, positioned as one of the largest broadcasting networks in India. Its strong positioning is largely due to its affiliation with Network18 Media & Investments Limited, which is ultimately controlled by Reliance Industries Limited (RIL). This backing provides significant financial muscle, strategic direction, and synergies with RIL's other businesses, particularly Jio (telecom) and JioCinema (OTT platform). It competes with other large media conglomerates like Star India (Disney), Zee Entertainment Enterprises, Sony Pictures Networks India, and a multitude of regional players.

MOAT

Scale and Reach: TV18 possesses a vast portfolio of channels across multiple genres and languages, giving it extensive reach across India, making it an attractive platform for advertisers.

Content Library: Its long-standing operations and strong joint venture (Viacom18) have resulted in a substantial library of owned and licensed content, reducing reliance on new productions for certain programming slots.

Parentage and Synergies: Being part of the Reliance Industries ecosystem provides a significant advantage. This includes financial strength, potential for cross-platform content distribution (e.g., integration with Jio and JioCinema), and leveraging Reliance's vast customer base for viewership and subscription growth.

Brand Recognition: Key channels within its portfolio (e.g., Colors, CNN-News18, CNBC-TV18) have established strong brand recall and viewer loyalty in their respective genres.

Growth Drivers

Increasing Advertising Spends: A growing Indian economy and rising consumer disposable income are expected to drive overall advertising expenditure, benefiting TV broadcasters.

Rural Market Penetration: Continued expansion of television and DTH penetration into Tier 2/3 cities and rural areas provides a significant untapped viewer base.

Digital Monetization: Leveraging its extensive content library and intellectual property for digital platforms, especially through integration with JioCinema, presents new avenues for monetization beyond traditional linear TV.

Content Innovation & Regional Focus: Investment in creating compelling, original content and expanding its regional language offerings can attract new viewers and sustain existing ones.

Subscription Growth: Opportunities exist for increasing Average Revenue Per User (ARPU) through premium content offerings and better realization from cable/DTH operators.

Risks

Digital Disruption & Viewership Shift: The accelerating shift of viewers and advertisers from linear TV to digital streaming platforms (OTT) poses a significant long-term threat to traditional broadcasting revenue and viewership.

Rising Content Costs: The cost of producing high-quality original content and acquiring premium sports/entertainment rights is increasing, impacting profitability.

Regulatory Changes: Frequent interventions and evolving regulations by bodies like TRAI (Telecom Regulatory Authority of India) can impact pricing, distribution, and carriage fees, affecting revenue and profitability.

Economic Slowdown: Any significant downturn in the Indian economy directly impacts corporate advertising budgets, leading to a reduction in ad revenue for broadcasters.

Intense Competition: The market is highly fragmented with strong domestic and international players, leading to intense competition for viewership and ad share.

Management & Ownership

TV18 Broadcast Ltd. is a subsidiary of Network18 Media & Investments Limited, which in turn is promoted by Independent Media Trust, of which Reliance Industries Limited is the sole beneficiary. This structure signifies that TV18 is effectively controlled by Reliance Industries Limited, with Mukesh Ambani at the helm of the parent conglomerate. The management team comprises experienced professionals within the media industry, operating under the strategic oversight and governance framework established by the broader Reliance Group.

Outlook

TV18 Broadcast is strategically positioned within the dynamic Indian media landscape due to its diverse content portfolio and strong parentage. The company is well-placed to capitalize on India's growing advertising market and expanding media consumption. Its strong integration with the Reliance ecosystem, particularly Jio and JioCinema, offers a significant advantage in navigating the transition from linear television to digital platforms, presenting opportunities for content synergies and new monetization models. However, the company faces inherent challenges from the rapid shift of viewership and advertising to digital, intense competition from both traditional broadcasters and OTT players, and the rising costs of content. Its ability to effectively leverage its digital assets while maintaining its linear TV viewership will be crucial for sustained growth amidst evolving industry dynamics.

TV18 Broadcast Share Price

Live · BSE / NSE · Inception: 2005
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

TV18 Broadcast Quarterly Results

#(Fig in Cr.) Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024
Net Sales 1496 1265 1473 1768 1406 3176 1794 1676 2330 3069
Other Income 16 30 10 55 31 202 195 165 169 160
Total Income 1512 1295 1483 1823 1436 3378 1989 1841 2499 3229
Total Expenditure 1242 1207 1433 1749 1329 3230 1992 1822 2491 3178
Operating Profit 270 88 51 74 108 147 -3 19 8 50
Interest 10 11 25 31 50 36 34 40 77 113
Depreciation 27 26 28 33 35 39 50 46 68 69
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 233 51 -3 10 23 72 -87 -66 -138 -131
Provision for Tax 26 0 -0 -14 13 -2 -7 6 10 3
Profit After Tax 207 51 -2 24 10 73 -81 -72 -148 -134
Adjustments -63 -17 8 18 25 -29 52 59 96 84
Profit After Adjustments 144 34 6 42 35 44 -29 -12 -52 -50
Adjusted Earnings Per Share 0.8 0.2 0 0.2 0.2 0.3 -0.2 -0.1 -0.3 -0.3

TV18 Broadcast 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 1699 1968 2318 925 979 1475 4943 5175 4498 5526 5912 8869
Other Income 44 32 51 34 43 30 66 94 62 77 128 689
Total Income 1743 2001 2370 959 1023 1505 5008 5269 4560 5603 6040 9558
Total Expenditure 1587 1757 2066 794 948 1417 4659 4484 3690 4490 5719 9483
Operating Profit 156 243 304 165 75 88 349 785 870 1114 320 74
Interest 144 61 48 19 22 27 101 142 88 38 116 264
Depreciation 42 56 40 35 56 69 132 166 139 113 123 233
Exceptional Income / Expenses 0 -27 -233 0 0 0 0 -15 0 0 0 0
Profit Before Tax -30 99 -17 198 32 61 152 502 703 1016 127 -422
Provision for Tax 13 14 21 3 25 52 -59 85 -42 90 -1 12
Profit After Tax -42 86 -38 195 6 9 210 417 746 926 128 -435
Adjustments 17 18 83 -0 13 1 -44 -174 -290 -342 -12 291
Profit After Adjustments -25 104 45 194 19 10 167 242 456 585 116 -143
Adjusted Earnings Per Share -0.1 0.6 0.3 1.1 0.1 0.1 1 1.4 2.7 3.4 0.7 -0.9

TV18 Broadcast 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 3272 3410 3448 4053 3331 3340 3498 3734 4191 4780 4679
Minority's Interest 11 91 23 16 13 654 697 871 1163 1506 1517
Borrowings 167 102 146 0 0 5 222 1 0 0 0
Other Non-Current Liabilities 16 99 135 -22 -18 24 14 107 181 239 388
Total Current Liabilities 967 1092 1094 653 593 2717 3403 3647 2671 2672 7184
Total Liabilities 4434 4793 4846 4700 3919 6740 7833 8360 8206 9197 13768
Fixed Assets 612 2152 1987 1020 1117 2289 2252 2360 2321 2274 2454
Other Non-Current Assets 2290 879 954 2714 2041 866 1094 1097 1155 1231 1833
Total Current Assets 1531 1762 1905 966 760 3586 4487 4903 4730 5692 9480
Total Assets 4434 4793 4846 4700 3919 6740 7833 8360 8206 9197 13768

TV18 Broadcast 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 66 269 280 30 25 10 174 179 114 325 333
Cash Flow from Operating Activities 101 194 -110 133 63 158 -126 153 1319 593 -2718
Cash Flow from Investing Activities -2040 -41 24 -118 -108 -125 -389 -189 -99 -294 -709
Cash Flow from Financing Activities 2110 -221 -39 -20 30 25 520 -32 -1008 -293 3317
Net Cash Inflow / Outflow 171 -69 -125 -5 -15 58 5 -67 211 6 -110
Closing Cash & Cash Equivalent 251 280 155 25 10 174 179 114 325 333 226

TV18 Broadcast 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) -0.15 0.61 0.26 1.13 0.11 0.06 0.97 1.41 2.66 3.41 0.68
CEPS(Rs) -0 0.83 0.01 1.34 0.37 0.46 2 3.4 5.16 6.06 1.46
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 19.1 19.9 20.11 23.64 19.43 19.48 20.41 21.78 24.45 27.88 27.29
Core EBITDA Margin(%) 6.59 10.71 10.89 14.15 3.19 3.47 4.95 11.55 15.46 16.12 2.79
EBIT Margin(%) 6.71 8.13 1.32 23.43 5.51 5.28 4.41 10.75 15.14 16.39 3.51
Pre Tax Margin(%) -1.75 5.05 -0.75 21.42 3.22 3.66 2.65 8.38 13.46 15.8 1.83
PAT Margin (%) -2.49 4.35 -1.66 21.06 0.65 0.54 3.68 6.96 14.27 14.4 1.85
Cash Profit Margin (%) -0.02 7.18 0.07 24.83 6.41 4.69 5.99 9.73 16.92 16.16 3.62
ROA(%) -1.3 1.86 -0.8 4.08 0.15 0.17 2.89 5.15 9 10.64 1.11
ROE(%) -2.14 2.56 -1.12 5.2 0.17 0.27 6.15 11.52 18.82 20.65 2.7
ROCE(%) 4.16 4.14 0.78 5.27 1.37 2.21 5.33 12.11 14.94 20.03 3.41
Receivable days 104.12 87.69 80.54 161.14 97.77 159.6 77.81 82.96 94.97 65.81 61.27
Inventory Days 61.12 56.28 58.15 80.69 0 293.91 103.31 119.85 136.71 126.65 222.43
Payable days 0 0 0 0 0 0 0 0 0 0 0
PER(x) 0 42.04 115.86 35.54 378.15 1184.63 36.47 10.96 10.82 21.73 42.5
Price/Book(x) 1.47 1.28 1.5 1.7 2.16 3.44 1.74 0.71 1.18 2.66 1.06
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 3 2.32 2.37 7.68 7.63 8.35 1.52 0.83 1.22 2.36 1.5
EV/Core EBITDA(x) 32.72 18.75 18.08 43.02 100.12 140.05 21.56 5.5 6.32 11.71 27.62
Net Sales Growth(%) 20.52 15.83 17.8 -60.11 5.89 50.62 235.06 4.7 -13.09 22.87 6.98
EBIT Growth(%) 288.9 40.36 -80.89 609.05 -75.11 62.92 187.05 155 22.98 33.28 -76.96
PAT Growth(%) 56.1 302.64 -144.94 606.45 -96.71 39.53 2256.1 98.06 78.95 24.21 -86.21
EPS Growth(%) 91.53 507.13 -57.09 336.45 -90.19 -49.1 1619.96 45.23 87.95 28.31 -80.12
Debt/Equity(x) 0.17 0.14 0.15 0.06 0.08 0.3 0.46 0.48 0.21 0.14 0.88
Current Ratio(x) 1.58 1.61 1.74 1.48 1.28 1.32 1.32 1.34 1.77 2.13 1.32
Quick Ratio(x) 1.3 1.36 1.4 1.47 1.28 0.83 0.77 0.79 1.07 1.16 0.51
Interest Cover(x) 0.79 2.64 0.64 11.64 2.4 3.26 2.51 4.54 9.02 27.68 2.09
Total Debt/Mcap(x) 0.11 0.11 0.1 0.03 0.04 0.09 0.27 0.67 0.18 0.05 0.84

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +7% +5% +32% +13%
Operating Profit CAGR -71% -26% +29% +7%
PAT CAGR -86% -33% +70% —
Share Price CAGR +31% +2% 0% 0%
ROE Average +3% +14% +12% +6%
ROCE Average +3% +13% +11% +7%

TV18 Broadcast Shareholding Pattern

Latest · Jun 2024
100% held
Promoters 60.4 %
FII 7.38 %
DII (MF + Insurance) 1.66 %
Public (retail) 30.56 %
# Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024
Promoter 60.460.460.460.460.460.460.460.460.460.4
FII 12.7510.259.858.588.548.498.567.467.367.38
DII 1.361.721.611.61.632.743.14.144.171.66
Public 25.4927.6328.1429.4129.4328.3727.942828.0730.56
Others 0000000000
Total 100100100100100100100100100100

TV18 Broadcast Peer Comparison

TV Broadcasting & Software Production Edit Columns

TV18 Broadcast Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

TV18 Broadcast Pros & Cons

Pros

  • Stock is trading at 0.5 times its book value
  • Company has delivered good profit growth of 70% CAGR over last 5 years

Cons

  • Company has a low return on equity of 14% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp