Discovery Inc. Series B (DISCB) Financials

$24.45

$0.00 (0.00%)

As on 14-Apr-2022 09:30EDT

Market cap

$12,420 Mln

Revenue (TTM)

$12,558 Mln

P/E Ratio

17.7

P/B Ratio

1.1

Div. Yield

0 %

Income Statement ($ Mln)	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17
Operating Revenue	12,558.00	12,191.00	10,671.00	11,144.00	10,553.00	6,873.00
Cost of Revenue	4,887.00	4,620.00	3,860.00	3,819.00	3,935.00	2,656.00
Gross Profit	7,671.00	7,571.00	6,811.00	7,325.00	6,618.00	4,217.00
Operating Expenses	5,226.00	5,598.00	4,081.00	4,135.00	4,018.00	2,098.00
Operating Profit (EBIT)	1,969.00	2,012.00	2,515.00	3,009.00	1,934.00	2,119.00
Other Income	466.00	54.00	-139.00	-28.00	-183.00	-54.00
Profit before Tax	1,812.00	1,433.00	1,728.00	2,294.00	1,022.00	-137.00
Provision for Tax	331.00	236.00	373.00	81.00	341.00	176.00
Profit after Tax (Net Income)	1,322.00	1,006.00	1,219.00	2,069.00	594.00	-337.00
Minority Interest	1,883.00	191.00	136.00	144.00	87.00	24.00
Consolidated Profit	1,250.00	1,006.00	1,219.00	2,069.00	594.00	-337.00

Liabilities ($ Mln)	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17
Shareholder's Funds	11,969.00	11,599.00	10,464.00	9,891.00	8,386.00	4,610.00
Minority Interest	1,883.00	1,434.00	1,536.00	1,633.00	1,716.00	--
Non-Current Liabilities	16,675.00	17,572.00	19,005.00	18,972.00	18,451.00	16,074.00
Current Liabilities	3,562.00	3,459.00	3,082.00	3,239.00	3,997.00	1,871.00
Total Liabilities	36,880.00	34,427.00	34,087.00	33,735.00	32,550.00	22,555.00

Assets ($ Mln)	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17
Non-Current Assets	26,626.00	27,163.00	27,957.00	28,518.00	28,319.00	12,564.00
Current Assets	7,173.00	7,264.00	6,130.00	5,217.00	4,231.00	9,991.00
Total Assets	37,361.00	32,630.00	32,551.00	32,102.00	30,834.00	22,555.00
Total Debt*	14,399.00	14,759.00	15,404.00	15,419.00	17,045.00	14,785.00
Net Current Assets	3,611.00	3,805.00	3,048.00	1,978.00	234.00	8,120.00

Cashflow ($ Mln)	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17
Cash From Operating Activities	--	2,798.00	2,739.00	3,399.00	2,576.00	1,629.00
Cash Flow from Investing Activities	--	-56.00	-703.00	-438.00	-8,593.00	-633.00
Cash from Financing Activities	--	-853.00	-1,549.00	-2,357.00	-283.00	5,951.00
Net Cash Inflow / Outflow	--	1,889.00	487.00	604.00	-6,323.00	7,009.00

Financials Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17
Adjusted EPS ($)	1.99	1.52	1.81	2.91	0.86	-0.59
Cash EPS ($)	--	9.17	8.24	8.82	7.67	3.30
Adjusted Book Value ($)	--	17.47	15.57	13.91	12.19	8.00
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	4.21	4.08	4.78	3.74	2.83
Free Cash Flow per Share ($)	--	3.65	3.48	4.37	3.53	2.59

Profitability Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17
ROCE (%)	--	3.85	4.76	8.16	2.65	-2.09
ROE (%)	27.04	9.12	11.98	22.64	9.14	-7.04
ROA (%)	3.57	2.94	3.59	6.24	2.16	-1.76
EBIT Margin (%)	18.12	15.38	20.99	25.37	15.77	4.57
Net Margin (%)	10.15	8.22	11.57	18.61	5.73	-4.94
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17
Revenue Growth (%)	16.49	0.14	-0.04	0.06	0.54	0.06
EBIT Growth (%)	15.01	-16.29	-20.76	69.89	429.94	-84.30
Net Profit Growth (%)	10.06	-17.47	-41.08	248.32	276.26	-128.22
EPS Growth (%)	36.16	-0.16	-0.38	2.37	2.48	-1.30
Book Value Growth (%)	11.00	--	--	--	--	--

Valuation Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17
Price / Earnings	17.74	19.64	17.86	12.46	38.80	-42.39
Price / Book Value	1.07	1.70	2.08	2.61	2.75	3.10
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	3.27	4.40	5.28	5.64	6.16	8.45
Close Price ($)	27.90	29.75	32.40	36.26	33.50	24.80
High Price ($)	142.00	150.72	103.00	41.60	48.85	29.80
Low Price ($)	25.01	27.19	24.80	27.80	24.00	19.25
Market Cap ($ Cr)	12,419.52	--	--	--	--	--

Solvency Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17
Debt to Equity	1.14	1.27	1.47	1.56	2.03	3.21
Short term debt to equity ratio	0.07	0.03	0.03	0.06	0.22	0.01
Current Ratio	2.01	2.10	1.99	1.61	1.06	5.34
Quick Ratio	2.01	-3.37	--	--	--	5.34
Interest Coverage	3.91	--	--	--	--	--

Operating Efficiency Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17
Debtors to sales (%)	19.32	20.06	23.77	23.63	24.83	26.74
Asset Turnover	0.34	0.36	0.31	0.34	0.38	0.36
Receivable days	--	74.65	88.48	86.08	77.15	88.56
Inventory Days	--	1,496.02	--	--	--	--
Payable days	--	31.98	40.69	37.68	27.94	109.53
Cash Conversion Cycle	--	1,538.69	--	--	49.21	-20.97

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Income Statement ($ Mln)