Broadcast Initiatives Peer Comparison

NSE: BROADCAST | BSE: 532816

₹2.07

₹-0.09 (-4.17%)

As on 02-May-2017IST

Market cap

₹5 Cr

Revenue (TTM)

₹6 Cr

P/E Ratio

P/B Ratio

-0

Div. Yield

0 %

Edit

	Broadcast Initiatives	PVR Inox	Connplex Cinemas	Entertainment Net	Quint Digital
Market cap (₹ Cr)	5	12,328	497	475	418
Revenue (₹ Cr)	6	6,872	148	562	108
Net Profit (₹ Cr)	15.48	444.00	26.08	-8.14	35.33
Net Margin (%)	-576.63	3.87	17.37	-1.37	28.89
RoE (%)	--	4.76	32.81	-0.88	-3.79
Price to Earnings	--	27.73	19.06	--	12.97
Price-To-Book	-0.03	1.66	3.70	0.63	1.36

Income Statement (₹ Cr)

	Broadcast Initiatives	PVR Inox	Connplex Cinemas	Entertainment Net	Quint Digital
Operating Revenue	11.42	1,477.12	--	438.48	0.77
Total Income	12.17	1,491.50	--	476.26	1.32
Total Expenditure	58.40	1,281.83	--	298.73	1.03
EBITDA	-46.98	195.29	--	139.75	-0.26
Depreciation	8.00	116.80	--	32.87	0.06
EBIT	-54.99	78.49	--	106.87	-0.32
Interest	0.14	78.25	--	0.04	0.00
Other Income	0.75	14.38	--	37.78	0.54
Exceptional Items	--	-2.17	--	--	--
Profit before Tax	-54.38	12.45	--	144.61	0.23
Provision for Tax	-0.86	0.81	--	38.64	0.03
Profit after Tax	-53.51	11.64	--	105.98	0.20

	Broadcast Initiatives	PVR Inox	Connplex Cinemas	Entertainment Net	Quint Digital
Shareholder's Funds	-123.18	409.19	--	674.66	5.20
Minority Interest	--	38.32	--	--	--
Non-Current Liabilities	148.79	644.85	--	114.06	0.03
Current Liabilities	28.31	336.47	--	107.68	0.01
Total Liabilities	60.12	1,428.83	--	913.27	5.24

	Broadcast Initiatives	PVR Inox	Connplex Cinemas	Entertainment Net	Quint Digital
Non-Current Assets	44.99	1,271.95	--	335.07	1.26
Current Assets	8.93	156.88	--	561.33	3.97
Total Assets	60.12	1,428.83	--	913.27	5.24
Total Debt*	153.68	747.01	--	0.00	0.00
Net Current Assets	-19.38	-179.59	--	453.65	3.96
Contingent Liabilities	2.48	118.49	--	--	--

	Broadcast Initiatives	PVR Inox	Connplex Cinemas	Entertainment Net	Quint Digital
Cash From Operating Activities	-30.53	155.26	--	95.42	-1.54
Cash Flow from Investing Activities	-4.35	-205.42	--	-89.32	0.57
Cash from Financing Activities	35.49	48.80	--	-5.62	0.00
Net Cash Inflow / Outflow	0.61	-1.36	--	0.48	-0.97

	Broadcast Initiatives	PVR Inox	Connplex Cinemas	Entertainment Net	Quint Digital
ROCE (%)	-135.46	8.36	--	23.05	4.44
ROE (%)	0.00	2.89	--	16.89	3.83
ROA (%)	-88.34	0.84	--	13.36	3.80
EBIT Margin (%)	-404.87	14.19	--	40.49	37.19
Net Margin (%)	-439.64	0.78	--	22.25	14.88
Cash Profit Margin (%)	-398.55	8.70	--	31.67	33.19

	Broadcast Initiatives	PVR Inox	Connplex Cinemas	Entertainment Net	Quint Digital
Revenue Growth (%)	-41.97	9.57	--	14.04	-100.00
EBIT Growth (%)	-262.71	-5.97	--	20.38	128.49
Net Profit Growth (%)	-167.59	-76.90	--	26.74	159.40
EPS Growth (%)	-167.59	-77.46	--	26.74	159.42
Book Value Growth (%)	-79.90	2.77	--	16.27	3.81

	Broadcast Initiatives	PVR Inox	Connplex Cinemas	Entertainment Net	Quint Digital
Price / Earnings	0.00	211.85	--	35.27	0.00
Price / Book Value	-0.07	6.75	--	5.54	0.00
Dividend Yield (%)	0.00	0.15	--	0.13	--
EV/EBITDA	-3.48	16.57	--	20.98	6.90
Market Cap (₹ Cr)	8.48	2,752.82	--	3,738.31	0.00

	Broadcast Initiatives	PVR Inox	Connplex Cinemas	Entertainment Net	Quint Digital
Debt to Equity	-1.25	1.83	--	0.00	0.00
Short term debt to equity ratio	--	0.08	--	--	--
Current Ratio	0.32	0.47	--	5.21	487.04
Quick Ratio	0.32	0.43	--	5.21	487.04
Interest Coverage	-386.36	1.16	--	3,360.99	631.13

	Broadcast Initiatives	PVR Inox	Connplex Cinemas	Entertainment Net	Quint Digital
Debtors to sales (%)	30.76	5.19	--	28.84	--
Asset Turnover	0.19	1.06	--	0.55	0.15
Receivable days	293.02	15.94	--	95.91	0.00
Inventory Days	0.00	2.87	--	0.00	0.00
Payable days	--	535.04	--	87.73	--
Cash Conversion Cycle	--	-516.23	--	8.18	--

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