Reliance Broadcast Network Peer Comparison

NSE: RBN | BSE: 533143

₹69.05

₹-0.05 (-0.07%)

As on 20-Mar-2014IST

Market cap

₹549 Cr

Revenue (TTM)

₹142 Cr

P/E Ratio

--

P/B Ratio

4.2

Div. Yield

0 %

Edit

	Reliance Broadcast Network	PVR Inox	Entertainment Net	Connplex Cinemas	Phantom Digital
Market cap (₹ Cr)	549	12,137	507	432	190
Revenue (₹ Cr)	142	6,872	562	96	102
Net Profit (₹ Cr)	-119.07	444.00	-8.14	19.01	20.20
Net Margin (%)	-81.65	3.87	-1.37	19.64	19.36
RoE (%)	--	4.76	-0.88	127.28	13.05
Price to Earnings	--	27.30	--	16.58	9.38
Price-To-Book	4.20	1.64	0.67	3.77	0.84

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Reliance Broadcast Network	PVR Inox	Entertainment Net	Connplex Cinemas	Phantom Digital
Operating Revenue	142.22	1,329.40	319.03	6.82	22.33
Total Income	145.84	1,657.92	338.69	6.98	22.37
Total Expenditure	136.80	1,226.39	276.69	5.45	14.87
EBITDA	5.42	103.01	42.34	1.37	7.47
Depreciation	33.28	614.40	86.55	0.32	0.29
EBIT	-27.86	-511.39	-44.21	1.06	7.18
Interest	94.82	497.84	17.33	0.03	0.66
Other Income	3.61	328.52	19.66	0.15	0.03
Exceptional Items	--	--	--	--	--
Profit before Tax	-119.07	-680.71	-41.88	1.18	6.55
Provision for Tax	--	-192.20	-8.77	0.33	1.65
Profit after Tax	-119.07	-488.51	-33.10	0.85	4.90

Liabilities (₹ Cr)

	Reliance Broadcast Network	PVR Inox	Entertainment Net	Connplex Cinemas	Phantom Digital
Shareholder's Funds	-537.58	1,370.37	760.78	-0.31	5.26
Minority Interest	--	-0.26	0.30	--	--
Non-Current Liabilities	11.24	3,926.17	230.41	13.64	1.04
Current Liabilities	946.95	1,434.47	124.30	2.03	8.51
Total Liabilities	420.62	7,323.32	1,147.57	15.56	15.06

Assets (₹ Cr)

	Reliance Broadcast Network	PVR Inox	Entertainment Net	Connplex Cinemas	Phantom Digital
Non-Current Assets	288.04	5,864.68	738.25	7.03	1.51
Current Assets	132.59	866.07	377.53	8.33	13.29
Total Assets	420.62	7,323.32	1,147.57	15.56	15.06
Total Debt*	674.44	1,505.16	0.00	0.05	2.68
Net Current Assets	-814.37	-568.40	253.23	6.30	4.78
Contingent Liabilities	18.57	165.84	19.89	--	--

Cashflow (₹ Cr)

	Reliance Broadcast Network	PVR Inox	Entertainment Net	Connplex Cinemas	Phantom Digital
Cash From Operating Activities	19.66	166.79	40.45	1.15	3.04
Cash Flow from Investing Activities	0.28	-2.81	6.16	-3.44	-0.30
Cash from Financing Activities	-8.82	-216.81	-45.07	-0.20	-1.58
Net Cash Inflow / Outflow	11.12	-52.83	1.54	-2.49	1.17

Ratios

Profitability Ratios

	Reliance Broadcast Network	PVR Inox	Entertainment Net	Connplex Cinemas	Phantom Digital
ROCE (%)	-12.53	-6.03	-3.14	0.00	118.81
ROE (%)	0.00	-30.69	-4.24	0.00	174.82
ROA (%)	-27.61	-7.06	-2.90	5.55	44.79
EBIT Margin (%)	6.36	32.46	19.44	22.40	33.58
Net Margin (%)	-81.65	-29.47	-9.77	12.23	21.92
Cash Profit Margin (%)	-60.32	9.47	16.75	17.13	23.23

Growth Ratios

	Reliance Broadcast Network	PVR Inox	Entertainment Net	Connplex Cinemas	Phantom Digital
Revenue Growth (%)	10.08	374.77	17.25	0.00	230.15
EBIT Growth (%)	456.08	221.05	76.15	--	934.60
Net Profit Growth (%)	6.28	34.71	70.04	0.00	6,429.03
EPS Growth (%)	6.28	34.96	66.78	0.00	6,429.01
Book Value Growth (%)	-28.47	-25.56	-5.15	0.00	1,388.25

Valuation Ratios

	Reliance Broadcast Network	PVR Inox	Entertainment Net	Connplex Cinemas	Phantom Digital
Price / Earnings	0.00	0.00	0.00	0.00	0.00
Price / Book Value	0.00	8.62	1.27	0.00	0.00
Dividend Yield (%)	--	0.00	0.49	--	--
EV/EBITDA	141.47	29.30	15.34	-0.27	0.14
Market Cap (₹ Cr)	0.00	11,718.10	963.18	0.00	0.00

Solvency Ratios

	Reliance Broadcast Network	PVR Inox	Entertainment Net	Connplex Cinemas	Phantom Digital
Debt to Equity	-1.25	1.11	0.00	-0.15	0.51
Short term debt to equity ratio	-0.66	0.04	--	--	0.36
Current Ratio	0.14	0.60	3.04	4.10	1.56
Quick Ratio	0.14	0.58	3.04	4.04	0.92
Interest Coverage	-0.26	-0.37	-1.42	38.36	10.89

Operating Efficiency Ratios

	Reliance Broadcast Network	PVR Inox	Entertainment Net	Connplex Cinemas	Phantom Digital
Debtors to sales (%)	49.27	6.15	41.11	12.78	17.43
Asset Turnover	0.33	0.19	0.28	0.44	2.04
Receivable days	183.25	15.44	140.47	46.65	32.62
Inventory Days	0.00	8.12	0.00	6.56	80.08
Payable days	--	823.86	--	365.50	-260.22
Cash Conversion Cycle	--	-800.30	--	-312.30	372.92