BSE: 532798 | NSE: NETWORK18 | TV Broadcasting & Software Production | Small Cap
Past 10 year’s financial track record analysis by Moneyworks4me indicates that Network 18 Media & Investments Ltd is a below average quality company.
The key valuation ratios of Network 18 Media & Investments Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Network 18 Media & Investments Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | -17.5% | -0.7% | -1.4% | 0.3% | -13.4% | -9.6% | -0.9% | 0.3% | -1.5% | -1.7% | - |
| Value Creation Index ⓘ | -2.3 | -1.1 | -1.1 | -1.0 | -2.0 | -1.7 | -1.1 | -1.0 | -1.1 | -1.1 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 74.3 | 67.3 | 66.9 | 95.2 | 112 | 111 | 119 | 167 | 187 | 1,818 | 622 |
| Sales YoY Gr. | - | -9.5% | -0.7% | 42.4% | 17.2% | -0.1% | 6.4% | 41.2% | 11.9% | 871% | - |
| Adj EPS ⓘ | -2.4 | -0.7 | -1.2 | -1.3 | -3.2 | -2.7 | -1.3 | -0.9 | -1.8 | -1.7 | -1.8 |
| YoY Gr. | - | NA | NA | NA | NA | NA | NA | NA | NA | NA | - |
| BVPS (₹) ⓘ | 25.9 | 25.4 | 24.3 | 22.4 | 16.3 | 11.2 | 9.9 | 9 | 9.4 | 11.5 | 8.8 |
| Adj Net Profit ⓘ | -255 | -74.9 | -125 | -131 | -338 | -286 | -133 | -90 | -187 | -180 | -281 |
| Cash Flow from Ops. ⓘ | -39.4 | -39.9 | -57 | -76.6 | -60.2 | -73.4 | -5.7 | 16.1 | -52.1 | 125 | - |
| Debt/CF from Ops. ⓘ | -14 | -16.2 | -20.2 | -20.9 | -34.9 | -30.2 | -413.5 | 150 | -50.1 | 20.5 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 42.7% | 74.7% | 148.4% | 871% | ||||
| Adj EPS ⓘ | NA | NA | NA | NA | ||||
| BVPSⓘ | -8.7% | -6.8% | 4.9% | 22.2% | ||||
| Share Price | 0.5% | 24.1% | -7.7% | -18.6% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | -8.3 | -2.8 | -4.8 | -5.4 | -16.7 | -19.9 | -12 | -9.1 | -19.4 | -14.9 | -18 |
| Op. Profit Mgn % ⓘ | -24.3 | -61.3 | -82.3 | -68.9 | -91.2 | -73.7 | -27.3 | 2 | -29.2 | 1.4 | -9.4 |
| Net Profit Mgn % ⓘ | -342.5 | -111.2 | -187.1 | -137.8 | -302.8 | -256.4 | -111.8 | -53.8 | -99.7 | -9.9 | -45.1 |
| Debt to Equity ⓘ | 0.2 | 0.2 | 0.5 | 0.7 | 1.2 | 1.9 | 2.3 | 2.6 | 2.7 | 2.1 | 0 |
| Working Cap Days ⓘ | 2,104 | 1,349 | 1,522 | 1,245 | 997 | 638 | 393 | 253 | 240 | 107 | 58 |
| Cash Conv. Cycle ⓘ | -79 | 10 | 70 | 93 | 94 | 56 | 37 | 31 | 42 | 25 | -1,083 |
Sales growth is growing at healthy rate in last 3 years 148.43%
Sales growth is good in last 4 quarters at 18.96%
Return on Equity is Poor
Debt to equity has increased versus last 3 years average to 2.13
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | -1.8 | -2.3 |
| TTM Sales (₹ Cr.) | 622 | 9,159 |
| BVPS (₹.) ⓘ | 8.8 | 95.4 |
| Reserves (₹ Cr.) ⓘ | 588 | 13,943 |
| P/BV ⓘ | 7.99 | 0.74 |
| PE ⓘ | 0.00 | 0.00 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 70.01 / 136.20 |
| All Time Low / High (₹) | 14.85 / 627.80 |
| Market Cap (₹ Cr.) | 10,856 |
| Equity (₹ Cr.) | 771 |
| Face Value (₹) | 5 |
| Industry PE ⓘ | 16.6 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 74 | 67 | 67 | 95 | 112 | 111 | 119 | 167 | 187 | 1,818 |
| Operating Expenses ⓘ | 93 | 109 | 122 | 168 | 294 | 226 | 151 | 164 | 242 | 1,800 |
| Manufacturing Costs | 21 | 19 | 17 | 32 | 40 | 46 | 29 | 20 | 47 | 292 |
| Material Costs | 2 | 2 | 2 | 2 | 2 | 3 | 1 | 23 | 38 | 149 |
| Employee Cost | 34 | 43 | 56 | 76 | 97 | 95 | 74 | 79 | 112 | 703 |
| Other Costs ⓘ | 36 | 45 | 47 | 58 | 154 | 82 | 47 | 42 | 44 | 656 |
| Operating Profit ⓘ | -18 | -42 | -55 | -73 | -183 | -115 | -33 | 3 | -55 | 18 |
| Operating Profit Margin (%) | -24.5% | -61.8% | -82.3% | -76.8% | -163.0% | -102.0% | -27.5% | 1.9% | -29.2% | 1.0% |
| Other Income ⓘ | 12 | 25 | 15 | 94 | 18 | 12 | 9 | 11 | 7 | 19 |
| Interest ⓘ | 58 | 53 | 70 | 86 | 116 | 128 | 103 | 99 | 134 | 186 |
| Depreciation ⓘ | 4 | 6 | 9 | 8 | 7 | 7 | 7 | 5 | 4 | 101 |
| Exceptional Items ⓘ | -620 | 0 | 0 | 0 | -346 | -234 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | -688 | -75 | -119 | -73 | -634 | -471 | -133 | -90 | -187 | -251 |
| Tax ⓘ | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -65 |
| Profit After Tax | -688 | -75 | -119 | -74 | -635 | -472 | -133 | -90 | -187 | -185 |
| PAT Margin (%) | -925.0% | -111.0% | -177.0% | -77.2% | -568.0% | -423.0% | -112.0% | -53.8% | -99.6% | -10.2% |
| Adjusted EPS (₹) | -6.6 | -0.7 | -1.1 | -0.7 | -6.1 | -4.5 | -1.3 | -0.9 | -1.8 | -1.8 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 2,714 | 2,658 | 2,539 | 2,347 | 1,702 | 1,175 | 1,037 | 943 | 981 | 1,199 |
| Share Capital ⓘ | 523 | 523 | 523 | 523 | 523 | 523 | 523 | 523 | 523 | 523 |
| Reserves ⓘ | 2,191 | 2,135 | 2,016 | 1,823 | 1,178 | 651 | 514 | 419 | 458 | 675 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 551 | 646 | 1,149 | 1,602 | 2,101 | 2,218 | 2,336 | 2,420 | 2,610 | 2,553 |
| Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short Term Debt | 550 | 646 | 1,148 | 1,602 | 2,101 | 2,218 | 2,336 | 2,420 | 2,610 | 2,553 |
| Trade Payables | 27 | 28 | 36 | 41 | 48 | 22 | 21 | 14 | 24 | 313 |
| Others Liabilities ⓘ | 242 | 238 | 240 | 252 | 269 | 308 | 287 | 294 | 79 | 733 |
| Total Liabilities ⓘ | 3,534 | 3,571 | 3,964 | 4,242 | 4,119 | 3,722 | 3,681 | 3,672 | 3,693 | 4,798 |
Fixed Assets | ||||||||||
| Gross Block | 88 | 105 | 116 | 398 | 385 | 344 | 347 | 345 | 344 | 2,175 |
| Accumulated Depreciation | 76 | 81 | 88 | 88 | 75 | 36 | 42 | 46 | 46 | 420 |
| Net Fixed Assetsⓘ | 12 | 24 | 28 | 310 | 309 | 308 | 305 | 300 | 298 | 1,755 |
| CWIP ⓘ | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 |
| Investmentsⓘ | 3,287 | 3,272 | 3,643 | 3,558 | 3,558 | 3,272 | 3,259 | 3,255 | 3,263 | 2,091 |
| Inventories | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
| Trade Receivables | 21 | 27 | 40 | 59 | 48 | 27 | 33 | 33 | 41 | 571 |
| Cash Equivalents | 3 | 6 | 3 | 14 | 2 | 2 | 2 | 2 | 0 | 16 |
| Others Assetsⓘ | 209 | 239 | 249 | 299 | 201 | 112 | 82 | 83 | 89 | 364 |
| Total Assets ⓘ | 3,534 | 3,571 | 3,964 | 4,242 | 4,119 | 3,722 | 3,681 | 3,672 | 3,693 | 4,798 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | -39 | -40 | -57 | -77 | -60 | -73 | -6 | 16 | -52 | 125 |
| PBT ⓘ | -688 | -75 | -119 | -73 | -634 | -471 | -133 | -90 | -187 | -251 |
| Adjustment ⓘ | 667 | 40 | 64 | 12 | 539 | 391 | 112 | 96 | 136 | 301 |
| Changes in Working Capital ⓘ | -16 | -2 | 1 | -13 | 21 | 10 | -3 | 8 | -10 | 38 |
| Tax Paid ⓘ | -3 | -3 | -3 | -2 | 14 | -3 | 18 | 2 | 9 | 36 |
| Cash Flow From Investing Activity ⓘ | 42 | -2 | -378 | 39 | -351 | 53 | 5 | -1 | -2 | -286 |
| Capex | -7 | -18 | -11 | -4 | -6 | -2 | -2 | 0 | -3 | -301 |
| Net Investments | 37 | 21 | -369 | -29 | -355 | -2 | 8 | 0 | 0 | 15 |
| Others ⓘ | 12 | -5 | 2 | 72 | 10 | 58 | -1 | -1 | 0 | 1 |
| Cash Flow From Financing Activityⓘ | -60 | 42 | 431 | 39 | 399 | 20 | 0 | -15 | 54 | 166 |
| Net Proceeds from Shares ⓘ | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | 0 | 0 | -40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Paid ⓘ | -84 | -53 | -71 | -83 | -99 | -97 | -116 | -97 | -132 | -184 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 23 | 95 | 542 | 122 | 498 | 117 | 116 | 82 | 186 | 350 |
| Net Cash Flow ⓘ | -57 | 0 | -3 | 1 | -12 | 0 | 0 | 1 | 0 | 5 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | -22.49 | -2.8 | -4.57 | -3.01 | -31.35 | -32.81 | -12 | -9.1 | -19.39 | -17.01 |
| ROCE (%) | -17.54 | -0.68 | -1.38 | 0.33 | -13.37 | -9.55 | -0.89 | 0.25 | -1.51 | -1.69 |
| Asset Turnover Ratio | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.05 | 0.05 | 0.43 |
| PAT to CFO Conversion(x) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Working Capital Days |
| Receivable Days | 112 | 130 | 184 | 191 | 176 | 123 | 92 | 72 | 72 | 61 |
| Inventory Days | 2 | 4 | 3 | 3 | 3 | 3 | 1 | 1 | 0 | 0 |
| Payable Days | 6,448 | 5,061 | 7,076 | 6,958 | 6,904 | 3,938 | 8,234 | 281 | 182 | 412 |
Network18 Media and Investments Ltd is one of the largest media conglomerates with diversified but synergistic interests in Television with its bouquet of fifty channels in India and thirteen international channels, besides filmed entertainment, digital content, magazines, digital commerce and allied businesses. Network18 is promoted by Independent Media Trust of which Reliance Industries is the sole beneficiary.
‘TV18 Broadcast Limited’, a subsidiary of Network18, manages its primary business of broadcasting. It runs the largest news network in India, spanning business news (4 channels with market leadership), general news (1 each in English and Hindi), and regional news (14 channels across India, including joint venture News18-Lokmat). Marquee brands that are a part of this news bouquet are CNBC-TV18, CNBC Awaaz, and CNNNews18. For the Indian diaspora and others across the globe, News18 international delivers definitive Indian news.
TV18’s entertainment subsidiary, Viacom18 (a joint venture with Viacom CBS Inc.), operates an array of entertainment channels. The entertainment portfolio comprises Hindi and regional general entertainment channels, English entertainment, movies, youth and musical entertainment, and kids’ entertainment channels. This includes leading properties such as Colors, MTV, and Nickelodeon. Besides this, through Viacom18 Motion Pictures, the Group has a presence in the movies business too. TV18’s infotainment subsidiary, AETN18 (a joint venture with A+E Networks), operates factual entertainment channel History TV18.
In the publishing business, Network18 is present through consumer magazines and their digital footprints – Forbes India, Overdrive, and Better Photography.
The Network18 Group also houses digital content and digital-commerce businesses. The content business spans websites and mobile applications, covering news, opinion and entertainment. This includes media platforms such as Moneycontrol, News18.com, CNBCTV18.com, and Firstpost. Viacom18 also operates VOOT, an OTT (Over the Top) distribution platform offering Video On-Demand.
Network18 is the largest shareholder in BookMyShow, the leading online entertainment ticketing platform in India. It services in hundreds of cities and thousands of screens and manages ticketing as well as live event production.
Business area of the company
The company is engaged in activities spanning across Digital Content, Print and Allied Businesses
Portfolio
Milestone
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Limited to the first 10 users today!
Practical Stock Investing Hand Book
By - Raymond Moses
Founder of MoneyWorks4Me | Consultant | Trainer | Author | TEDx Speaker
Register & Get Instant Access!Don't miss out! First 10 users today get it FREE
With this 4 hrs Masterclass, you’ll be able to:
Download APP
