BSE: 532706 | NSE: INOXLEISUR | Film Production, Distribution & Entertainment | Small Cap
Past 10 year's financial track record analysis by Moneyworks4me indicates that Inox Leisure Ltd. - (Amalgamated) is a average quality company.
The key valuation ratios of Inox Leisure Ltd. - (Amalgamated)'s currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.
No data found
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 9.6% | 12.9% | 7.7% | 13.2% | 8.4% | 13.8% | 21.9% | 37.7% | -25.7% | -7.3% | - |
| Value Creation Index ⓘ | -0.3 | -0.1 | -0.5 | -0.1 | -0.4 | 0.0 | 0.6 | 1.7 | -2.8 | -1.5 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 765 | 869 | 954 | 1,161 | 1,221 | 1,348 | 1,692 | 1,897 | 106 | 684 | 1,790 |
| Sales YoY Gr. | - | 13.5% | 9.8% | 21.7% | 5.2% | 10.4% | 25.5% | 12.1% | -94.4% | 545.7% | - |
| Adj EPS ⓘ | 2.4 | 3.9 | 2.4 | 9 | 3.5 | 13.4 | 13.7 | 1.7 | -31.3 | -19.5 | -4.2 |
| YoY Gr. | - | 65.7% | -39.9% | 280.9% | -60.9% | 281.4% | 2.7% | -87.9% | -1985.5% | NA | - |
| BVPS (₹) ⓘ | 52.7 | 56.1 | 74 | 57.7 | 60.9 | 72.8 | 96.9 | 63.6 | 56.2 | 56.5 | 54.7 |
| Adj Net Profit ⓘ | 22.8 | 37.7 | 22.7 | 86.1 | 33.6 | 128 | 141 | 17 | -352 | -238 | -52 |
| Cash Flow from Ops. ⓘ | 71.3 | 125 | 84.9 | 169 | 108 | 203 | 280 | 474 | -131 | 76.9 | - |
| Debt/CF from Ops. ⓘ | 3.9 | 1.9 | 2.8 | 1.6 | 2.9 | 1.4 | 0.4 | 0.3 | -0.8 | 1.1 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | -1.2% | -10.9% | -26.1% | 545.7% | ||||
| Adj EPS ⓘ | -226.5% | -241% | -212.5% | NA | ||||
| BVPSⓘ | 0.8% | -1.5% | -16.5% | 0.6% | ||||
| Share Price | 11.4% | 6.2% | 13% | - | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 7 | 10.6 | 4.2 | 14.3 | 6.3 | 21 | 17.2 | 2.2 | -56.1 | -36 | -7.6 |
| Op. Profit Mgn % ⓘ | 13.4 | 14.2 | 12.7 | 16.5 | 12.3 | 16.2 | 18.5 | 31.7 | -162.3 | 10.8 | 31.5 |
| Net Profit Mgn % ⓘ | 3 | 4.3 | 2.4 | 7.4 | 2.8 | 9.5 | 8.3 | 0.9 | -332.4 | -34.9 | -2.9 |
| Debt to Equity ⓘ | 0.6 | 0.5 | 0.3 | 0.5 | 0.5 | 0.4 | 0.1 | 0.2 | 0.2 | 0.1 | - |
| Working Cap Days ⓘ | 70 | 83 | 94 | 84 | 83 | 89 | 83 | 76 | 1,116 | 158 | 37 |
| Cash Conv. Cycle ⓘ | -26 | -31 | -27 | -17 | -21 | -26 | -30 | -21 | 68 | -41 | -13 |
No data to display
Return on Equity has declined versus last 3 years average to %
Sales growth has been subdued in last 3 years %
Sales growth is not so good in last 4 quarters at %
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | -4.2 | -4.2 |
| TTM Sales (₹ Cr.) | 1,790 | 1,790 |
| BVPS (₹.) ⓘ | 54.7 | 54.5 |
| Reserves (₹ Cr.) ⓘ | 547 | 545 |
| P/BV ⓘ | 9.28 | 9.27 |
| PE ⓘ | 0.00 | 0.00 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 504.35 / 510.75 |
| All Time Low / High (₹) | 18.95 / 622.30 |
| Market Cap (₹ Cr.) | 6,214 |
| Equity (₹ Cr.) | 122.3 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 42.2 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 765.29 | 868.83 | 953.69 | 1,160.57 | 1,220.71 | 1,348.12 | 1,692.18 | 1,897.44 | 105.93 | 683.94 |
| Operating Expenses ⓘ | 667.28 | 746.87 | 832.98 | 971.52 | 1,074.65 | 1,140.77 | 1,383.86 | 1,300.62 | 278.16 | 612.12 |
| Manufacturing Costs | 76.01 | 96.90 | 112.99 | 155.66 | 165.69 | 181.09 | 207.74 | 327.33 | 98.27 | 180.80 |
| Material Costs | 42.59 | 46.64 | 46.10 | 66.03 | 68.07 | 74.36 | 112.50 | 124.72 | 7.88 | 42.71 |
| Employee Cost | 42.69 | 49.57 | 60.25 | 74.41 | 86.39 | 96.36 | 115.17 | 142.07 | 86.67 | 94.78 |
| Other Costs ⓘ | 505.98 | 553.77 | 613.64 | 675.42 | 754.50 | 788.97 | 948.46 | 706.50 | 85.34 | 293.82 |
| Operating Profit ⓘ | 98.01 | 121.96 | 120.71 | 189.05 | 146.07 | 207.35 | 308.32 | 596.83 | -172.23 | 71.82 |
| Operating Profit Margin (%) | 12.8% | 14.0% | 12.7% | 16.3% | 12.0% | 15.4% | 18.2% | 31.5% | -162.0% | 10.5% |
| Other Income ⓘ | 3.62 | 8.95 | 11.05 | 7.83 | 9.05 | 14.44 | 14.90 | 17.13 | 264.25 | 166.80 |
| Interest ⓘ | 26.70 | 27.63 | 38.43 | 24.34 | 25.28 | 28.89 | 23.67 | 221.24 | 251.10 | 257.99 |
| Depreciation ⓘ | 43.08 | 50.69 | 71.46 | 79.08 | 85.36 | 86.70 | 95.49 | 264.19 | 283.21 | 293.84 |
| Exceptional Items ⓘ | -2.50 | -0.39 | -0.51 | -4.96 | 0 | -8.54 | -5 | 0 | -4.08 | 0 |
| Profit Before Tax ⓘ | 29.36 | 52.19 | 21.36 | 88.51 | 44.48 | 97.65 | 199.06 | 128.52 | -446.36 | -313.22 |
| Tax ⓘ | 10.91 | 15.26 | -3.41 | 7.35 | 14 | -16.99 | 65.60 | 113.58 | -108.70 | -73.88 |
| Profit After Tax | 18.45 | 36.94 | 24.76 | 81.16 | 30.48 | 114.64 | 133.46 | 14.94 | -337.66 | -239.34 |
| PAT Margin (%) | 2.4% | 4.3% | 2.6% | 7.0% | 2.5% | 8.5% | 7.9% | 0.8% | -318.0% | -35.0% |
| Adjusted EPS (₹) | 1.9 | 3.8 | 2.6 | 8.4 | 3.2 | 11.9 | 13.0 | 1.5 | -30.0 | -19.6 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 69% | 0% | 0% |
| PARTICULARS | Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 508.04 | 540.53 | 713.58 | 555.13 | 585.20 | 700.50 | 994.53 | 653.08 | 632.18 | 690.73 |
| Share Capital ⓘ | 96.12 | 96.15 | 96.16 | 96.16 | 96.16 | 96.16 | 102.61 | 102.65 | 112.49 | 122.19 |
| Reserves ⓘ | 411.92 | 444.38 | 617.42 | 458.97 | 489.04 | 604.33 | 891.92 | 550.43 | 519.69 | 568.54 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 246.03 | 223.71 | 214.61 | 242.06 | 291.93 | 252.40 | 75 | 122.64 | 67.60 | 69.41 |
| Long Term Debt | 223.74 | 214.83 | 200.51 | 216.93 | 291.93 | 252.40 | 55 | 20 | 47.02 | 69.41 |
| Short Term Debt | 22.29 | 8.88 | 14.10 | 25.13 | 0 | 0 | 20 | 102.64 | 20.59 | 0 |
| Trade Payables | 56.11 | 72.05 | 66.88 | 72.79 | 88.48 | 113.05 | 159.85 | 129.34 | 116.08 | 135.91 |
| Others Liabilities ⓘ | 3.23 | 21.81 | 113 | 125.50 | 130.27 | 137.57 | 196.54 | 2,732.81 | 2,684.36 | 2,726.20 |
| Total Liabilities ⓘ | 813.41 | 858.09 | 1,108.07 | 995.48 | 1,095.88 | 1,203.52 | 1,425.92 | 3,637.87 | 3,500.23 | 3,622.25 |
Fixed Assets | ||||||||||
| Gross Block | 760.71 | 843.68 | 898.06 | 726.41 | 860.66 | 998.54 | 1,233.33 | 3,710.23 | 3,926.92 | 4,215.08 |
| Accumulated Depreciation | 207.95 | 257.56 | 335.15 | 78.36 | 157.91 | 226.78 | 310.10 | 567.11 | 845.99 | 1,131.06 |
| Net Fixed Assetsⓘ | 552.75 | 586.12 | 562.91 | 648.05 | 702.75 | 771.76 | 923.23 | 3,143.13 | 3,080.93 | 3,084.02 |
| CWIP ⓘ | 34.41 | 40.97 | 50.27 | 55.73 | 62.55 | 53.95 | 63.73 | 85.35 | 56.95 | 26.29 |
| Investmentsⓘ | 1.07 | 3.71 | 195.26 | 17.93 | 12.58 | 14.30 | 2.14 | 1.87 | 1.19 | 150 |
| Inventories | 5.46 | 8.59 | 6.89 | 6.87 | 9.09 | 9.40 | 12.19 | 13.65 | 10.34 | 14.33 |
| Trade Receivables | 36.67 | 33.42 | 56.53 | 51.60 | 46.61 | 75.91 | 88.24 | 62.75 | 4.30 | 29.03 |
| Cash Equivalents | 23.33 | 16.56 | 12.18 | 26.95 | 12.97 | 14.48 | 13.39 | 44.11 | 77.08 | 55.56 |
| Others Assetsⓘ | 159.72 | 168.72 | 224.02 | 188.35 | 249.33 | 263.73 | 323.01 | 287.03 | 269.44 | 263.02 |
| Total Assets ⓘ | 813.41 | 858.09 | 1,108.07 | 995.48 | 1,095.88 | 1,203.52 | 1,425.92 | 3,637.87 | 3,500.23 | 3,622.25 |
| PARTICULARS | Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 71.31 | 125.46 | 84.86 | 169.27 | 107.84 | 202.53 | 279.93 | 473.76 | -130.52 | 76.87 |
| PBT ⓘ | 29.36 | 52.19 | 21.36 | 88.51 | 44.48 | 97.65 | 199.06 | 128.52 | -446.36 | -313.22 |
| Adjustment ⓘ | 73.34 | 71.97 | 102.82 | 94.15 | 96.56 | 120.62 | 108.66 | 471.09 | 290.59 | 368.18 |
| Changes in Working Capital ⓘ | -28.36 | 10.54 | -31.97 | 1.76 | -22 | 1.62 | 8.97 | -74.24 | 20.3 | 26.08 |
| Tax Paid ⓘ | -3.04 | -9.25 | -7.35 | -15.15 | -11.19 | -17.36 | -36.76 | -51.61 | 4.95 | -4.18 |
| Cash Flow From Investing Activity ⓘ | -69.56 | -69.18 | -46.94 | -158.05 | -145.08 | -145.32 | -235.89 | -212.68 | -121.57 | -178.03 |
| Capex | -85.46 | -99.66 | -90.41 | -122.90 | -153.16 | -150.64 | -249.19 | -213.24 | -60.53 | -75.96 |
| Net Investments | 19.56 | 27.44 | 268.42 | -7.64 | 7.37 | 2.12 | 12.89 | 1.12 | 1.11 | -144.71 |
| Others ⓘ | -3.65 | 3.05 | -224.96 | -27.51 | 0.72 | 3.20 | 0.42 | -0.56 | -62.16 | 42.63 |
| Cash Flow From Financing Activityⓘ | 10.55 | -62.76 | -43.56 | 1.84 | 24.39 | -54 | -45.60 | -232.82 | 219.91 | 116.59 |
| Net Proceeds from Shares ⓘ | 0.01 | 0.03 | 0.02 | 0 | 0 | 0 | 160.06 | 0.06 | 347.27 | 296.18 |
| Net Proceeds from Borrowing ⓘ | 0 | 3.81 | 4.19 | 15.42 | 75.01 | -25.03 | -201.93 | -35 | 28.68 | 2.33 |
| Interest Paid ⓘ | -26.50 | -23.97 | -42 | -24.61 | -25.49 | -28.97 | -23.05 | -11.06 | -15.80 | -10.73 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.85 | 0 | 0 |
| Others ⓘ | 37.04 | -42.63 | -5.78 | 11.03 | -25.13 | 0 | 19.32 | -176.97 | -140.23 | -171.19 |
| Net Cash Flow ⓘ | 12.30 | -6.48 | -5.64 | 13.06 | -12.84 | 3.21 | -1.55 | 28.26 | -32.18 | 15.43 |
| PARTICULARS | Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 4.41 | 7.04 | 3.95 | 12.79 | 5.35 | 17.83 | 15.75 | 1.81 | -52.54 | -36.18 |
| ROCE (%) | 9.63 | 12.89 | 7.69 | 13.19 | 8.41 | 13.82 | 21.89 | 37.74 | -25.74 | -7.28 |
| Asset Turnover Ratio | 1.05 | 1.04 | 0.97 | 1.1 | 1.17 | 1.17 | 1.29 | 0.75 | 0.03 | 0.19 |
| PAT to CFO Conversion(x) | 3.87 | 3.4 | 3.43 | 2.09 | 3.54 | 1.77 | 2.1 | 31.71 | N/A | N/A | Working Capital Days |
| Receivable Days | 12 | 15 | 17 | 17 | 15 | 17 | 18 | 15 | 116 | 9 |
| Inventory Days | 2 | 3 | 3 | 2 | 2 | 3 | 2 | 2 | 41 | 7 |
| Payable Days | 398 | 501 | 550 | 386 | 432 | 495 | 443 | 423 | 5,686 | 1,077 |
INOX Leisure Limited (INOX), incorporated in 1999, is one of the largest multiplex operators in India. As a flagship venture of the INOX Group, INOX Leisure Ltd has always worked upon improvising the experiences, right from creating a world class infrastructure which is high on comfort and aesthetics, to staying updated with the latest in the cinema technology space. Ever since commencing operations in year 2002, INOX has already entertained more millions of guests in its glorious journey. With various perfectly appointed screens in many multiplexes across the country, INOX continues to get closer to the Indian cinema lovers, and also remain on a growth path which is envied across the globe.
INOX has pioneered plenty of ‘firsts’ in the Indian cinema exhibition industry. INOX operates Megaplex at the Inorbit Mall Malad, Mumbai, a multiplex with highest number of cinema viewing experiences in the world, which is also home to India’s first ScreenX as well as India’s first screen with MX4D Theater Effects. INOX was the 1st cinema chain in the country to operate a Laserplex, a multiplex with all the screens enabled with Laser Projection. With the grand & immersive IMAX screens already a part of its repertoire, INOX also has to its credit, Mumbai’s first Samsung ONYX LED screen at the Megaplex. INOX’s 7-star cinema viewing experience, INSIGNIA, has emerged as top luxury proposition in the country. INOX’s desire to offer tailor-made experiences to its patrons led to the creation of home-grown formats like the vibrant and lively KIDDLES for the young audience, the smart luxury experience CLUB for the discerning guests and BIGPIX a premium giant screen cinema format.
Business area of the company
INOX Leisure is engaged in operating and managing multiplexes and cinema theatres in India. Its state-of-the-art theatres utilizing high quality video and audio, impeccable customer service, unique architecture and ambience allows the company to set new benchmarks for cinema viewing.
Products and services
Awards & Accolades
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
