Reliance Broadcast Network Ltd - Stock Valuation and Financial Performance

BSE: 533143 | NSE: RBN | Film Production, Distribution & Entertainment | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Reliance Broadcast

M-Cap below 100cr DeciZen not available

Reliance Broadcast Network stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
549 Cr.
52-wk low:
69.1
52-wk high:
69.3

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Reliance Broadcast:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Value Creation Index Colour Code Guide

Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22TTM
ROCE % 1.4%-18.7%15.4%15.6%-43.4%4.6%11%8.2%-12.7%-12.5%-
Value Creation
Index
-0.9-2.30.10.1NANANANANANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 225249290345313298307231129142142
Sales YoY Gr.-10.6%16.5%18.9%-9.2%-4.9%3.2%-25%-44%10.1%-
Adj EPS -2.9-16.47.55.1-62.7-14.7-13.8-0.8-1-0.9-15
YoY Gr.-NANA-32.5%-1337.5%NANANANANA-
BVPS (₹) 21.52.65.99.8-70.1-86.8-100.5-2.3-3.3-4.216.5
Adj Net
Profit
-23.4-13059.640.3-498-117-110-102-127-119-119
Cash Flow from Ops. -114-96.511.213410.731397.373.55.419.7-
Debt/CF from Ops. -3.2-5.262.19.7127.93.813.59123.734.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -5%-14.6%-22.7%10.1%
Adj EPS NANANANA
BVPS-183.4%NANANA
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22TTM
Return on
Equity %
-12.1-135.7176.364.4208.418.714.818.635.724.9-244.5
Op. Profit
Mgn %
13.616.622.726.331.224.926.623.4-73.917.3
Net Profit
Mgn %
-10.4-52.320.611.7-159.1-39.2-35.8-44-98.2-83.7-83.8
Debt to
Equity
2.124.414.916.6-2.5-1.7-1.7-2.3-1.6-1.3-
Working Cap
Days
5516517879451,09662524032040231164
Cash Conv.
Cycle
7968735491001769-5-2

Recent Performance Summary

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 %

Latest Financials - Reliance Broadcast Network Ltd.

Standalone Consolidated
TTM EPS (₹) -15 -14.3
TTM Sales (₹ Cr.) 142 308
BVPS (₹.) 16.5 -100.1
Reserves (₹ Cr.) 91 -835
P/BV 4.20 -0.69
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 69.05 / 69.25
All Time Low / High (₹) 23.30 / 145.00
Market Cap (₹ Cr.) 549
Equity (₹ Cr.) 39.7
Face Value (₹) 5
Industry PE 42.6

Management X-Ray of Reliance Broadcast:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Reliance Broadcast

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Sales225248.94290.09344.88313.22298307.43230.55129.20142.22
Operating Expenses 194.72207.99224.27255215.79223.74225.95177.79138.56136.80
Manufacturing Costs78.3374.3363.9130.7843.4566.8351.8546.5731.9725.77
Material Costs0000000000
Employee Cost 47.0246.7657.9764.4767.1877.1969.6267.0254.9351.42
Other Costs 69.3686.90102.38159.75105.1579.72104.4764.2151.6659.61
Operating Profit 30.2840.9565.8389.8897.4374.2681.4952.76-9.375.42
Operating Profit Margin (%) 13.5%16.4%22.7%26.1%31.1%24.9%26.5%22.9%-7.2%3.8%
Other Income 13.544.4776.97103.0796.9021.787.137.106.833.61
Interest 29.6931.2847.21120.45158.96162.95164.65122.5287.5194.82
Depreciation 37.6444.0731.6727.9017.7343.0734.5446.333733.28
Exceptional Items 0-100.10-13.360-651.92-22.451.9422.8800
Profit Before Tax -23.51-130.0350.5544.60-634.27-132.43-108.63-86.10-127.05-119.07
Tax 0000000000
Profit After Tax -23.51-130.0350.5544.60-634.27-132.43-108.63-86.10-127.05-119.07
PAT Margin (%) -10.5%-52.2%17.4%12.9%-202.0%-44.4%-35.3%-37.3%-98.3%-83.7%
Adjusted EPS (₹)-3.0-16.46.45.6-79.8-16.7-13.7-0.7-1.0-0.9
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22

Equity and Liabilities

Shareholders Fund 171.1620.6946.9678.19-556.61-689.23-798.37-291.16-418.45-537.58
Share Capital 39.7339.7339.7339.7339.7339.7339.73639.73639.73639.73
Reserves 131.43-19.037.2338.46-596.34-728.95-838.09-930.88-1,058.17-1,177.30
Minority Interest0000000000
Debt354.33399.81472.751,101.741,099.15678.25910.69342.39354.69360.67
Long Term Debt307.02351.50391.54993.75927.78593.87218.8670.9155
Short Term Debt47.3248.3181.21107.99171.3884.38691.83271.48349.69355.67
Trade Payables18.7413.639.4524.138.9248.2964.1365.2446.8169.85
Others Liabilities 68.73191.86339.25265.72345.07552496.23407.91458.73527.67
Total Liabilities 612.97625.99868.411,469.79896.53589.31672.68524.39441.78420.62

Fixed Assets

Gross Block371.13371.73372.67613.420443.72445.97497.05477.76462.03
Accumulated Depreciation221.46259.45285.89313.35060.1693.17152.30174.06194.28
Net Fixed Assets149.67112.2786.78300.060383.56352.80344.75303.70267.75
CWIP 000125.0100.981.360.120.120
Investments 56.3116.212.852.850.011.831.01000
Inventories1.260.230.021.7102.271.671.400.290
Trade Receivables67.8465.6489.5387.57099.29108.0790.2272.7470.07
Cash Equivalents 3.8717.8923.3933.1435.7843.0773.7620.3713.8135.54
Others Assets334.02413.74665.84919.44860.7458.3213467.5351.1247.27
Total Assets 612.97625.99868.411,469.79896.53589.31672.68524.39441.78420.62

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Cash Flow From Operating Activity -113.86-96.5011.24134.4710.71313.3797.2673.505.4019.66
PBT -23.51-130.0350.5544.60-634.27-132.43-108.63-86.10-127.05-119.07
Adjustment 60.07175.6438.9783.76743.82205.43196.74156.21118.14125.89
Changes in Working Capital -148.71-139.8-84.864.35-97.18240.6213.64-2.118.1813.59
Tax Paid -1.69-2.316.581.76-1.66-0.24-4.505.516.13-0.75
Cash Flow From Investing Activity -10.05-1.38-153.55-566.8434.6718.53-68.18108.55-3.780.28
Capex -7.64-1.75-1.43-379.12-18.42-12.79-0.98-2.270.40-0.01
Net Investments -2.8000-16.26-686.21-26.70-1.2032.76-7.25-2.64
Others 0.390.38-152.12-171.46739.3058.03-65.9978.063.072.92
Cash Flow From Financing Activity 121.07111.89143.02431.27-46.35-333.52-7.49-201.52-16.54-8.82
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -39.08145.20259.49175.03-47.79-144.57-482.38-232.4100
Interest Paid -60.94-31.90-49.37-114.14-156.94-156.19-132.55-103.82-8.70-1.40
Dividend Paid 0000000000
Others 221.10-1.42-67.09370.38158.38-32.76607.44134.71-7.83-7.42
Net Cash Flow -2.8314.010.71-1.11-0.97-1.6121.59-19.47-14.9111.12
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Ratios
ROE (%)-12.17-135.56149.4471.27N/AN/AN/AN/AN/AN/A
ROCE (%)1.35-18.715.3915.55N/AN/AN/AN/AN/AN/A
Asset Turnover Ratio0.40.40.390.290.260.40.490.390.270.33
PAT to CFO Conversion(x)N/AN/A0.223.02N/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days1169898940122123157230183
Inventory Days4101032220
Payable Days0000000000

Reliance Broadcast Network Ltd Stock News

Reliance Broadcast Network Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Reliance Broadcast on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of Reliance Broadcast stood at ₹549.0.
The latest P/E ratio of Reliance Broadcast as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Reliance Broadcast as of 01-Jan-1970 05:30 is 4.20.
The 52-week high of Reliance Broadcast is ₹69.25 and the 52-week low is ₹69.05.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Reliance Broadcast is ₹142.2 ( Cr.) .

About Reliance Broadcast Network Ltd

Reliance Broadcast Network , earlier known as Reliance Media World is an India-based company. The company operates a radio station Big 92.7 frequency modulation (FM). It runs 45 radio stations. In August 2009, the company was demerged from Reliance MediaWorks. Reliance Media World was originally incorporated as Reliance Unicom on December 27, 2005 under the Companies Act, 1956 with CIN U64200MH2005PLC158355. 

Milestones:

  • October 6, 2006 - Change of object clause by replacement of Main Objects of the company to undertake Radio Business.
  • October 6, 2006 - Change of name Form Reliance Unicom to Big Radio. 
  • April 25, 2007 - Equity share of the face value of Rs. 10 each fully paid up was divided into equity share of Rs. 5 each fully paid up. Increase in Authorised Share Capital from Rs. 5,00,000 (Rupees Five Lakh) divided into 50,000 (Fifty thousand) equity shares of Rs. 10 (Rupees Ten) each to Rs.1,05,50,000 (Rupees One Crore Five Lakh Fifty Thousand) comprising of 21,10,000 (Twenty One Lakh Ten Thousand) equity shares of Rs. 5 each. 
  • September 18, 2007- Change of name Form Big Radio to Reliance Unicom 
  • July 17, 2009 - Increase in Authorised Share Capital from Rs.1,05,50,000 (Rupees One Crore Five Lakh Fifty Thousand) divided into 21,10,000 (Twenty One LakhTen Thousand) equity shares of Rs.5 (Rupees Five) each to Rs.1,00,00,00,000 (Rupees One Hundred Crore ) comprising of 10,00,00,000 (Ten crore) equity shares of Rs.5(Rupees Five) each and 10,00,00,000 (Ten Crore) preference shares of Rs. 5 (Rupees Five) each. 
  • July 22, 2009 - Change of name from Reliance Unicom to Reliance Media. 
  • 2010
  • June 17, 2010 - The name of the company was changed from Reliance Media World to Reliance Broadcast Network with effect from June 17, 2010
  • - Reliance MediaWorks Ltd. (RMW), fastest growing film and entertainment Services Company and a part of the Reliance ADA group, strengthened its international presence with the opening of a dedicated film and media services facility in London that will offer front-end, processing, restoration, 2D to 3D conversion and post-production services to broadcasters and studios.
  • 2011
  • - Reliance MediaWorks Launches India's largest Hollywood Benchmarked Studios.
  • - Reliance MediaWorks has partnered with Digital Domain.
  • - Reliance Mediaworks Offers 3D Conversion Service For Indian Films.
  • -Reliance MediaWorks forgesstrategic alliance with VenSat.
  • 2012
  • - Reliance MediaWorks signs Term Sheet with a leading International Private Equity Fund.
  • - Galloping Horse America and Reliance MediaWorks Jointly Submit Winning Bid to Acquire Assets of Digital Domain and Mothership in Digital Domain Media Group Bankruptcy Auction.
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.