BSE: 503691 | NSE: | Film Production, Distribution & Entertainment | Small Cap
Past 10 year’s financial track record analysis by Moneyworks4me indicates that Sahara One Media & Entertainment Ltd is a below average quality company.
The key valuation ratios of Sahara One Media & Entertainment Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.
No data found
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 % ⓘ | -10.5% | -12% | -0.9% | -12.6% | -3% | -3% | -3.3% | -1.5% | -0.4% | -0.2% | - |
| Value Creation Index ⓘ | -1.8 | -1.9 | -1.1 | -1.9 | -1.2 | -1.2 | -1.2 | -1.1 | -1.0 | -1.0 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 26.3 | 5 | 2.9 | 0.3 | 0.3 | 0.3 | 0 | 0.1 | 0.3 | 0.5 | 0 |
| Sales YoY Gr. | - | -80.9% | -42.7% | -89.6% | 13.3% | -8.8% | -100% | NA | 240% | 35.3% | - |
| Adj EPS ⓘ | -15.3 | -13.8 | -1.1 | -12.7 | -2.9 | -2.8 | -2.9 | -1.3 | -0.3 | -0.2 | -0.3 |
| YoY Gr. | - | NA | NA | NA | NA | NA | NA | NA | NA | NA | - |
| BVPS (₹) ⓘ | 121.5 | 107.7 | 107.1 | 94.4 | 91.7 | 88.9 | 86 | 84.7 | 84.3 | 84.1 | 84.5 |
| Adj Net Profit ⓘ | -32.9 | -29.7 | -2.3 | -27.4 | -6.2 | -5.9 | -6.3 | -2.8 | -0.7 | -0.3 | -1 |
| Cash Flow from Ops. ⓘ | -70.2 | 17.5 | 27 | 54.7 | -0.7 | -2.3 | 0.5 | -1 | -0.5 | 0 | - |
| Debt/CF from Ops. ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | -36.2% | 6.2% | NA | 35.3% | ||||
| Adj EPS ⓘ | NA | NA | NA | NA | ||||
| BVPSⓘ | -4% | -1.7% | -0.7% | -0.3% | ||||
| Share Price | -15.7% | 5.6% | -17.1% | - | ||||
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 % ⓘ | -11.8 | -12 | -1 | -12.6 | -3.1 | -3.1 | -3.3 | -1.5 | -0.4 | -0.2 | -0.4 |
| Op. Profit Mgn % ⓘ | -120.1 | -586.5 | -84.4 | -9933 | -1828.3 | -1918.9 | 0 | -2690.2 | -216.4 | -76.1 | -11.5 |
| Net Profit Mgn % ⓘ | -125 | -588.3 | -78.1 | -9072.2 | -1794.7 | -1892.6 | 0 | -2762.1 | -214 | -74.6 | -215.2 |
| Debt to Equity ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Working Cap Days ⓘ | 4,219 | 21,853 | 31,943 | 2,23,426 | 1,46,865 | 1,55,916 | 0 | 4,54,522 | 1,32,292 | 97,363 | 26,822 |
| Cash Conv. Cycle ⓘ | 1,198 | -10,024 | -21,911 | 25,015 | -11,149 | -17,950 | 0 | -19,162 | -27,594 | -37,155 | 16,616 |
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 (₹) | -0.3 | -0.9 |
| TTM Sales (₹ Cr.) | 0.3 | 0.3 |
| BVPS (₹.) ⓘ | 84.5 | 83.5 |
| Reserves (₹ Cr.) ⓘ | 160 | 158 |
| P/BV ⓘ | 0.19 | 0.19 |
| PE ⓘ | 0.00 | 0.00 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 15.65 / 15.65 |
| All Time Low / High (₹) | 5.50 / 820.00 |
| Market Cap (₹ Cr.) | 33.7 |
| Equity (₹ Cr.) | 21.5 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 43.8 |
| 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 | 26.33 | 5.04 | 2.89 | 0.30 | 0.34 | 0.31 | 0 | 0.10 | 0.34 | 0.46 |
| Operating Expenses ⓘ | 57.98 | 34.60 | 5.33 | 30.26 | 6.64 | 6.34 | 6.27 | 2.79 | 1.08 | 0.81 |
| Manufacturing Costs | 28.95 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Material Costs | 14.03 | 32.13 | 3.13 | 0.68 | 0.18 | 0 | 0 | 0 | 0 | 0 |
| Employee Cost | 5.26 | 0.77 | 0.34 | 0.33 | 0.31 | 0.29 | 0.35 | 0.38 | 0.34 | 0.33 |
| Other Costs ⓘ | 9.73 | 1.67 | 1.85 | 29.24 | 6.15 | 6.05 | 5.92 | 2.41 | 0.73 | 0.49 |
| Operating Profit ⓘ | -31.64 | -29.56 | -2.44 | -29.96 | -6.30 | -6.03 | -6.27 | -2.69 | -0.74 | -0.35 |
| Operating Profit Margin (%) | -120.0% | -586.0% | -84.4% | -9,933.9% | -1,828.3% | -1,918.9% | - | -2,690.2% | -216.0% | -76.1% |
| Other Income ⓘ | 2.72 | 0.05 | 0.36 | 2.78 | 0.37 | 0.18 | 0.02 | 0.03 | 0.02 | 0.01 |
| Interest ⓘ | 0.16 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.10 | 0 | 0 |
| Depreciation ⓘ | 0.21 | 0.12 | 0.06 | 0.06 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | -29.29 | -29.66 | -2.15 | -27.26 | -5.95 | -5.86 | -6.28 | -2.76 | -0.73 | -0.34 |
| Tax ⓘ | 3.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -32.92 | -29.66 | -2.15 | -27.26 | -5.95 | -5.86 | -6.28 | -2.76 | -0.73 | -0.34 |
| PAT Margin (%) | -125.0% | -588.0% | -74.6% | -9,039.0% | -1,726.0% | -1,866.6% | - | -2,762.1% | -214.0% | -74.6% |
| Adjusted EPS (₹) | -15.3 | -13.8 | -1.0 | -12.7 | -2.8 | -2.7 | -2.9 | -1.3 | -0.3 | -0.2 |
| 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 | 261.53 | 231.88 | 230.47 | 203.26 | 197.36 | 191.44 | 185.13 | 182.37 | 181.55 | 181.08 |
| Share Capital ⓘ | 21.53 | 21.53 | 21.53 | 21.53 | 21.53 | 21.53 | 21.53 | 21.53 | 21.53 | 21.53 |
| Reserves ⓘ | 240.01 | 210.35 | 208.94 | 181.73 | 175.83 | 169.91 | 163.61 | 160.84 | 160.02 | 159.56 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Payables | 46.91 | 45.41 | 44.71 | 43.57 | 43.52 | 43.36 | 43.36 | 43.27 | 42.78 | 43.30 |
| Others Liabilities ⓘ | 23.61 | 23.49 | 3.57 | 2.48 | 2.59 | 2.49 | 2.49 | 2.51 | 2.53 | 2.55 |
| Total Liabilities ⓘ | 332.05 | 300.78 | 278.74 | 249.31 | 243.46 | 237.29 | 230.99 | 228.15 | 226.86 | 226.93 |
Fixed Assets | ||||||||||
| Gross Block | 2.04 | 1.93 | 1.94 | 1.94 | 1.96 | 1.96 | 1.16 | 1.16 | 1.16 | 1.16 |
| Accumulated Depreciation | 1.52 | 1.54 | 1.61 | 1.67 | 1.68 | 1.69 | 0.95 | 0.96 | 0.97 | 0.97 |
| Net Fixed Assetsⓘ | 0.53 | 0.39 | 0.33 | 0.26 | 0.27 | 0.26 | 0.20 | 0.20 | 0.20 | 0.19 |
| CWIP ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investmentsⓘ | 3.99 | 21.94 | 22.87 | 106.24 | 106.43 | 103.57 | 103.53 | 103.56 | 103.47 | 103.34 |
| Inventories | 36.23 | 4.09 | 0.96 | 0.28 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 |
| Trade Receivables | 70.64 | 73.36 | 71.76 | 18.16 | 13.18 | 7.51 | 2.48 | 0.80 | 0.20 | 0.23 |
| Cash Equivalents | 1.41 | 0.96 | 27.59 | 1.58 | 0.69 | 1.26 | 1.81 | 0.78 | 0.33 | 0.32 |
| Others Assetsⓘ | 219.25 | 200.04 | 155.25 | 122.79 | 122.79 | 124.59 | 122.87 | 122.70 | 122.56 | 122.75 |
| Total Assets ⓘ | 332.05 | 300.78 | 278.74 | 249.31 | 243.46 | 237.29 | 230.99 | 228.15 | 226.86 | 226.93 |
| 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 ⓘ | -70.21 | 17.45 | 26.95 | 54.74 | -0.71 | -2.30 | 0.50 | -1.02 | -0.45 | -0.03 |
| PBT ⓘ | -29.29 | -29.66 | -2.11 | -27.21 | -5.90 | -5.92 | -6.28 | -2.76 | -0.73 | -0.34 |
| Adjustment ⓘ | 1.71 | 0.92 | 0.61 | 25.42 | 5.01 | 5.19 | 5.03 | 1.57 | 0.06 | 0.09 |
| Changes in Working Capital ⓘ | -39.76 | 46.23 | 28.47 | 48.63 | 0.18 | -1.57 | 1.75 | 0.17 | 0.21 | 0.28 |
| Tax Paid ⓘ | -2.86 | -0.04 | -0.02 | 7.91 | 0 | 0 | 0 | 0 | 0 | -0.05 |
| Cash Flow From Investing Activity ⓘ | 69.72 | -17.88 | -0.23 | -83.33 | -0.20 | 2.86 | 0.05 | -0.01 | 0 | 0 |
| Capex | 0 | 0 | 0 | 0 | -0.02 | 0 | 0.05 | -0.01 | 0 | 0 |
| Net Investments | -0.16 | -17.95 | -0.22 | -83.38 | -0.04 | 2.87 | 0 | 0 | 0 | 0 |
| Others ⓘ | 69.88 | 0.06 | 0 | 0.05 | -0.15 | 0 | 0 | 0 | 0 | 0 |
| Cash Flow From Financing Activityⓘ | -0.16 | -0.02 | 0.01 | 2.58 | 0.02 | 0.01 | 0 | 0 | 0.01 | 0.01 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Paid ⓘ | -0.16 | -0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 0 | 0 | 0.01 | 2.58 | 0.02 | 0.01 | 0 | 0 | 0.01 | 0.01 |
| Net Cash Flow ⓘ | -0.64 | -0.45 | 26.73 | -26 | -0.89 | 0.57 | 0.55 | -1.03 | -0.45 | -0.02 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | -11.84 | -12.02 | -0.93 | -12.57 | -2.97 | -3.01 | -3.33 | -1.5 | -0.4 | -0.19 |
| ROCE (%) | -10.48 | -12.01 | -0.93 | -12.56 | -2.96 | -3.01 | -3.32 | -1.45 | -0.4 | -0.19 |
| Asset Turnover Ratio | 0.08 | 0.02 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | 1,009 | 5,213 | 9,171 | 0 | 0 | 0 | 0 | 5,977 | 537 | 171 |
| Inventory Days | 599 | 1,460 | 320 | 750 | 200 | 116 | 0 | 363 | 107 | 79 |
| Payable Days | 1,143 | 524 | 5,249 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
One of India’s largest entertainment conglomerates, Sahara One Media and Entertainment operates in the motion pictures and television arena. Formerly known as Sahara India Mass Communication Ltd, it commissions and provides television software for “Sahara One',“Filmy†and 'Firangi' Channels.
Sahara India Pariwar’s foray into the field of media and entertainment began with the launch of Sahara TV on 28 March 2000 with the 24-hour free-to-air digital Hindi general entertainment channel beamed across 66 countries. On October 10, 2004, the channel was rechristened Sahara One Television with the launch of the first Indian Sangeet Awards held at the Royal Albert Hall, London. Sahara One subsequently converted into a pay channel mode and is part of the Sahara One bouquet of channels. Today, Sahara One Television reaches out to over 40 million cable and satellite television homes.
The television business operates three television channels – Sahara One Television which is a general entertainment channel, FILMY which is a Hindi movie channel and FIRANGI which is a world television channel in Hindi. Sahara One Television channel is associated with the top production houses and offers its viewers a large number of popular fiction and non-fiction shows.
The Hindi movie channel – Filmy – was launched in February 2006 and has an interesting, funny and irreverent presentation format. The channel has gained immense popularity amongst viewers and advertisers alike.
Sahara One Motion Pictures is one of India’s largest movie production houses in the business of producing, marketing and distribution of motion pictures in Hindi and other regional Indian languages. Having produced over 35 movies in the last two years, the division is poised for rapid growth in the following months.
Sahara One has catered to the varying tastes of its viewers, both in fiction and non-fiction shows. Comedy Champions was a stand-up comedy show which attempted to bring in laughter in the lives of the viewers. Biggest Loser Jeetega was a unique reality television show aimed to create awareness among audiences across the country on the perils of being overweight and unfit. Musical reality show Jjhoom India provided the platform to those television artistes who thought they couldn’t be actors and singers at the same time. The latest reality dance show Saas vs Bahu created history by providing a common platform to the bickering Saases and Bahus of all the renowned television soaps for the first time in Indian television, where they showcased their dancing skills to out-do each other.
In March 2006 The Times of India Group has been allotted a 6% stake at the rate of Rs 344 per share, In May 2006 Siva Ventures has been allotted 14.98% stake at the rate of Rs 372 per share
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
