Music Broadcast Ltd - Stock Valuation and Financial Performance

BSE: 540366 | NSE: RADIOCITY | TV Broadcasting & Software Production | Small Cap

Music Broadcast Share Price

12.21 -0.11 -0.89%
as on 26-Dec'24 15:15

DeciZen - make an informed investing decision on Music Broadcast

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Semi Strong

Music Broadcast stock performance -

mw4me loader
P/E Ratio (SA):
69.48
Market Cap:
425.9 Cr.
52-wk low:
11.4
52-wk high:
25.3

Is Music Broadcast Ltd an attractive stock to invest in?

1. Is Music Broadcast Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Music Broadcast Ltd is a average quality company.

2. Is Music Broadcast Ltd undervalued or overvalued?

The key valuation ratios of Music Broadcast Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Music Broadcast Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Music Broadcast Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Music 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.
Music Broadcast Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 21.8%16%13.5%13.4%15.3%5.9%-4.8%-0.8%1.7%3.7%-
Value Creation
Index
0.6NANANANANANANANANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 201225271298325248128168199229238
Sales YoY Gr.-12.3%20.4%9.9%8.9%-23.7%-48.5%32%18.1%14.9%-
Adj EPS 1.81.411.41.70.6-0.8-0.20.10.20.2
YoY Gr.--21.9%-27.3%40.6%21.8%-65.3%-230%NANA128.6%-
BVPS (₹) 2.44.915.416.817.518.317.617.515.215.415.4
Adj Net
Profit
46.636.536.150.859.820.7-27-8.32.45.76
Cash Flow from Ops. 6560.678.940.185.549.35.522.730.627.3-
Debt/CF from Ops. 4.551.91.30.90002.73.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 1.5%-6.8%21.5%14.9%
Adj EPS -23.5%-37.9%NA128.6%
BVPS23.1%-2.5%-4.5%1.3%
Share Price - -11.6% -19% -27.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
136.739.510.78.8103.4-4.3-1.40.41.11.2
Op. Profit
Mgn %
3134.733.632.634.623.1-8.86.611.614.513.5
Net Profit
Mgn %
23.216.213.31718.48.4-21.1-4.91.22.52.6
Debt to
Equity
5.12.40.30.10.10000.20.20.2
Working Cap
Days
393383194191191241395279286269147
Cash Conv.
Cycle
33333656791152091258766116

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 1.20%

Sales growth is growing at healthy rate in last 3 years 21.45%

Sales growth is good in last 4 quarters at 12.33%

Net Profit has been subdued in last 3 years 0.00%

Latest Financials - Music Broadcast Ltd.

Standalone Consolidated
TTM EPS (₹) 0.2 1.4
TTM Sales (₹ Cr.) 238 201
BVPS (₹.) 15.4 0
Reserves (₹ Cr.) 463 18
P/BV 0.80 0.00
PE 69.48 9.08
From the Market
52 Week Low / High (₹) 11.41 / 25.33
All Time Low / High (₹) 9.55 / 73.28
Market Cap (₹ Cr.) 426
Equity (₹ Cr.) 69.1
Face Value (₹) 2
Industry PE 16.9

Management X-Ray of Music 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 Music Broadcast

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales201225271298325248128168199229
Operating Expenses 139147180201212191139157176195
Manufacturing Costs22243440423223273032
Material Costs0000000000
Employee Cost 43516569695547536169
Other Costs 7372819210110369778594
Operating Profit 6278919711257-11112333
Operating Profit Margin (%) 31.0%34.7%33.6%32.6%34.6%23.1%-8.8%6.5%11.6%14.5%
Other Income 715419161615172023
Interest 621191561033410
Depreciation 16172026273533333333
Exceptional Items 0-1400000000
Profit Before Tax 474257759629-33-8613
Tax 0142024341-9-236
Profit After Tax 472837526228-24-637
PAT Margin (%) 23.4%12.3%13.5%17.3%19.0%11.4%-19.0%-3.4%1.7%3.0%
Adjusted EPS (₹)1.91.11.01.51.80.8-0.7-0.20.10.2
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 58127548600603632610604525532
Share Capital 39425757556969696969
Reserves 1985491543548563541534456463
Minority Interest0000000000
Debt2852565050160008492
Long Term Debt2852335050160008492
Short Term Debt02300000000
Trade Payables34223322252112161722
Others Liabilities 2567118251013317181526
Total Liabilities 401472749697744686639638641671

Fixed Assets

Gross Block219247348359400427434432431448
Accumulated Depreciation20017366390118151177198228
Net Fixed Assets19230312297310309283255233219
CWIP 06600000001
Investments 01527156172208202219220247
Inventories0000000000
Trade Receivables77768211012510677766674
Cash Equivalents 54162687679133026735
Others Assets2516961585850476311695
Total Assets 401472749697744686639638641671

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 6561794086495233127
PBT 475657759629-33-8613
Adjustment 23283724173425252024
Changes in Working Capital -51-7-43-9-21565-7
Tax Paid 1-10-9-16-18-11-20-1-2
Cash Flow From Investing Activity -201-60-2113-44324-18-24-16
Capex -3-283-27-6-39-60-3-10-9
Net Investments -22-185-4-1034-2-22-31-26
Others -19722121354681719
Cash Flow From Financing Activity 160-32205-116-40-89-7-7-8-8
Net Proceeds from Shares 004000000000
Net Proceeds from Borrowing -18000000000
Interest Paid -5-23-24-16-6-10-3-3-2-2
Dividend Paid 0000000000
Others 183-9-171-100-34-79-4-5-6-6
Net Cash Flow 24-3173-722-72-2-13
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)138.0229.8810.869.0110.244.57-3.9-0.940.611.3
ROCE (%)21.7615.9813.4513.3915.255.91-4.76-0.811.653.7
Asset Turnover Ratio0.70.520.440.410.470.360.20.270.320.36
PAT to CFO Conversion(x)1.382.182.140.771.391.75N/AN/A10.333.86
Working Capital Days
Receivable Days127124106118128165259163127107
Inventory Days0000000000
Payable Days0000000000

Music Broadcast Ltd Stock News

Music Broadcast Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Music Broadcast on 26-Dec-2024 15:15 is ₹12.21.
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 26-Dec-2024 15:15 the market cap of Music Broadcast stood at ₹425.9.
The latest P/E ratio of Music Broadcast as of 26-Dec-2024 15:15 is 69.48.
The latest P/B ratio of Music Broadcast as of 26-Dec-2024 15:15 is 0.80.
The 52-week high of Music Broadcast is ₹25.33 and the 52-week low is ₹11.41.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Music Broadcast is ₹237.5 ( Cr.) .

About Music Broadcast Ltd

No data to display
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.