Sea TV Network Ltd - Stock Valuation and Financial Performance

BSE: 533268 | NSE: | TV Broadcasting & Software Production | Small Cap

Sea TV Network Share Price

9.57 -0.49 -4.87%
as on 20-Dec'24 16:59

DeciZen - make an informed investing decision on Sea TV Network

M-Cap below 100cr DeciZen not available

Sea TV Network stock performance -

mw4me loader
P/E Ratio (SA):
0.38
Market Cap:
11.5 Cr.
52-wk low:
5.5
52-wk high:
13.1

Is Sea TV Network Ltd an attractive stock to invest in?

1. Is Sea TV Network Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Sea TV Network Ltd is a below average quality company.

2. Is Sea TV Network Ltd undervalued or overvalued?

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

3. Is Sea TV Network Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Sea TV Network Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Sea TV Network:

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.
Sea TV Network Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % -0.9%-1.7%-8.6%-45.5%-38.6%-26.8%-96.3%-180.3%0%0%-
Value Creation
Index
-1.1-1.1NANANANANANANANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 18.9161414.112.214.811.910.810.59.78
Sales YoY Gr.--15.3%-12.5%0.9%-13.8%21.8%-19.6%-8.9%-3.5%-7%-
Adj EPS -5.8-7.2-10.8-12.6-6.4-2.1-4.6-2.7-0.45.325.2
YoY Gr.-NANANANANANANANANA-
BVPS (₹) 4234.8-17.2-34.4-42.6-47-52.3-55.2-56.2-30.9-33.2
Adj Net
Profit
-7-8.7-12.9-15.1-7.6-2.6-5.6-3.2-0.56.430
Cash Flow from Ops. 2.75.53-0.3-0.6-0.9-1-2.2-0.77.5-
Debt/CF from Ops. 20.311.523.1-234.6-105.8-71.7-64.8-30.7-873.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -7.1%-4.4%-6.5%-7%
Adj EPS NANANANA
BVPS-196.7%NANANA
Share Price -1.4% 21.3% 19.6% 67%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
-12.9-18.9-122.148.816.54.89.450.7-12.1-78.5
Op. Profit
Mgn %
28.626.17.2-57.7-6.53.9-11.7-23.1-30.1-42.4-52.1
Net Profit
Mgn %
-36.9-54.4-92.6-107.2-62.8-17.3-46.9-29.9-4.665.3366.1
Debt to
Equity
1.11.5-3.3-1.6-1.3-1.2-1-1-1-0.6-
Working Cap
Days
8321,0621,003540410326377361310253120
Cash Conv.
Cycle
74769111-74-131-26-39-157-182-1,387

Recent Performance Summary

No data to display

Return on Equity is Poor

Sales growth has been subdued in last 3 years -6.49%

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at -18.91%

Latest Financials - Sea TV Network Ltd.

Standalone Consolidated
TTM EPS (₹) 25.2 27.9
TTM Sales (₹ Cr.) 8.3 12.6
BVPS (₹.) -33.2 -33.3
Reserves (₹ Cr.) -52 -52
P/BV -0.29 -0.29
PE 0.38 0.34
From the Market
52 Week Low / High (₹) 5.45 / 13.11
All Time Low / High (₹) 0.83 / 126.15
Market Cap (₹ Cr.) 11.5
Equity (₹ Cr.) 12
Face Value (₹) 10
Industry PE 17

Management X-Ray of Sea TV Network:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *51.2851.2851.2851.2851.2851.2851.2851.2851.2851.28
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Sea TV Network

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
Sales18.8515.9713.9714.0912.1514.8011.9010.8410.469.73
Operating Expenses 13.4611.8014.9624.7612.9415.0513.3313.5614.1213.99
Manufacturing Costs8.107.726.047.9087.196.907.256.916.63
Material Costs000000.120.320.230.240.10
Employee Cost 2.312.112.342.852.262.612.953.854.615.30
Other Costs 3.051.976.5814.022.695.133.152.242.361.96
Operating Profit 5.404.17-0.98-10.67-0.79-0.25-1.42-2.72-3.66-4.26
Operating Profit Margin (%) 28.6%26.1%-7.0%-75.7%-6.5%-1.7%-12.0%-25.1%-34.9%-43.8%
Other Income 0.040.140.290.300.400.400.380.123.561.33
Interest 5.766.817.840.280.050.040.050.180.280.58
Depreciation 6.376.135.906.237.193.254.360.610.450.48
Exceptional Items 00000000034.26
Profit Before Tax -6.69-8.63-14.43-16.89-7.63-3.14-5.46-3.39-0.8330.27
Tax 0.260.06-0.110.01000000
Profit After Tax -6.96-8.69-14.32-16.89-7.63-3.14-5.46-3.39-0.8330.27
PAT Margin (%) -36.9%-54.4%-102.0%-119.0%-62.8%-21.2%-45.9%-31.3%-7.9%310.9%
Adjusted EPS (₹)-5.8-7.2-11.9-14.1-6.4-2.6-4.5-2.8-0.725.2
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 50.4841.79-20.61-41.29-51.15-56.46-62.81-66.33-67.50-37.15
Share Capital 12.0212.0212.0212.0212.0212.0212.0212.0212.0212.02
Reserves 38.4629.77-32.63-53.31-63.17-68.48-74.83-78.35-79.52-49.17
Minority Interest0000000000
Debt53.8958.216.905.595.354.615.187.608.2517.33
Long Term Debt46.5350.56000000017.25
Short Term Debt7.377.646.905.595.354.615.187.608.250.08
Trade Payables9.518.809.278.539.279.821.778.859.739.74
Others Liabilities 18.2425.2669.7168.1368.9569.1576.7868.5465.4623.39
Total Liabilities 132.12134.0565.2740.9632.4227.1220.9218.6715.9413.30

Fixed Assets

Gross Block68.4869.6036.3036.2638.5740.0640.3240.5240.7640.87
Accumulated Depreciation15.0321.1114.6617.2924.4427.6832.0532.6633.1133.59
Net Fixed Assets53.4548.4921.6418.9714.1312.378.277.877.657.28
CWIP 10.4412.925.1810.4500000
Investments 22.6422.6410.246.404.131.670.740.560.220.30
Inventories000000.010.170.030.010.04
Trade Receivables11.9012.4411.623.563.394.3934.132.692.55
Cash Equivalents 1.611.040.400.720.290.080.340.390.150.15
Others Assets32.0836.5216.1910.3110.038.608.405.695.222.98
Total Assets 132.12134.0565.2740.9632.4227.1220.9218.6715.9413.30

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 2.665.532.99-0.28-0.62-0.91-1.01-2.18-0.747.47
PBT -6.69-8.63-14.43-16.89-7.63-3.14-5.46-3.39-0.83-3.99
Adjustment 12.1412.8918.505.8851.063.450.640.361.13
Changes in Working Capital 4.246.19-1.0910.722.011.1710.57-0.2810.33
Tax Paid 0000.01000000
Cash Flow From Investing Activity -4.75-3.61-1.151.960.471.460.7400.14-0.17
Capex -5.03-3.61-1.28-2-1.80-1.04-0.26-0.20-0.24-0.11
Net Investments 0003.84000.930.170.35-0.08
Others 0.2700.130.122.272.500.070.020.030.02
Cash Flow From Financing Activity -0.49-2.49-2.48-1.35-0.28-0.760.532.240.36-7.29
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 8.304.04000000012.85
Interest Paid -5.76-6.81-7.70-0.04-0.04-0.02-0.05-0.18-0.28-0.58
Dividend Paid 0000000000
Others -3.040.285.23-1.31-0.24-0.740.582.420.64-19.56
Net Cash Flow -2.59-0.58-0.640.32-0.43-0.210.260.05-0.250.01
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)-12.9-18.84N/AN/AN/AN/AN/AN/AN/AN/A
ROCE (%)-0.87-1.74N/AN/AN/AN/AN/AN/AN/AN/A
Asset Turnover Ratio0.140.120.140.270.330.50.50.550.60.67
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/AN/AN/A0.25
Working Capital Days
Receivable Days2582783141971049611312011998
Inventory Days0000003311
Payable Days0000006,5888,54900

Sea TV Network Ltd Stock News

Sea TV Network Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Sea TV Network on 20-Dec-2024 16:59 is ₹9.57.
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 20-Dec-2024 16:59 the market cap of Sea TV Network stood at ₹11.50.
The latest P/E ratio of Sea TV Network as of 20-Dec-2024 16:59 is 0.38.
The latest P/B ratio of Sea TV Network as of 20-Dec-2024 16:59 is -0.29.
The 52-week high of Sea TV Network is ₹13.11 and the 52-week low is ₹5.45.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Sea TV Network is ₹8.26 ( Cr.) .

About Sea TV Network Ltd

Sea TV Network was incorporated as Sea TV Network Limited at Agra, Uttar Pradesh, on May 21, 2004, under the Companies Act, 1956. The Company obtained the certificate of commencement of business on June 01, 2004. Sea TV Network Limited is one of the three MSOs in the Agra region. Sea TV Network is engaged in providing services of a Multi System Operator (MSO) to various Local Cable TV operators of Agra city. The promoters of Sea TV are in this line of activity since about 16 years and are well conversant with the Cable TV industry. Sea TV is one of the three existing MSOs in Agra City.

The Jain brothers, the promoters of the company under the guidance of Neeraj Jain, started their cable TV business in the year 1992 in the name of “Shubham Cable Satellite” from 118 Manas Nagar, Shahganj Agra. This was not a corporate entity and the business was at a very rudimentary stage with only two channels. Even with such a small network they managed to garner a viewer base of approximately 800 customers. As the fancy towards this new mode of television picked up, the demand for the number of channels increased. As a result they expanded their network and were able to telecast a bouquet of 18 channels. Encouraged with the continual growth of their subscriber base they set up another Headend in the year 1995 with a capacity of 35 channels, at 4 Mini MIG Friend’s colony, New Shahganj, Agra. This new branch of theirs captured a base of 500-700 subscribers. By this time organised players also entered the cable market in Agra city. Many FTA (Free to Air) channels were converted into pay channels. The Jain brothers tied up with various organized market participants and started taking signals from them at both locations. This continued till the year 2002. Upto this time however, the status of the Jain brothers was that of an LCO (Local Cable Operator) and not an MSO (Multi System Operator). The difference between the two entities is that the latter gets the signals directly from a broadcaster and distributes it through the former. The subscriber base belongs to the latter and the former is merely an agent.

In January 2003, the Jain brothers started business operations under SPN Trust, an existing family trust, for having smoother operations and better control over their business, under the name and style of “Sea TV”. Since the first day of commencement of business operations under SPN Trust, they acquired the status of a full-fledged MSO, a departure from their status of an LCO. On May 21, 2004 Sea TV Network was incorporated to carry on the business in a more organized and streamlined manner as a corporate entity. Thereafter, the entire business of the SPN trust along with the assets and cable network was purchased by the company and they have been running this business since.

Milestones:

  • 2004 - Year of Incorporation
  • 2009 - The Ministry of Information and Broadcasting, Government of India gave its permission for up-linking and down-linking of non-news and current affairs TV channel “Jinvani” in Hindi, English and all other Indian languages and for a news and current affairs TV Channel “SeaNews” in Hindi, English and all other Indian languages

Sea TV also has its own local channels, programmes of which are produced by its own production team. These local channels mainly focus on Agra city/U.P State news/events and information, which is more relevant to the city viewers. These channels are broadcasted free of charge to the TV subscribers of Sea TV.

Sea News: - It is a 24 hour News channel of Agra City. The focus is primarily on Local News from Agra City and other news from the state of Uttar Pradesh. This is the USP of this news channel, as such news content is not catered to by the National level news channels. The entire operations of the news channel are managed in-house by its production team consisting of 41 employees.

Sea Jinvani: - This channel is dedicated to the followers of ‘Jain Religion’. All type of religious programmes like Pravachan, Satsang, Short stories on the various Jain Tirth, Songs etc are telecast through this channel. The Company also has plans to launch this channel as a Satellite Channel as a part of the second phase of its expansion activities. It has been conceived to be an international channel based on Jainism, while at the same time giving due weightage to all other religious cultural events and religious practices of the people.

Sea TV: - On this channel the company telecast’s local cultural programmes, sport meets, annual functions, various other programmes e.g 'Kavi Sammelan' etc. Thus they are able to attract schools/colleges, Clubs, Hotels, Committees and provide them a local platform for their performances.

Sea Bhakti: - It is 24 hour religious channel. Besides these niche channels the Company also plays old Hindi Movies and Music on its local channels. Company has made 3 applications to the Ministry of Information & Broadcasting for uplinking TV Channels with news and current affairs in the name of “REAL NEWS”, “OCEAN TV” and “YOUR TV” on August 12, 2010. All applications are pending as on date.

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.