TV Vision Ltd - Stock Valuation and Financial Performance

BSE: 540083 | NSE: TVVISION | TV Broadcasting & Software Production | Small Cap

TV Vision Share Price

6.81 0.13 1.95%
as on 25-Apr'25 16:59

DeciZen - make an informed investing decision on TV Vision

M-Cap below 100cr DeciZen not available

TV Vision stock performance -

P/E Ratio (SA):
0.00
Market Cap:
26.4 Cr.
52-wk low:
3.8
52-wk high:
29.9

Is TV Vision Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of TV Vision: Login to view analysis.

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.
TV Vision 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 % 8.9%8%14.3%-1%-16.6%-16.4%-42%-35.2%-31.6%-59.5%-
Value Creation
Index
-0.4-0.40.0-1.1-2.2-2.2NANANANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 66.18617612311711067.980.371.358.458
Sales YoY Gr.-30.2%104.2%-29.9%-4.7%-6.4%-38.1%18.3%-11.2%-18.1%-
Adj EPS 1.31.32.5-5-9.8-8.2-15.1-8.6-5.3-6.1-6.3
YoY Gr.-0.8%93%-301.6%NANANANANANA-
BVPS (₹) 11.732.63529.920.111.8-3.4-11.3-16.7-21.4-26.3
Adj Net
Profit
3.44.58.7-17.5-34.2-28.8-52.9-31.4-19.5-23.8-24
Cash Flow from Ops. 17.818.85266.20.62.2-3.81.23.9-6.4-
Debt/CF from Ops. 3.93.12.31.7191.549.8-29.693.727.5-17.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -1.4%-13%-4.9%-18.1%
Adj EPS -219%NANANA
BVPS-207%-201.3%NANA
Share Price - 37% 26.9% 41.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
11.66.27.4-15.5-39.2-51.7-359.7119.738.433.126.4
Op. Profit
Mgn %
21.226.128.920.6-4.81-38.3-60.9-10.4-16.8
Net Profit
Mgn %
5.15.35-14.3-29.2-26.2-78-39.2-27.4-40.7-41.7
Debt to
Equity
2.20.511.11.62.6-9.5-2.6-1.8-1.4-
Working Cap
Days
27526215616413015123417016119995
Cash Conv.
Cycle
15-160132-21-19-102-157-180-559

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - TV Vision Ltd.

Standalone Consolidated
TTM EPS (₹) -6.3 -6.3
TTM Sales (₹ Cr.) 58.5 58.5
BVPS (₹.) -26.3 -35.1
Reserves (₹ Cr.) -141 -175
P/BV -0.26 -0.19
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 3.80 / 29.89
All Time Low / High (₹) 0.98 / 327.95
Market Cap (₹ Cr.) 26.4
Equity (₹ Cr.) 38.7
Face Value (₹) 10
Industry PE 8.3

Quarterly Results

 Mar'24 YoY Gr. Rt. %Jun'24 YoY Gr. Rt. %Sep'24 YoY Gr. Rt. %Dec'24 YoY Gr. Rt. %
Net Interest Income (₹ Cr.)6,024 9.26,180 8.36,216 7.96,425 10.4
Interest Earned (₹ Cr.)14,633 19.415,041 15.315,369 11.715,770 11
Total Income (₹ Cr.)17,065 18.417,118 14.717,971 12.818,168 11.4
Adj EPS (₹)17 39.719.1 28.520.8 25.221.6 32
NIM (%)0.00 -0.00 -0.00 -0.00 -
Net NPA to Net Advances (%)0.43 -0.39 -0.27 -0.21 -
CASA (%)0.00 -0.00 -0.00 -0.00 -

Management X-Ray of TV Vision:

Shareholding Pattern

JavaScript chart by amCharts 3.21.5
JavaScript chart by amCharts 3.21.5Promoters:32.2%Institutions:6.07%Non-Institutions:61.73%

Promoter's Holding & Share Pledging

JavaScript chart by amCharts 3.21.5Dec22Mar23Jun23Sep23Dec23Mar24Jun24Sep24Dec24Mar2510%15%20%25%30%35%40%
Pledged *49.8449.8449.8542.8242.8242.8242.8242.7956.7250.82
* Pledged shares as % of Promoter's holding (%)

Valuation of TV Vision

MRP
spaceLock icon
MOS
spaceLock icon%
DP
spaceLock icon
Base EPS
spaceLock icon
DPS
spaceLock icon
MRP: ₹ 0
DP: ₹0
Base EPS ₹:
DPS ₹:
MOS (%):
Expected EPS Growth Rate:
0%
Base 0%
50%
Expected Rate of Return:
0%
Base 0%
50%
Future PE:
0
Base 0
200
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max

Event Update

Login/Register to view analysis.

Analyst's Notes

No data found!

Key Ratios of TV Vision

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Company Name CMP(₹)
Change ₹(%)
Market Cap
Net Sales (₹ Cr.)
Latest EPS (₹)
Net Profit Margin %
Latest P/E
Latest P/BV
Zee Entertainment 108.2 -5.7 (-5%) Small Cap 8,637 5.3 4.3 21.7 1
Sun TV Network 640.3 -18.5 (-2.8%) Small Cap 4,148 42.9 45 15.4 2.3
GTPL Hathway 109.1 -2.9 (-2.6%) Small Cap 3,212 4.3 3.5 26.3 1.1
Network 18 Media Inv 43.8 -2.4 (-5.3%) Small Cap 1,818 20.8 -9.9 2.2 1.5
Den Networks 32.9 -1.5 (-4.4%) Small Cap 1,035 2.5 8.2 14 0.4
TV Today Network 168.2 -3.7 (-2.2%) Small Cap 952 13.4 6.3 12.9 1.2
Dish TV India 5.2 -0.3 (-5%) Small Cap 815 -8 -98.3 - -0.4
Entertain. Network 135.1 -6.9 (-4.8%) Small Cap 520 1.7 5 81.9 0.9
Zee Media Corpn. 14.7 -0.3 (-2%) Small Cap 458 -1.2 -18.3 - 2.4
Siti Networks 0.6 0 (0%) Small Cap 433 -0.9 -44.8 - 0
Shows rows:

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales66.0585.98175.59123.04117.27109.7267.8780.2671.2758.36
Operating Expenses 52.0763.58124.8497.71122.93108.6293.8885.0570.6264.40
Manufacturing Costs0.4229.1748.5280.7299.5478.1366.1460.9649.5447.72
Material Costs44.5923.7059.73000-0.990.100.890
Employee Cost 3.853.846.637.999.949.689.648.588.338.43
Other Costs 3.216.879.97913.4420.8119.1015.4111.868.26
Operating Profit 13.9822.4050.7525.33-5.661.10-26.01-4.790.65-6.04
Operating Profit Margin (%) 21.2%26.1%28.9%20.6%-4.8%1.0%-38.3%-6.0%0.9%-10.4%
Other Income 0.090.01000.5300.200.060.040.23
Interest 4.373.9816.789.570.891.710.901.961.370.99
Depreciation 4.8411.6221.1427.7428.1828.1726.1924.7618.8116.94
Exceptional Items 0000000000
Profit Before Tax 4.866.8012.83-11.98-34.20-28.78-52.91-31.46-19.48-23.74
Tax 1.482.294.135.56000-0.020.010.01
Profit After Tax 3.384.518.69-17.54-34.20-28.78-52.91-31.43-19.50-23.75
PAT Margin (%) 5.1%5.2%5.0%-14.3%-29.2%-26.2%-78.0%-39.2%-27.4%-40.7%
Adjusted EPS (₹)1.31.32.5-5.0-9.8-8.2-15.1-8.6-5.3-6.1
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 30.85113.82122.45104.5170.2141.14-11.72-41.32-61.18-82.98
Share Capital 26.3834.9534.9434.9434.9434.9434.9436.7436.7438.74
Reserves 4.4878.8687.5069.5635.266.20-46.67-78.06-97.93-121.73
Minority Interest0000000000
Debt61.0417.91104.400.030.020.014.192.120.016.07
Long Term Debt11.7817.91104.400.030.0100000
Short Term Debt49.250000.010.014.192.120.016.07
Trade Payables925.8820.5826.7338.4941.9956.5055.4052.1756.20
Others Liabilities 7.5939.3522.03126.04127.30125.99128.92128.64131.28131.21
Total Liabilities 108.47196.96269.46257.31236.02209.13177.89144.85122.28110.50

Fixed Assets

Gross Block55.82165.74233.30312.98310.98311308.76308.92309.04309.07
Accumulated Depreciation24.5179.48100.63128.31154.40182.57206.51231.27250.07267.01
Net Fixed Assets31.3086.26132.67184.67156.57128.42102.2577.6558.9742.06
CWIP 0029.240000000
Investments 30.5031.6233.1233.1233.1233.1233.1233.1233.1233.12
Inventories0000000.990.8900
Trade Receivables8.6726.8832.6925.4930.1527.5223.1518.5814.4712.81
Cash Equivalents 0.901.662.051.181.301.721.220.490.780.93
Others Assets37.1050.5439.6812.8514.8718.3517.1514.1114.9421.58
Total Assets 108.47196.96269.46257.31236.02209.13177.89144.85122.28110.50

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 17.7518.8451.9766.240.582.15-3.761.173.89-6.40
PBT 4.866.8012.83-11.98-34.20-28.78-52.91-31.46-19.48-23.74
Adjustment 9.2115.6237.2637.0628.4529.5827.1426.7619.8117.87
Changes in Working Capital 3.93-2.352.9743.56.891.8422.236.113.83-0.43
Tax Paid -0.25-1.23-1.09-2.34-0.55-0.50-0.21-0.24-0.27-0.10
Cash Flow From Investing Activity -0.87-0.72-98.29-50.50-0.09-0.02-0.02-0.16-0.12-0.03
Capex -0.87-0.72-96.79-50.50-0.09-0.02-0.02-0.16-0.12-0.03
Net Investments 0000000000
Others 00-1.500000000
Cash Flow From Financing Activity -16.46-17.3746.72-16.60-0.38-1.713.28-1.73-3.486.57
Net Proceeds from Shares 00000001.8002
Net Proceeds from Borrowing -12.09-19.6163.31-6.58-0.02-0.010000
Interest Paid -4.37-4.65-16.59-10.03-0.36-1.71-0.90-1.96-1.37-0.99
Dividend Paid 0000000000
Others 06.8900004.18-1.57-2.115.56
Net Cash Flow 0.430.760.39-0.870.120.42-0.50-0.730.290.15
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)11.566.247.36-15.46-39.15-51.68N/AN/AN/AN/A
ROCE (%)8.887.9514.26-1.04-16.59-16.4N/AN/AN/AN/A
Asset Turnover Ratio0.580.560.750.470.480.490.350.50.530.5
PAT to CFO Conversion(x)5.254.185.98N/AN/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days727562868796136958585
Inventory Days0000005400
Payable Days692691420000000

TV Vision Ltd Stock News

TV Vision Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of TV Vision on 25-Apr-2025 16:59 is ₹6.81.
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 25-Apr-2025 16:59 the market cap of TV Vision stood at ₹26.39.
The latest P/E ratio of TV Vision as of 25-Apr-2025 16:59 is 0.00.
The latest P/B ratio of TV Vision as of 25-Apr-2025 16:59 is -0.26.
The 52-week high of TV Vision is ₹29.89 and the 52-week low is ₹3.80.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of TV Vision is ₹58.48 ( Cr.) .

About TV Vision Ltd

No data to display
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.
×
Please wait your portfolio is updating...