Line up to six companies across valuation, growth, profitability, leverage, ownership and technicals. Best and worst per row are highlighted.
| Metric | PFOCUS | SAREGAMA | TIPSMUSIC | NETWORK18 | BALAJITELE |
|---|---|---|---|---|---|
| Size & Price | |||||
| Market capitalisation | ₹23,400 Cr | ₹9,539 Cr | ₹8,233 Cr | ₹3,921 Cr | ₹1,098 Cr |
| Enterprise value | ₹28,341 Cr | ₹9,609 Cr | ₹8,233 Cr | ₹7,034 Cr | ₹1,111 Cr |
| Revenue (TTM) | ₹4,919 Cr | ₹1,041 Cr | ₹394 Cr | ₹2,169 Cr | ₹378 Cr |
| EBITDA (TTM) | ₹1,438 Cr | ₹375 Cr | ₹273 Cr | ₹47 Cr | ₹-30 Cr |
| PAT (TTM) | ₹116 Cr | ₹222 Cr | ₹215 Cr | ₹-35 Cr | ₹-21 Cr |
| Current price | ₹301.55 | ₹494.75 | ₹644.20 | ₹25.43 | ₹90.04 |
| 1-day change | -4.57% | -2.33% | -2.07% | -1.7% | -1.34% |
| Avg volume (30d) | — | — | — | — | — |
| 52-week high | — | — | — | — | — |
| 52-week low | — | — | — | — | — |
| Distance from 52w high | — | — | — | — | — |
| Distance from 52w low | — | — | — | — | — |
| Valuation | |||||
| Price to earnings | 202.5× | 43.0× | 38.4× | — | — |
| Price to book | 11.2× | 5.6× | 31.7× | 0.8× | 1.8× |
| Price to sales | 4.8× | 9.2× | 20.9× | 1.8× | 2.9× |
| EV / EBITDA | 19.7× | 25.6× | 30.2× | 149.7× | -36.8× |
| Dividend yield | 0% | 1.82% | 2.48% | 0% | 0% |
| Earnings yield | 0.49% | 2.33% | 2.61% | — | — |
| PEG ratio | 14.37 | 11.42 | 0.92 | — | — |
| Book value / share | ₹26.9 | ₹87.8 | ₹20.3 | ₹32.1 | ₹51.2 |
| EPS (TTM) | ₹1.5 | ₹11.5 | ₹16.8 | ₹-0.2 | ₹-1.8 |
| Growth | |||||
| Sales growth (1y) | 29.9% | -15.9% | 20.9% | -69.2% | -53.5% |
| Sales growth (3y CAGR) | 0.2% | 10.2% | 26.2% | -30.1% | -29.2% |
| Sales growth (5y CAGR) | 13% | 17.4% | 32.9% | -14.7% | -6.4% |
| Profit growth (1y) | — | 1.4% | 30.1% | — | — |
| Profit growth (3y CAGR) | 14.1% | 3.8% | 41.5% | — | — |
| Profit growth (5y CAGR) | — | 13% | 37.9% | 36.4% | — |
| Qtr sales growth (YoY) | 23.8% | 27.5% | 20.9% | 10.3% | 229.9% |
| Qtr profit growth (YoY) | -141.4% | 42.1% | -4.7% | -125.8% | — |
| Profitability | |||||
| Operating margin | 30.4% | 34.2% | 73.4% | 2.1% | -31.2% |
| Net margin | 6.5% | 20.9% | 57.7% | 7.3% | -23.6% |
| Return on equity | 15.4% | 12.6% | 92.3% | 3.2% | -7.7% |
| Return on capital employed | 25.2% | 17.1% | 118% | -1.2% | -9.7% |
| Return on assets | 2.8% | 8.9% | 59.9% | 1.7% | -5.8% |
| ROE (3y avg) | -64.4% | 13.4% | 86.2% | -11.1% | 4.2% |
| ROCE (3y avg) | 12.3% | 16.9% | 98.9% | -0.9% | -0.2% |
| Leverage & Quality | |||||
| Debt to equity | 2.37 | 0.04 | 0 | 0.63 | 0.02 |
| Interest coverage | 1.7× | 54.7× | 1,460.4× | -0.3× | -32.5× |
| Current ratio | 0.7 | 1.75 | 3.15 | 0.26 | 2.6 |
| Working capital days | -5 | 114 | -15 | 59 | 306 |
| Ownership | |||||
| Promoter holding | 60.7% | 60.8% | 64.2% | 56.9% | 31.3% |
| Promoter pledge | 0% | 0% | 0% | 0% | 0% |
| FII holding | 3.4% | 11.5% | 8% | 4.3% | 24.5% |
| DII holding | 1.1% | 8.6% | 5.4% | 0.1% | 0% |
| Public holding | 34.8% | 18.6% | 22.5% | 38.7% | 44.1% |
| Promoter holding change (1y) | -6.88% | 1.19% | 0% | 0% | -0.6% |
| Technical | |||||
| 50-day moving average | — | — | — | — | — |
| 200-day moving average | — | — | — | — | — |
| Price vs 50 DMA | — | — | — | — | — |
| Price vs 200 DMA | — | — | — | — | — |
| RSI (14) | — | — | — | — | — |
| Return (1m) | — | — | — | — | — |
| Return (3m) | — | — | — | — | — |
| Return (6m) | — | — | — | — | — |
| Return (1y) | — | — | — | — | — |
| Return (3y CAGR) | — | — | — | — | — |
| Relative strength (1y) | — | — | — | — | — |
| Volatility (1y) | — | — | — | — | — |
| Beta | — | — | — | — | — |
best in row weakest in rowRows without a better/worse direction aren't highlighted.
| Line item | PFOCUSMar 2021 · 2021-03-31Consolidated | SAREGAMAMar 2021 · 2021-03-31Consolidated | TIPSMUSICMar 2021 · 2021-03-31Standalone | NETWORK18Mar 2021 · 2021-03-31Consolidated | BALAJITELEMar 2021 · 2021-03-31Consolidated |
|---|---|---|---|---|---|
| Revenue | 2,536 | 442 | 91 | 4,705 | 294 |
| COGS | 0 | 46 | 0 | 1 | 261 |
| Gross profit | — | 396 | — | — | 33 |
| Operating expenses | 1,953 | 266 | 35 | 3,932 | 137 |
| Operating profit (EBITDA) | 583 | 130 | 55 | 772 | -104 |
| OPM % | 23% | 29.4% | 60.9% | 16.4% | -35.4% |
| Depreciation | 422 | 6 | 1 | 147 | 29 |
| Interest | 251 | 3 | 0 | 157 | 2 |
| Other income | 51 | 31 | 5 | 44 | 24 |
| Profit before tax | -39 | 152 | 59 | 512 | -110 |
| Tax | 18 | 38 | 16 | -35 | 9 |
| Tax % | 45.5% | 25.3% | 26.6% | -6.8% | 7.7% |
| PAT | -56 | 113 | 43 | 547 | -119 |
| PAT margin % | -2.2% | 25.7% | 48% | 11.6% | -40.5% |
| EPS (₹) | -1.9 | 65.6 | 65.4 | 0.3 | -11.8 |
A blank means that line was not filed or cannot be derived for that company. Compare periods and basis labels before reading across a row.