Market Closed -
NSE India S.E.
Other stock markets
|
5-day change | 1st Jan Change | ||
134.73 INR | -0.55% | -0.64% | -50.95% |
09-03 | Zee Entertainment Enterprises Names Chief Technology and Product Officer | MT |
09-02 | Zee Entertainment Enterprises Limited Appoints Shiva Chinnasamy as Chief Technology & Product Officer | CI |
Fiscal Period: March | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Revenues | 79.34B | 81.3B | 77.3B | 81.89B | 80.88B | |||||
Total Revenues | 79.34B | 81.3B | 77.3B | 81.89B | 80.88B | |||||
Cost of Goods Sold, Total | 38.42B | 44.02B | 41.4B | 49.63B | 53.65B | |||||
Gross Profit | 40.92B | 37.28B | 35.9B | 32.26B | 27.23B | |||||
Selling General & Admin Expenses, Total | 889M | 598M | 605M | 568M | 151M | |||||
Provision for Bad Debts | - | - | - | - | - | |||||
Depreciation & Amortization - (IS) | 2.35B | 2.71B | 2.65B | 2.46B | 3.13B | |||||
Other Operating Expenses | 13.8B | 13.74B | 11.47B | 14.25B | 15.53B | |||||
Other Operating Expenses, Total | 17.04B | 17.04B | 14.72B | 17.27B | 18.81B | |||||
Operating Income | 23.88B | 20.24B | 21.17B | 14.99B | 8.42B | |||||
Interest Expense, Total | -1.29B | -1.43B | -549M | -429M | -594M | |||||
Interest And Investment Income | 1.04B | 1.52B | 237M | 202M | 418M | |||||
Net Interest Expenses | -249M | 86M | -312M | -227M | -176M | |||||
Income (Loss) On Equity Invest. | 24M | -24M | -1M | 1M | -1M | |||||
Currency Exchange Gains (Loss) | -66M | -101M | -38M | -7M | -298M | |||||
Other Non Operating Income (Expenses) | 596M | -2.16B | -1.57B | 208M | -15M | |||||
EBT, Excl. Unusual Items | 24.19B | 18.04B | 19.25B | 14.96B | 7.94B | |||||
Impairment of Goodwill | -218M | -1.14B | -265M | - | - | |||||
Gain (Loss) On Sale Of Investments | 289M | 105M | 102M | 256M | - | |||||
Gain (Loss) On Sale Of Assets | -24M | 250M | -127M | 126M | 31M | |||||
Asset Writedown | - | -2.6B | - | - | -3.31B | |||||
Insurance Settlements | - | - | - | - | - | |||||
Other Unusual Items | 111M | -5.1B | -6.41B | -1.19B | 28M | |||||
EBT, Incl. Unusual Items | 24.34B | 9.56B | 12.56B | 14.16B | 4.68B | |||||
Income Tax Expense | 8.67B | 4.32B | 4.62B | 4.6B | 2.17B | |||||
Earnings From Continuing Operations | 15.67B | 5.25B | 7.93B | 9.56B | 2.51B | |||||
Earnings Of Discontinued Operations | - | - | - | - | -2.04B | |||||
Net Income to Company | 15.67B | 5.25B | 7.93B | 9.56B | 478M | |||||
Minority Interest | -1M | 19M | 70M | 88M | - | |||||
Net Income - (IS) | 15.67B | 5.26B | 8B | 9.65B | 478M | |||||
Preferred Dividend and Other Adjustments | - | - | - | - | - | |||||
Net Income to Common Incl Extra Items | 15.67B | 5.26B | 8B | 9.65B | 478M | |||||
Net Income to Common Excl. Extra Items | 15.67B | 5.26B | 8B | 9.65B | 2.51B | |||||
Per Share Items | ||||||||||
Net EPS - Basic | 16.32 | 5.48 | 8.33 | 10.04 | 0.5 | |||||
Basic EPS - Continuing Operations | 16.32 | 5.48 | 8.33 | 10.04 | 2.62 | |||||
Basic Weighted Average Shares Outstanding | 960M | 960M | 961M | 961M | 961M | |||||
Net EPS - Diluted | 16.32 | 5.48 | 8.33 | 10.04 | 0.5 | |||||
Diluted EPS - Continuing Operations | 16.32 | 5.48 | 8.33 | 10.04 | 2.62 | |||||
Diluted Weighted Average Shares Outstanding | 960M | 961M | 961M | 961M | 961M | |||||
Normalized Basic EPS | 15.74 | 11.76 | 12.6 | 9.83 | 5.16 | |||||
Normalized Diluted EPS | 15.74 | 11.76 | 12.6 | 9.83 | 5.16 | |||||
Dividend Per Share | 3.5 | 0.3 | 2.5 | 3 | - | |||||
Payout Ratio | 26.55 | 99.28 | 13.96 | 29.55 | 602.93 | |||||
Supplemental Items | ||||||||||
EBITDA | 25.82B | 22.1B | 22.64B | 16.24B | 9.66B | |||||
EBITA | 24.35B | 20.64B | 21.32B | 15.02B | 8.46B | |||||
EBIT | 23.88B | 20.24B | 21.17B | 14.99B | 8.42B | |||||
EBITDAR | 27.42B | 22.59B | 23.21B | 16.81B | 9.81B | |||||
Total Revenues (As Reported) | 81.85B | 84.14B | 78.4B | 83.11B | 81.68B | |||||
Effective Tax Rate - (Ratio) | 35.63 | 45.14 | 36.83 | 32.48 | 46.29 | |||||
Total Current Taxes | 8.54B | 5.84B | 5.06B | 4.51B | 3.21B | |||||
Total Deferred Taxes | 134M | -1.53B | -436M | 89M | -1.05B | |||||
Normalized Net Income | 15.12B | 11.29B | 12.1B | 9.44B | 4.96B | |||||
Interest on Long-Term Debt | 1.15B | 949M | 531M | 288M | 313M | |||||
Non-Cash Pension Expense | 266M | 51M | 59M | 67M | 66M | |||||
Supplemental Operating Expense Items | ||||||||||
Advertising Expense | - | - | - | - | - | |||||
Selling and Marketing Expenses | - | - | - | - | - | |||||
General and Administrative Expenses | - | - | - | - | - | |||||
Net Rental Expense, Total | 1.6B | 493M | 568M | 568M | 151M | |||||
Imputed Operating Lease Interest Expense | 1.25B | 628M | 451M | 781M | 401M | |||||
Imputed Operating Lease Depreciation | 352M | -135M | 117M | -213M | -250M | |||||
Maintenance & Repair Expenses, Total | 413M | 528M | 443M | 542M | 722M | |||||
Stock-Based Comp., COGS (Total) | 12M | 11M | 3M | - | 25M | |||||
Total Stock-Based Compensation | 12M | 11M | 3M | - | 25M |
Fiscal Period: March | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Cash And Equivalents | 12.18B | 7.3B | 10.86B | 12.68B | 7.99B | |||||
Short Term Investments | 2.52B | 525M | 311M | 242M | - | |||||
Trading Asset Securities, Total | 6.06B | 2.24B | 7.36B | - | - | |||||
Total Cash And Short Term Investments | 20.76B | 10.07B | 18.53B | 12.92B | 7.99B | |||||
Accounts Receivable, Total | 19.1B | 23.43B | 22.05B | 20.36B | 18.89B | |||||
Other Receivables | 998M | 633M | 255M | 1.31B | 717M | |||||
Notes Receivable | 2.14B | - | - | - | - | |||||
Total Receivables | 22.24B | 24.06B | 22.31B | 21.66B | 19.61B | |||||
Inventory | 32.78B | 43.38B | 39.87B | 46.45B | 55.76B | |||||
Prepaid Expenses | 330M | 235M | 235M | 801M | 1.02B | |||||
Other Current Assets, Total | 27.23B | 24.17B | 26.32B | 29.63B | 29.55B | |||||
Total Current Assets | 103B | 102B | 107B | 111B | 114B | |||||
Gross Property Plant And Equipment | 13B | 14.34B | 14.29B | 14.49B | 16.76B | |||||
Accumulated Depreciation | -5.96B | -7.21B | -8.35B | -8.62B | -9.45B | |||||
Net Property Plant And Equipment | 7.04B | 7.13B | 5.94B | 5.87B | 7.31B | |||||
Long-term Investments | 1.19B | 478M | 316M | 409M | 349M | |||||
Goodwill | 5.25B | 4.07B | 3.8B | 3.45B | 3.3B | |||||
Other Intangibles, Total | 1.86B | 1.98B | 2.4B | 2.72B | 2.68B | |||||
Loans Receivable Long-Term | - | - | - | - | - | |||||
Deferred Tax Assets Long-Term | - | 2.74B | 3.15B | 3.08B | 4.23B | |||||
Other Long-Term Assets, Total | 10.65B | 5.42B | 5.32B | 5.39B | 5.5B | |||||
Total Assets | 129B | 124B | 128B | 132B | 137B | |||||
Liabilities | ||||||||||
Accounts Payable, Total | 14.9B | 16.8B | 13.98B | 13.72B | 17.49B | |||||
Accrued Expenses, Total | 1.86B | 2.21B | 2.66B | 3.7B | 2.9B | |||||
Current Portion of Long-Term Debt | 3.72B | 2.98B | 3.84B | 14M | 19M | |||||
Current Portion of Leases | - | 341M | 194M | 193M | 634M | |||||
Current Income Taxes Payable | 2.08B | 906M | 1.08B | 359M | 103M | |||||
Unearned Revenue Current, Total | - | - | 1.08B | 1.38B | 1.46B | |||||
Deferred Tax Liability Current | 1.26B | - | - | - | - | |||||
Other Current Liabilities | 7.34B | 2.02B | 2.5B | 2.78B | 3.9B | |||||
Total Current Liabilities | 31.15B | 25.26B | 25.35B | 22.15B | 26.51B | |||||
Long-Term Debt | 7.43B | 2.99B | 14M | 21M | 40M | |||||
Long-Term Leases | - | 515M | 181M | 535M | 2.13B | |||||
Pension & Other Post Retirement Benefits | 876M | 913M | 995M | 1.04B | 1.36B | |||||
Other Non Current Liabilities | 474M | 492M | 551M | 4M | - | |||||
Total Liabilities | 39.93B | 30.17B | 27.09B | 23.74B | 30.04B | |||||
Preferred Stock Redeemable | 16M | 19M | 25M | 24M | 25M | |||||
Total Preferred Equity | 16M | 19M | 25M | 24M | 25M | |||||
Common Stock, Total | 960M | 960M | 961M | 961M | 961M | |||||
Retained Earnings | 78.72B | 78.11B | 81.79B | 85B | 82.52B | |||||
Comprehensive Income and Other | 9.56B | 14.37B | 18.2B | 22.66B | 23.74B | |||||
Total Common Equity | 89.24B | 93.44B | 101B | 109B | 107B | |||||
Minority Interest | 143M | 110M | 129M | - | - | |||||
Total Equity | 89.4B | 93.57B | 101B | 109B | 107B | |||||
Total Liabilities And Equity | 129B | 124B | 128B | 132B | 137B | |||||
Supplemental Items | ||||||||||
ECS Total Shares Outstanding on Filing Date | 960M | 960M | 961M | 961M | 961M | |||||
ECS Total Common Shares Outstanding | 960M | 960M | 961M | 961M | 961M | |||||
Book Value / Share | 92.91 | 97.28 | 105.1 | 113.09 | 111.63 | |||||
Tangible Book Value | 82.13B | 87.39B | 94.74B | 102B | 101B | |||||
Tangible Book Value Per Share | 85.51 | 90.98 | 98.63 | 106.67 | 105.4 | |||||
Total Debt | 11.14B | 6.83B | 4.23B | 763M | 2.82B | |||||
Net Debt | -9.61B | -3.24B | -14.3B | -12.16B | -5.17B | |||||
Debt Equivalent of Unfunded Proj. Benefit Obligation | 802M | 824M | 929M | 973M | 1.27B | |||||
Debt Equivalent Oper. Leases | 12.82B | 3.94B | 4.54B | 4.54B | 1.21B | |||||
Minority Interest, Total (Incl. Fin. Div) | 143M | 110M | 129M | - | - | |||||
Equity Method Investments, Total | 220M | 197M | 20M | 21M | 19M | |||||
Account Code - Inventory Valuation | 6 | 6 | 6 | 6 | 6 | |||||
Inventories - Raw Materials, Total | 10M | 11M | 11M | 13M | 15M | |||||
Inventories - Finished Goods, Total | 32.78B | 43.36B | 39.86B | 46.44B | 55.74B | |||||
Land - (BS) | - | - | - | - | - | |||||
Buildings, Total | 1.39B | 1.84B | 1.92B | 1.92B | 1.92B | |||||
Machinery, Total | 9.53B | 9.59B | 10.01B | 9.72B | 9.62B | |||||
Full Time Employees | 3.08K | 3.43K | 3.34K | 3.18K | 3.46K | |||||
Accumulated Allowance for Doubtful Accounts (Supple) | 1.72B | 4.71B | 5.27B | 4.43B | 4.34B |
Fiscal Period: March | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Income | 15.67B | 5.26B | 8B | 9.65B | 478M | |||||
Depreciation & Amortization - CF | 1.46B | 1.76B | 1.59B | 1.42B | 1.99B | |||||
Amortization of Goodwill and Intangible Assets - (CF) | 472M | 396M | 148M | 35M | 35M | |||||
Depreciation & Amortization, Total | 1.94B | 2.16B | 1.73B | 1.46B | 2.02B | |||||
Amortization of Deferred Charges, Total - (CF) | 411M | 550M | 865M | 981M | 1.39B | |||||
(Gain) Loss From Sale Of Asset | 24M | -250M | 238M | -22M | -31M | |||||
(Gain) Loss on Sale of Investments - (CF) | -109M | 2.49B | 1.86B | -219M | 197M | |||||
Asset Writedown & Restructuring Costs | 218M | 2.84B | 265M | - | - | |||||
(Income) Loss On Equity Investments - (CF) | -24M | 24M | 1M | -1M | 1M | |||||
Stock-Based Compensation (CF) | 12M | 11M | 3M | - | 25M | |||||
Provision and Write-off of Bad Debts | 838M | 5.66B | 956M | 415M | 1.46B | |||||
Net Cash From Discontinued Operations | - | - | - | - | -2.07B | |||||
Other Operating Activities, Total | -474M | 510M | 745M | 177M | 535M | |||||
Change In Accounts Receivable | -14.26B | -289M | 2.93B | -1.27B | 1.63B | |||||
Change In Inventories | -11.54B | -14.83B | -534M | -9.8B | -9.11B | |||||
Change In Accounts Payable | 8.65B | -1.64B | -1.59B | 1.44B | 4.75B | |||||
Cash from Operations | 1.35B | 2.5B | 15.48B | 2.8B | 1.29B | |||||
Capital Expenditure | -1.97B | -810M | -610M | -833M | -1.28B | |||||
Sale of Property, Plant, and Equipment | 9M | 367M | 320M | 75M | 117M | |||||
Cash Acquisitions | - | - | - | - | - | |||||
Divestitures | - | - | - | 448M | 148M | |||||
Sale (Purchase) of Real Estate properties | - | - | - | - | - | |||||
Sale (Purchase) of Intangible assets | -856M | -1.01B | -1.45B | -1.53B | -1.4B | |||||
Investment in Marketable and Equity Securities, Total | 10.17B | 3.89B | -3.76B | 7.39B | -7M | |||||
Net (Increase) Decrease in Loans Originated / Sold - Investing | 293M | 78M | - | - | - | |||||
Other Investing Activities, Total | 1.01B | 1.37B | 443M | 217M | 403M | |||||
Cash from Investing | 8.66B | 3.89B | -5.06B | 5.77B | -2.02B | |||||
Long-Term Debt Issued, Total | 26M | 2M | 14M | 23M | 45M | |||||
Total Debt Issued | 26M | 2M | 14M | 23M | 45M | |||||
Short Term Debt Repaid, Total | - | - | - | - | - | |||||
Long-Term Debt Repaid, Total | -11M | -461M | -235M | -243M | -886M | |||||
Total Debt Repaid | -11M | -461M | -235M | -243M | -886M | |||||
Issuance of Common Stock | - | - | - | - | - | |||||
Repurchase of Preferred Stock | -4.89B | -4.84B | -4.03B | -4.03B | - | |||||
Common Dividends Paid | -2.78B | -4.08B | -290M | -2.4B | -2.88B | |||||
Preferred Dividends Paid | -1.38B | -1.15B | -827M | -449M | - | |||||
Common & Preferred Stock Dividends Paid | - | - | - | - | - | |||||
Common & Preferred Stock Dividends Paid | -4.16B | -5.23B | -1.12B | -2.85B | -2.88B | |||||
Other Financing Activities, Total | -627M | -92M | -43M | -49M | -360M | |||||
Cash from Financing | -9.66B | -10.62B | -5.41B | -7.15B | -4.08B | |||||
Foreign Exchange Rate Adjustments | -19M | 85M | -51M | 85M | 68M | |||||
Miscellaneous Cash Flow Adjustments | - | - | - | - | -68M | |||||
Net Change in Cash | 332M | -4.15B | 4.96B | 1.5B | -4.81B | |||||
Supplemental Items | ||||||||||
Cash Interest Paid | 54M | 92M | 43M | 49M | 80M | |||||
Cash Income Tax Paid (Refund) | 9.87B | 3.11B | 5.01B | 4.97B | 3.89B | |||||
Levered Free Cash Flow | -4.76B | -2.11B | 15.93B | -17.25M | 2.19B | |||||
Unlevered Free Cash Flow | -3.95B | -1.22B | 16.27B | 251M | 2.56B | |||||
Change In Net Working Capital | 18.41B | 14.76B | -2.5B | 9.2B | 3.47B | |||||
Net Debt Issued / Repaid | 15M | -459M | -221M | -220M | -841M |
Fiscal Period: March | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||||
Return on Assets | 12.41 | 10 | 10.49 | 7.19 | 3.91 | |||||
Return on Total Capital | 15.58 | 12.59 | 12.86 | 8.72 | 4.8 | |||||
Return On Equity % | 18.98 | 5.73 | 8.15 | 9.11 | 2.33 | |||||
Return on Common Equity |