TV18 BROADCAST vs NEWS CORP. (US) - Comparison Results

TV18 BROADCAST    Change

Global Broadcast News Ltd (GBN) commenced its operations in December 2005, with the launch of CNN-IBN channel in the English language news and current affairs space. The channel achieved leadership position within six months of its launch and current... Morely enjoys a market share of 37.6%, compared to 35.4% of its nearest competitor NDTV 24X7 (Source: TAM Viewership Data). After cementing its presence in the English general news genre, GBN ventured into the Hindi news genre with the launch of IBN 7 (erstwhile Channel 7). GBN had earlier entered into a share-subscription cum shareholders agreement with the promoters of Jagran TV Pvt. Ltd. and acquired 49% stake in B K Fincap Pvt. Ltd., the holding company of Jagran TV, thus gaining control over Channel 7.The company has an agreement with CNN for an exclusive, limited, non-transferable right to use and produce, inter alia, the CNN name and logo. It also has a news service agreement with Turner for production and broadcasting of revenues. In order to expand its reach, GBN has signed a Memorandum of Understanding (MoU) with Zee Turner Ltd (ZTL), which is engaged in the distribution of various satellite- based channels. As per the deal, ZTL is entitled to a commission of 20% for distributing GBN channels.GBN is part of the Network 18 Group that owns and operates some of the leading business news channels in India (through TV18). As part of the group restructuring exercise, certain business portals of the group have been consolidated into Web 18 Holdings. As a part of the arrangement, GBN will hold 15% in Web 18.

NEWS CORP. (US)

   Change

News Corporation (News Corp) is an American multinational mass media company headquartered in the US (New York). The company's operations include production and distribution of motion pictures and television programming. It provides television, direc... Moret satellite, and cable broadcasting and the publication of newspapers, magazines, books and promotional inserts.

TV18 BROADCAST   NEWS CORP.

EQUITY SHARE DATA
		TV18 BROADCAST Mar-15	NEWS CORP. Jun-12	TV18 BROADCAST/ NEWS CORP.	5-Yr Chart Click to enlarge
High	Rs	35	1,445	-
Low	Rs	29	899	-
Sales per share (Unadj.)	Rs	13.5	907.1	-
Earnings per share (Unadj.)	Rs	0.3	31.7	-
Cash flow per share (Unadj.)	Rs	0.5	63.5	-
Dividends per share (Unadj.)	Rs	0	11.55	-
Dividend yield (eoy)	%	0	1.0	0.0%
Book value per share (Unadj.)	Rs	20.1	664.3	-
Shares outstanding (eoy)	m	1,714.41	2,384.00	-
Bonus/Rights/Conversions		-	BB	-
Price / Sales ratio	x	2.3	1.3	181.7%
Avg P/E ratio	x	122.2	36.9	330.9%
P/CF ratio (eoy)	x	64.4	18.5	348.5%
Price / Book Value ratio	x	1.6	1.8	89.5%
Dividend payout	%	0	36.4	0.0%
Avg Mkt Cap	Rs m	54,433	2,793,768	1.9%
No. of employees	`000	1.6	NA	-
Total wages/salary	Rs m	3,991	0	-
Avg. sales/employee	Rs Th	14,608.6	NM	-
Avg. wages/employee	Rs Th	2,514.6	NM	-
Avg. net profit/employee	Rs Th	280.7	NM	-

INCOME DATA
Net Sales	Rs m	23,184	2,162,577	1.1%
Other income	Rs m	2,370	55,948	4.2%
Total revenues	Rs m	25,554	2,218,524	1.2%
Gross profit	Rs m	-3,997	227,960	-1.8%
Depreciation	Rs m	400	75,645	0.5%
Interest	Rs m	479	66,341	0.7%
Profit before tax	Rs m	-2,506	141,922	-1.8%
Minority Interest	Rs m	706	-14,628	-4.8%
Prior Period Items	Rs m	124	0	-
Extraordinary Inc (Exp)	Rs m	2,333	0	-
Tax	Rs m	212	51,649	0.4%
Profit after tax	Rs m	445	75,645	0.6%
Gross profit margin	%	-17.2	10.5	-163.5%
Effective tax rate	%	-8.5	36.4	-23.2%
Net profit margin	%	1.9	3.5	54.9%

BALANCE SHEET DATA
Current assets	Rs m	19,047	1,247,784	1.5%
Current liabilities	Rs m	10,940	617,027	1.8%
Net working cap to sales	%	35.0	29.2	119.9%
Current ratio	x	1.7	2.0	86.1%
Inventory Days	Days	64	28	227.7%
Debtors Days	Days	85	72	118.3%
Net fixed assets	Rs m	1,494	373,026	0.4%
Share capital	Rs m	3,429	1,476	232.4%
"Free" reserves	Rs m	30,451	0	-
Net worth	Rs m	34,478	1,583,725	2.2%
Long term debt	Rs m	1,464	974,077	0.2%
Total assets	Rs m	47,355	3,635,498	1.3%
Interest coverage	x	-4.2	3.1	-135.0%
Debt to equity ratio	x	0	0.6	6.9%
Sales to assets ratio	x	0.5	0.6	82.3%
Return on assets	%	2.0	3.9	50.0%
Return on equity	%	1.3	4.8	27.0%
Return on capital	%	3.2	7.6	41.7%
Exports to sales	%	0	0	-
Imports to sales	%	0.1	0	-
Net fx	Rs m	-458	0	-

CASH FLOW
From Operations	Rs m	-1,100	243,166	-0.5%
From Investments	Rs m	239	-91,171	-0.3%
From Financial Activity	Rs m	-393	-328,178	0.1%
Net Cashflow	Rs m	-1,254	-176,183	0.7%

NM: Not Meaningful

Source: Company Annual Reports, Regulatory Filings, Equitymaster
The reporting currency for NEWS CORP. (US) is United States Dollars. All data has been converted at 64.16 Rs / USD

Compare TV18 BROADCAST With: CTC MEDIA (Russia)  NASPERS (S. Africa)  WASHINGTON P. (US)  

Compare TV18 BROADCAST With: INOX LEISURE  EROS INTERNATIONAL  CINELINE INDIA  HINDUSTAN MEDIA VENT.  NAVNEET EDUCATION