D B CORP | NEXT MEDIAWORKS | D B CORP/ NEXT MEDIAWORKS |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 14.7 | -1.7 | - | View Chart |
P/BV | x | 2.6 | - | - | View Chart |
Dividend Yield | % | 2.1 | 0.0 | - |
D B CORP NEXT MEDIAWORKS |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
D B CORP Mar-23 |
NEXT MEDIAWORKS Mar-23 |
D B CORP/ NEXT MEDIAWORKS |
5-Yr Chart Click to enlarge
|
||
High | Rs | 157 | 9 | 1,789.9% | |
Low | Rs | 73 | 4 | 1,709.4% | |
Sales per share (Unadj.) | Rs | 119.6 | 5.4 | 2,207.6% | |
Earnings per share (Unadj.) | Rs | 9.5 | -3.6 | -260.8% | |
Cash flow per share (Unadj.) | Rs | 15.8 | -2.3 | -681.6% | |
Dividends per share (Unadj.) | Rs | 6.00 | 0 | - | |
Avg Dividend yield | % | 5.2 | 0 | - | |
Book value per share (Unadj.) | Rs | 109.3 | -9.8 | -1,111.7% | |
Shares outstanding (eoy) | m | 177.97 | 66.89 | 266.1% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.0 | 1.2 | 79.9% | |
Avg P/E ratio | x | 12.1 | -1.8 | -676.3% | |
P/CF ratio (eoy) | x | 7.3 | -2.8 | -258.7% | |
Price / Book Value ratio | x | 1.1 | -0.7 | -158.6% | |
Dividend payout | % | 63.2 | 0 | - | |
Avg Mkt Cap | Rs m | 20,449 | 436 | 4,692.3% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 3,874 | 86 | 4,488.4% | |
Avg. sales/employee | Rs Th | 0 | 0 | - | |
Avg. wages/employee | Rs Th | 0 | 0 | - | |
Avg. net profit/employee | Rs Th | 0 | 0 | - |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 21,292 | 363 | 5,873.7% | |
Other income | Rs m | 419 | 46 | 907.8% | |
Total revenues | Rs m | 21,712 | 409 | 5,312.3% | |
Gross profit | Rs m | 3,192 | -15 | -21,863.7% | |
Depreciation | Rs m | 1,120 | 89 | 1,262.9% | |
Interest | Rs m | 213 | 186 | 114.3% | |
Profit before tax | Rs m | 2,279 | -243 | -936.5% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 588 | 0 | 146,922.5% | |
Profit after tax | Rs m | 1,691 | -244 | -693.8% | |
Gross profit margin | % | 15.0 | -4.0 | -372.2% | |
Effective tax rate | % | 25.8 | -0.2 | -15,688.2% | |
Net profit margin | % | 7.9 | -67.2 | -11.8% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 14,406 | 246 | 5,865.8% | |
Current liabilities | Rs m | 8,612 | 109 | 7,922.4% | |
Net working cap to sales | % | 27.2 | 37.8 | 72.1% | |
Current ratio | x | 1.7 | 2.3 | 74.0% | |
Inventory Days | Days | 150 | 42 | 355.4% | |
Debtors Days | Days | 80 | 1,477 | 5.4% | |
Net fixed assets | Rs m | 19,005 | 674 | 2,819.4% | |
Share capital | Rs m | 1,780 | 669 | 266.1% | |
"Free" reserves | Rs m | 17,667 | -1,326 | -1,332.0% | |
Net worth | Rs m | 19,447 | -658 | -2,957.7% | |
Long term debt | Rs m | 0 | 1,403 | 0.0% | |
Total assets | Rs m | 33,412 | 920 | 3,632.9% | |
Interest coverage | x | 11.7 | -0.3 | -3,818.5% | |
Debt to equity ratio | x | 0 | -2.1 | -0.0% | |
Sales to assets ratio | x | 0.6 | 0.4 | 161.7% | |
Return on assets | % | 5.7 | -6.3 | -91.1% | |
Return on equity | % | 8.7 | 37.1 | 23.5% | |
Return on capital | % | 12.8 | -7.7 | -167.3% | |
Exports to sales | % | 0 | 0 | - | |
Imports to sales | % | 0 | 0 | - | |
Exports (fob) | Rs m | NA | NA | - | |
Imports (cif) | Rs m | NA | NA | - | |
Fx inflow | Rs m | 69 | 0 | - | |
Fx outflow | Rs m | 98 | 0 | - | |
Net fx | Rs m | -29 | 0 | - |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 2,442 | -7 | -35,909.6% | |
From Investments | Rs m | -1,440 | 32 | -4,529.7% | |
From Financial Activity | Rs m | -1,322 | -24 | 5,506.8% | |
Net Cashflow | Rs m | -320 | 1 | -32,023.0% |
Indian Promoters | % | 71.9 | 75.0 | 95.9% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 18.1 | 2.5 | 738.0% | |
FIIs | % | 13.3 | 2.5 | 544.5% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 28.1 | 25.0 | 112.2% | |
Shareholders | 39,140 | 15,075 | 259.6% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare D B CORP With: REPRO INDIA JAGRAN PRAKASHAN MPS NAVNEET EDUCATION
No comparison is complete without understanding how the stock prices have performed over a period of time.
Here's a brief comparison:
Period | D B Corp | Next Mediaworks | S&P BSE TECK |
---|---|---|---|
1-Day | -0.89% | 5.20% | -0.82% |
1-Month | 11.92% | 28.29% | -0.88% |
1-Year | 143.12% | 69.68% | 30.40% |
3-Year CAGR | 55.09% | 19.53% | 10.52% |
5-Year CAGR | 8.54% | -17.34% | 15.15% |
* Compound Annual Growth Rate
Here are more details on the D B Corp share price and the Next Mediaworks share price.
Moving on to shareholding structures...
The promoters of D B Corp hold a 71.9% stake in the company. In case of Next Mediaworks the stake stands at 75.0%.
To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of D B Corp and the shareholding pattern of Next Mediaworks.
Finally, a word on dividends...
In the most recent financial year, D B Corp paid a dividend of Rs 6.0 per share. This amounted to a Dividend Payout ratio of 63.2%.
Next Mediaworks paid Rs 0.0, and its dividend payout ratio stood at -0.0%.
You may visit here to review the dividend history of D B Corp, and the dividend history of Next Mediaworks.
For a sector overview, read our media sector report.
After opening the day on high, Indian share markets continued the momentum as the session progressed and ended the higher.