HT MEDIA | D B CORP | HT MEDIA/ D B CORP |
|||
---|---|---|---|---|---|
P/E (TTM) | x | -5.8 | 14.8 | - | View Chart |
P/BV | x | 0.4 | 2.6 | 13.8% | View Chart |
Dividend Yield | % | 0.0 | 2.1 | - |
HT MEDIA D B CORP |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
HT MEDIA Mar-23 |
D B CORP Mar-23 |
HT MEDIA/ D B CORP |
5-Yr Chart Click to enlarge
|
||
High | Rs | 37 | 157 | 23.2% | |
Low | Rs | 14 | 73 | 19.4% | |
Sales per share (Unadj.) | Rs | 73.5 | 119.6 | 61.4% | |
Earnings per share (Unadj.) | Rs | -10.9 | 9.5 | -114.9% | |
Cash flow per share (Unadj.) | Rs | -5.3 | 15.8 | -33.3% | |
Dividends per share (Unadj.) | Rs | 0 | 6.00 | 0.0% | |
Avg Dividend yield | % | 0 | 5.2 | 0.0% | |
Book value per share (Unadj.) | Rs | 77.3 | 109.3 | 70.7% | |
Shares outstanding (eoy) | m | 232.75 | 177.97 | 130.8% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 0.3 | 1.0 | 35.8% | |
Avg P/E ratio | x | -2.3 | 12.1 | -19.2% | |
P/CF ratio (eoy) | x | -4.8 | 7.3 | -66.1% | |
Price / Book Value ratio | x | 0.3 | 1.1 | 31.1% | |
Dividend payout | % | 0 | 63.2 | -0.0% | |
Avg Mkt Cap | Rs m | 5,889 | 20,449 | 28.8% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 3,951 | 3,874 | 102.0% | |
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 | 17,111 | 21,292 | 80.4% | |
Other income | Rs m | 1,514 | 419 | 360.9% | |
Total revenues | Rs m | 18,625 | 21,712 | 85.8% | |
Gross profit | Rs m | -1,384 | 3,192 | -43.3% | |
Depreciation | Rs m | 1,317 | 1,120 | 117.6% | |
Interest | Rs m | 771 | 213 | 362.3% | |
Profit before tax | Rs m | -1,958 | 2,279 | -85.9% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 584 | 588 | 99.4% | |
Profit after tax | Rs m | -2,542 | 1,691 | -150.3% | |
Gross profit margin | % | -8.1 | 15.0 | -53.9% | |
Effective tax rate | % | -29.8 | 25.8 | -115.6% | |
Net profit margin | % | -14.9 | 7.9 | -187.1% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 14,347 | 14,406 | 99.6% | |
Current liabilities | Rs m | 17,576 | 8,612 | 204.1% | |
Net working cap to sales | % | -18.9 | 27.2 | -69.3% | |
Current ratio | x | 0.8 | 1.7 | 48.8% | |
Inventory Days | Days | 430 | 150 | 286.2% | |
Debtors Days | Days | 764 | 80 | 957.4% | |
Net fixed assets | Rs m | 25,429 | 19,005 | 133.8% | |
Share capital | Rs m | 463 | 1,780 | 26.0% | |
"Free" reserves | Rs m | 17,525 | 17,667 | 99.2% | |
Net worth | Rs m | 17,987 | 19,447 | 92.5% | |
Long term debt | Rs m | 725 | 0 | - | |
Total assets | Rs m | 40,323 | 33,412 | 120.7% | |
Interest coverage | x | -1.5 | 11.7 | -13.2% | |
Debt to equity ratio | x | 0 | 0 | - | |
Sales to assets ratio | x | 0.4 | 0.6 | 66.6% | |
Return on assets | % | -4.4 | 5.7 | -77.1% | |
Return on equity | % | -14.1 | 8.7 | -162.5% | |
Return on capital | % | -6.3 | 12.8 | -49.5% | |
Exports to sales | % | 0 | 0 | - | |
Imports to sales | % | 6.9 | 0 | - | |
Exports (fob) | Rs m | NA | NA | - | |
Imports (cif) | Rs m | 1,189 | NA | - | |
Fx inflow | Rs m | 69 | 69 | 98.7% | |
Fx outflow | Rs m | 1,189 | 98 | 1,209.0% | |
Net fx | Rs m | -1,121 | -29 | 3,869.5% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | -471 | 2,442 | -19.3% | |
From Investments | Rs m | 2,485 | -1,440 | -172.5% | |
From Financial Activity | Rs m | -2,073 | -1,322 | 156.8% | |
Net Cashflow | Rs m | -53 | -320 | 16.5% |
Indian Promoters | % | 69.5 | 71.9 | 96.6% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 0.1 | 18.1 | 0.8% | |
FIIs | % | 0.1 | 13.3 | 0.7% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 30.5 | 28.1 | 108.6% | |
Shareholders | 49,226 | 39,140 | 125.8% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare HT MEDIA With: REPRO INDIA JAGRAN PRAKASHAN MPS
No comparison is complete without understanding how the stock prices have performed over a period of time.
Here's a brief comparison:
Period | HT Media | D B Corp | S&P BSE TECK |
---|---|---|---|
1-Day | 2.30% | -0.10% | 1.48% |
1-Month | 2.26% | 12.81% | 0.20% |
1-Year | 73.04% | 145.04% | 31.81% |
3-Year CAGR | 11.94% | 55.36% | 11.00% |
5-Year CAGR | -6.64% | 8.75% | 15.73% |
* Compound Annual Growth Rate
Here are more details on the HT Media share price and the D B Corp share price.
Moving on to shareholding structures...
The promoters of HT Media hold a 69.5% stake in the company. In case of D B Corp the stake stands at 71.9%.
To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of HT Media and the shareholding pattern of D B Corp.
Finally, a word on dividends...
In the most recent financial year, HT Media paid a dividend of Rs 0.0 per share. This amounted to a Dividend Payout ratio of -0.0%.
D B Corp paid Rs 6.0, and its dividend payout ratio stood at 63.2%.
You may visit here to review the dividend history of HT Media, and the dividend history of D B Corp.
For a sector overview, read our media sector report.
Asian markets traded higher on Tuesday following overnight gain on Wall Street.