Raj Television Network Ltd

RAJTV
Entertainment
โ‚น 47.06
Price
โ‚น 243.27
Market Cap
Small Cap
-
P/E Ratio

๐Ÿ“Š Score Snapshot

4.71 / 25
Performance
21.2 / 25
Valuation
1.03 / 20
Growth
7.0 / 30
Profitability
33.94 / 100
Avoid

๐Ÿข Company Overview

โณ Loading company overview...

๐Ÿค– CARL Insights

โณ Loading CARL insights...

๐Ÿ“ˆ Net Profit (Yearly)

๐Ÿ“Š Sales (Yearly)

๐Ÿ“‰ Quarterly Sales Trend

๐Ÿ“‰ Quarterly Net Profit

๐Ÿ“ˆ Yearly Ratios

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Adj Cash EBITDA -9.26 5.47 30.27 3.83 9.38 17.16 18.82 12.31
Adj Cash EBITDA Margin -8.75 4.07 33.95 5.38 13.08 29.75 32.38 21.89
Adj Cash EBITDA To EBITDA 0.47 1.25 4.58 0.31 0.71 1.53 1.32 0.97
Adj Cash EPS -2.03 0.38 4.83 -1.43 - - 1.92 -
Adj Cash PAT -10.50 2.09 24.68 -7.51 - - 9.55 -
Adj Cash PAT To PAT 0.50 2.09 24.20 -7.36 - - 1.89 -
Adj Cash PE - 190.07 8.16 - - - 17.54 -
Adj EPS -4.05 0.16 0.22 0.21 - - 1.05 -
Adj EV To Cash EBITDA - 66.61 7.42 59.15 17.58 - 11.04 27.23
Adj EV To EBITDA - 83.19 33.99 18.33 12.45 - 14.52 26.31
Adj Number Of Shares 5.19 5.06 5.14 5.19 4.33 - 5.19 5.27
Adj PE - 477.82 182.12 186.37 - - 32.13 -
Adj Peg - - 38.25 - - - - -
Bvps 23.89 28.66 28.02 27.55 32.79 - 27.36 26.00
Cash Conversion Cycle 133.00 88.00 232.00 306.00 281.00 333.00 309.00 290.00
Cash ROCE -3.64 3.09 2.45 1.92 - - 7.81 -
Cash Roic -3.95 2.51 1.72 1.29 - - 5.46 -
Cash Revenue 105.86 134.43 89.17 71.20 71.69 57.68 58.12 56.24
Cash Revenue To Revenue 0.84 1.27 1.05 1.03 0.92 0.98 0.94 0.91
Dso 133.00 88.00 232.00 306.00 281.00 333.00 309.00 290.00
Dividend Yield - - - - - - 0.31 -
EV 466.17 364.36 224.70 226.53 164.88 - 207.83 335.16
EV To EBITDA - 83.19 34.25 18.36 12.45 - 14.55 26.49
EV To Fcff - 75.91 58.98 80.33 - - 16.87 -
Fcfe -1.81 2.70 -1.10 0.02 - - 1.80 -
Fcfe Margin -1.71 2.01 -1.23 0.03 - - 3.10 -
Fcfe To Adj PAT 0.09 2.70 -1.08 0.02 - - 0.36 -
Fcff -5.98 4.80 3.81 2.82 - - 12.32 -
Fcff Margin -5.65 3.57 4.27 3.96 - - 21.20 -
Fcff To NOPAT 0.32 2.40 1.91 0.56 - - 1.41 -
Market Cap 440.58 344.03 202.16 205.01 144.41 - 174.12 294.07
PB 3.55 2.37 1.40 1.43 1.02 - 1.23 2.15
PE - 424.94 178.77 188.10 1,112 - 32.26 -
Peg - - 37.54 0.31 - - - -
PS 3.50 3.25 2.38 2.97 1.85 - 2.81 4.74
ROCE -11.53 1.42 1.37 3.24 - - 5.81 -
ROE -15.61 0.69 0.71 0.72 - - 3.61 -
Roic -12.19 1.04 0.91 2.28 - - 3.88 -
Share Price 84.89 67.99 39.33 39.50 33.35 31.85 33.55 55.80

๐Ÿ“Š Quarterly Results

Metric Mar 2025 Dec 2024 Sep 2024 Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022 Sep 2022 Jun 2022 Mar 2022 Dec 2021
Sales 21.73 42.72 35.93 25.43 16.20 39.54 23.45 27.27 38.68 16.67 14.59 14.85 19.18 17.84
Interest 0.75 0.82 1.03 1.18 0.56 0.60 0.64 0.71 0.73 0.75 0.78 0.82 0.90 0.57
Expenses - 26.18 41.38 34.43 43.53 14.46 39.09 22.34 25.73 35.90 16.42 14.58 12.20 5.49 19.83
Other Income - - 0.19 - 0.05 0.21 0.12 0.02 0.03 0.21 0.40 0.03 0.03 0.33 -
Depreciation 0.38 0.38 0.38 0.38 0.13 0.46 0.46 0.46 0.09 0.28 -0.44 1.71 1.75 1.71
Profit Before Tax -5.58 0.33 0.09 -19.61 1.26 -0.49 0.03 0.40 2.17 -0.38 -0.30 0.15 11.37 -4.27
Tax % 19.71 18.18 22.22 13.92 21.43 6.12 33.33 37.50 30.41 36.84 26.67 26.67 4.31 1.17
Net Profit - -4.48 0.27 0.07 -16.88 0.99 -0.46 0.02 0.25 1.51 -0.24 -0.22 0.11 10.88 -4.22
Profit For PE -4.00 - - -17.00 1.00 - - - 2.00 - - - 11.00 -4.00
Profit For EPS -4.00 - - -17.00 1.00 - - - 2.00 - - - 11.00 -4.00
EPS In Rs -0.86 0.05 0.01 -3.25 0.19 -0.09 - 0.05 0.29 -0.05 -0.04 0.02 2.10 -0.81
PAT Margin % -20.62 0.63 0.19 -66.38 6.11 -1.16 0.09 0.92 3.90 -1.44 -1.51 0.74 56.73 -23.65
PBT Margin -25.68 0.77 0.25 -77.11 7.78 -1.24 0.13 1.47 5.61 -2.28 -2.06 1.01 59.28 -23.93
Tax -1.10 0.06 0.02 -2.73 0.27 -0.03 0.01 0.15 0.66 -0.14 -0.08 0.04 0.49 -0.05
Yoy Profit Growth % -553.00 159.00 250.00 -6,852 -34.00 -92.00 109.00 127.00 -86.00 94.00 91.00 103.00 9.00 -17.00
Adj Ebit -4.83 1.15 1.12 -18.43 1.82 0.11 0.67 1.11 2.90 0.37 0.48 0.97 12.27 -3.70
Adj EBITDA -4.45 1.53 1.50 -18.05 1.95 0.57 1.13 1.57 2.99 0.65 0.04 2.68 14.02 -1.99
Adj EBITDA Margin -20.48 3.58 4.17 -70.98 12.04 1.44 4.82 5.76 7.73 3.90 0.27 18.05 73.10 -11.15
Adj Ebit Margin -22.23 2.69 3.12 -72.47 11.23 0.28 2.86 4.07 7.50 2.22 3.29 6.53 63.97 -20.74
Adj PAT -4.48 0.27 0.07 -16.88 0.99 -0.46 0.02 0.25 1.51 -0.24 -0.22 0.11 10.88 -4.22
Adj PAT Margin -20.62 0.63 0.19 -66.38 6.11 -1.16 0.09 0.92 3.90 -1.44 -1.51 0.74 56.73 -23.65
Ebit -4.83 1.15 1.12 -18.43 1.82 0.11 0.67 1.11 2.90 0.37 0.48 0.97 12.27 -3.70
EBITDA -4.45 1.53 1.50 -18.05 1.95 0.57 1.13 1.57 2.99 0.65 0.04 2.68 14.02 -1.99
EBITDA Margin -20.48 3.58 4.17 -70.98 12.04 1.44 4.82 5.76 7.73 3.90 0.27 18.05 73.10 -11.15
Ebit Margin -22.23 2.69 3.12 -72.47 11.23 0.28 2.86 4.07 7.50 2.22 3.29 6.53 63.97 -20.74
NOPAT -3.88 0.79 0.87 -15.91 1.26 -0.01 0.43 0.68 1.87 -0.02 0.33 0.69 11.43 -3.66
NOPAT Margin -17.86 1.85 2.42 -62.56 7.78 -0.03 1.83 2.49 4.83 -0.12 2.26 4.65 59.59 -20.52
Operating Profit -4.83 0.96 1.12 -18.48 1.61 -0.01 0.65 1.08 2.69 -0.03 0.45 0.94 11.94 -3.70
Operating Profit Margin -22.23 2.25 3.12 -72.67 9.94 -0.03 2.77 3.96 6.95 -0.18 3.08 6.33 62.25 -20.74

๐Ÿ’ฐ Profit & Loss

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014
Sales 126.00 106.00 85.00 69.00 78.00 59.00 62.00 62.00 61.00 82.00 82.00 79.00
Interest 4.00 3.00 3.00 4.00 6.00 4.00 5.00 5.00 5.00 5.00 6.00 5.00
Expenses - 146.00 102.00 79.00 57.00 65.00 48.00 49.00 51.00 54.00 77.00 58.00 56.00
Other Income - 0.24 0.38 0.61 0.36 0.24 0.24 1.31 1.74 0.68 0.46 1.39 1.07
Exceptional Items - - 0.05 0.02 - 0.05 0.03 0.09 0.17 - - -
Depreciation 2.00 2.00 2.00 7.00 7.00 7.00 6.00 7.00 7.00 7.00 6.00 4.00
Profit Before Tax -25.00 1.00 2.00 1.00 - - 4.00 - -3.00 -5.00 13.00 16.00
Tax % 16.00 - 50.00 - - - -25.00 - -66.67 -20.00 38.46 18.75
Net Profit - -21.00 1.00 1.00 1.00 - - 5.00 -1.00 -5.00 -6.00 8.00 13.00
Exceptional Items At - 0.09 0.04 0.01 - - 0.02 -1.32 0.17 - - -
Profit For PE -21.01 0.72 1.09 1.08 0.13 0.01 5.38 -0.05 -4.95 -6.05 8.16 12.91
Profit For EPS -21.01 0.81 1.13 1.09 0.13 0.01 5.40 -1.37 -4.78 -6.05 8.16 12.91
EPS In Rs -4.05 0.16 0.22 0.21 0.03 - 1.04 -0.26 -0.92 -1.17 1.57 2.49
Dividend Payout % - - - - - - 10.00 - - -21.00 32.00 20.00
PAT Margin % -16.67 0.94 1.18 1.45 - - 8.06 -1.61 -8.20 -7.32 9.76 16.46
PBT Margin -19.84 0.94 2.35 1.45 - - 6.45 - -4.92 -6.10 15.85 20.25
Tax -4.00 - 1.00 - - - -1.00 1.00 2.00 1.00 5.00 3.00
Adj Ebit -21.76 2.38 4.61 5.36 6.24 4.24 8.31 5.74 0.68 -1.54 19.39 20.07
Adj EBITDA -19.76 4.38 6.61 12.36 13.24 11.24 14.31 12.74 7.68 5.46 25.39 24.07
Adj EBITDA Margin -15.68 4.13 7.78 17.91 16.97 19.05 23.08 20.55 12.59 6.66 30.96 30.47
Adj Ebit Margin -17.27 2.25 5.42 7.77 8.00 7.19 13.40 9.26 1.11 -1.88 23.65 25.41
Adj PAT -21.00 1.00 1.02 1.02 - - 5.04 - -4.72 -6.00 8.00 13.00
Adj PAT Margin -16.67 0.94 1.20 1.48 - - 8.13 - -7.74 -7.32 9.76 16.46
Ebit -21.76 2.38 4.56 5.34 6.24 4.19 8.28 5.65 0.51 -1.54 19.39 20.07
EBITDA -19.76 4.38 6.56 12.34 13.24 11.19 14.28 12.65 7.51 5.46 25.39 24.07
EBITDA Margin -15.68 4.13 7.72 17.88 16.97 18.97 23.03 20.40 12.31 6.66 30.96 30.47
Ebit Margin -17.27 2.25 5.36 7.74 8.00 7.10 13.35 9.11 0.84 -1.88 23.65 25.41
NOPAT -18.48 2.00 2.00 5.00 - - 8.75 - - -2.40 11.08 15.44
NOPAT Margin -14.67 1.89 2.35 7.25 - - 14.11 - - -2.93 13.51 19.54
Operating Profit -22.00 2.00 4.00 5.00 6.00 4.00 7.00 4.00 - -2.00 18.00 19.00
Operating Profit Margin -17.46 1.89 4.71 7.25 7.69 6.78 11.29 6.45 - -2.44 21.95 24.05

๐Ÿฆ Balance Sheet

Metric Mar 2025 Sep 2024 Mar 2024 Sep 2023 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Accumulated Depreciation - - 91.99 - 90.49 88.85 81.98 75.13 0.41 62.52
Average Capital Employed 158.56 161.56 167.63 - 167.64 165.57 170.44 177.54 178.66 178.92
Average Invested Capital 151.56 168.02 191.53 - 220.88 219.03 218.05 223.69 225.72 221.91
Average Total Assets 186.50 183.50 192.00 - 195.50 194.00 198.50 195.00 190.00 188.00
Average Total Equity 134.50 136.00 144.50 - 143.50 142.50 141.50 141.50 139.50 137.50
Capital Employed 150.06 158.28 167.07 164.83 168.19 167.09 164.06 176.81 178.27 179.05
Cash Equivalents 0.41 0.33 2.67 2.96 2.46 2.48 2.53 2.49 2.29 1.91
Fixed Assets 117.00 118.00 118.00 119.00 120.00 98.00 104.00 110.00 110.00 109.00
Gross Block - - 210.45 - 210.33 186.47 185.83 185.40 110.31 171.74
Inventory - - 9.88 - - 4.96 0.66 0.73 0.52 5.07
Invested Capital 139.59 143.69 163.53 192.35 219.52 222.24 215.82 220.28 227.09 224.35
Investments - - - - - - - - - -
Loans N Advances 9.68 14.47 0.80 - 0.80 0.71 6.54 7.74 1.50 1.49
Long Term Borrowings 12.99 16.98 6.30 7.57 7.40 11.33 10.15 12.67 17.43 24.23
Net Debt 25.59 29.67 20.33 18.04 22.54 21.52 20.47 32.51 33.71 41.09
Net Working Capital 22.59 25.69 45.53 73.35 99.52 124.24 111.82 110.28 117.09 115.35
Other Asset Items 16.82 17.25 26.01 26.74 24.32 25.87 24.38 23.64 23.82 22.51
Other Borrowings - - 3.65 - 4.65 - - 9.53 8.26 6.12
Other Liability Items 17.33 14.18 9.88 11.32 6.33 18.66 28.71 16.36 11.26 6.98
Reserves 98.00 102.00 119.00 118.00 118.00 117.00 116.00 115.00 116.00 111.00
Share Capital 26.00 26.00 26.00 26.00 26.00 26.00 26.00 26.00 26.00 26.00
Short Term Borrowings 13.11 13.48 12.97 13.04 12.82 12.95 12.70 13.14 10.34 12.16
Short Term Loans And Advances - - - - 0.01 - - - - -
Total Assets 190.00 187.00 183.00 180.00 201.00 190.00 198.00 199.00 191.00 189.00
Total Borrowings 26.00 30.00 23.00 21.00 25.00 24.00 23.00 35.00 36.00 43.00
Total Equity 124.00 128.00 145.00 144.00 144.00 143.00 142.00 141.00 142.00 137.00
Total Equity And Liabilities 190.00 187.00 183.00 180.00 201.00 190.00 198.00 199.00 191.00 189.00
Total Liabilities 66.00 59.00 38.00 36.00 57.00 47.00 56.00 58.00 49.00 52.00
Trade Payables 22.61 14.54 6.05 3.85 26.48 4.25 5.23 5.83 1.47 2.97
Trade Receivables 45.71 37.16 25.57 61.78 108.00 116.32 120.72 108.10 105.48 97.72

๐Ÿ’ต Cash Flows

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Cash From Financing Activity 3.00 -4.00 -7.00 -3.00 -7.00 -10.00 -12.00 -10.00
Cash From Investing Activity - - -24.00 -1.00 - -7.00 -7.00 -2.00
Cash From Operating Activity -5.00 4.00 31.00 3.00 8.00 17.00 19.00 12.00
Cash Paid For Loan Advances 0.27 0.28 0.11 4.35 0.60 -6.09 0.73 -0.60
Cash Paid For Purchase Of Fixed Assets - -0.29 -23.85 -0.65 -0.43 -7.22 -6.94 -1.86
Cash Paid For Purchase Of Investments - - - - - - - -
Cash Paid For Repayment Of Borrowings - -1.10 -3.93 - -2.51 -4.76 -6.81 -4.33
Cash Received From Borrowings 6.69 - - 1.18 - - - -
Cash Received From Sale Of Fixed Assets - - - - - - - -
Cash Received From Sale Of Investments - - - - - - - -
Change In Inventory 9.88 -9.88 4.96 -4.30 0.07 -0.21 4.55 -1.94
Change In Other Working Capital Items 3.94 2.69 -7.80 -9.80 2.69 9.17 4.60 5.27
Change In Payables 16.56 -20.42 22.23 -0.98 -0.92 4.36 -1.49 2.59
Change In Receivables -20.14 28.43 4.17 2.20 -6.31 -1.32 -3.88 -5.76
Change In Working Capital 10.50 1.09 23.66 -8.53 -3.86 5.92 4.51 -0.43
Direct Taxes Paid 3.80 -2.37 0.82 -0.25 -0.37 -0.30 -0.26 -
Dividends Paid - - - - - -0.63 - -
Dividends Received - - - - - - - -
Interest Paid -3.78 -2.51 -3.08 -3.86 -4.56 -4.48 -5.00 -5.43
Net Cash Flow -2.00 - - - - - - -
Other Cash Investing Items Paid - 0.30 0.05 0.02 - 0.05 0.03 0.09
Profit From Operations -19.47 5.08 6.31 12.05 11.77 11.63 14.85 12.08

๐Ÿงพ Shareholding Pattern

Nse Code Date Promoters Fii Dii Public Others
Rajtv 2025-03-31 - 0.00 0.00 29.12 0.00
Rajtv 2024-12-31 - 0.05 0.00 29.06 0.00
Rajtv 2024-09-30 - 0.05 0.00 29.01 0.00
Rajtv 2024-06-30 - 0.00 0.00 28.99 0.00
๐Ÿ’ฌ
Stock Chat