Financials Mukta Arts Limited Bombay S.E.

Equities

MUKTAARTS

INE374B01019

Entertainment Production

Delayed Bombay S.E. 02:34:26 2024-04-29 EDT 5-day change 1st Jan Change
73.5 INR +0.38% Intraday chart for Mukta Arts Limited -2.83% -4.18%

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 1,434 1,043 406.5 634.6 1,054 1,002
Enterprise Value (EV) 1 2,194 1,762 1,259 1,293 2,051 2,083
P/E ratio -29 x 40.6 x -4.67 x -5.16 x 16.9 x -5.34 x
Yield - 2.71% - - - -
Capitalization / Revenue 1.15 x 0.64 x 0.24 x 0.87 x 0.8 x 0.61 x
EV / Revenue 1.76 x 1.09 x 0.73 x 1.77 x 1.56 x 1.28 x
EV / EBITDA 26 x 12.1 x 6.9 x 18.1 x 16.5 x 53.7 x
EV / FCF -25.4 x 25 x -3.82 x 6.54 x -8 x -23.1 x
FCF Yield -3.94% 4% -26.2% 15.3% -12.5% -4.33%
Price to Book 4.23 x 3.79 x 4.69 x -20.2 x 23.1 x -4.86 x
Nbr of stocks (in thousands) 22,585 22,585 22,585 22,585 22,585 22,585
Reference price 2 63.50 46.20 18.00 28.10 46.65 44.35
Announcement Date 18-08-02 19-08-01 20-09-03 21-08-27 22-09-02 23-09-05
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 1,243 1,619 1,717 728.9 1,317 1,632
EBITDA 1 84.24 145.3 182.4 71.56 124.2 38.77
EBIT 1 -42.87 27.54 -7.454 -119.2 13.94 -146.1
Operating Margin -3.45% 1.7% -0.43% -16.35% 1.06% -8.95%
Earnings before Tax (EBT) 1 -45.01 41.96 -76.94 -112.7 101.3 -173.8
Net income 1 -49.53 25.69 -87.13 -123 62.2 -187.5
Net margin -3.98% 1.59% -5.07% -16.88% 4.72% -11.49%
EPS 2 -2.193 1.138 -3.858 -5.448 2.755 -8.305
Free Cash Flow 1 -86.37 70.4 -330 197.8 -256.5 -90.27
FCF margin -6.95% 4.35% -19.22% 27.13% -19.47% -5.53%
FCF Conversion (EBITDA) - 48.45% - 276.37% - -
FCF Conversion (Net income) - 274.06% - - - -
Dividend per Share - 1.250 - - - -
Announcement Date 18-08-02 19-08-01 20-09-03 21-08-27 22-09-02 23-09-05
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 760 718 853 659 998 1,082
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 9.018 x 4.942 x 4.675 x 9.203 x 8.031 x 27.9 x
Free Cash Flow 1 -86.4 70.4 -330 198 -256 -90.3
ROE (net income / shareholders' equity) -12% 7.66% -37.8% -182% 118% 1,231%
ROA (Net income/ Total Assets) -1.38% 0.85% -0.2% -3.05% 0.35% -3.71%
Assets 1 3,581 3,015 42,564 4,040 17,596 5,053
Book Value Per Share 2 15.00 12.20 3.840 -1.390 2.020 -9.130
Cash Flow per Share 2 1.220 2.710 1.420 6.210 4.110 3.520
Capex 1 61.1 89.2 529 11.2 227 140
Capex / Sales 4.91% 5.51% 30.84% 1.54% 17.26% 8.57%
Announcement Date 18-08-02 19-08-01 20-09-03 21-08-27 22-09-02 23-09-05
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA