DISH TV INDIA LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 17.9 INR | 0.00% |
|
+2.29% | -2.19% |
| Mar. 21 | Dish TV India Limited Announces Changes in Directorate | CI |
| Mar. 15 | Dish TV India Limited Approves Board Appointments | CI |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 71,625 | 7,457 | 17,032 | 30,105 | 23,936 | 32,958 | - | - |
| Enterprise Value (EV) 1 | 89,225 | 15,955 | 20,316 | 32,039 | 22,847 | 31,130 | 27,996 | 26,090 |
| P/E ratio | -6.54 x | -0.48 x | -1.51 x | -1.72 x | -1.49 x | 59.7 x | 25.6 x | 11.2 x |
| Yield | 1.29% | - | - | - | - | - | - | - |
| Capitalization / Revenue | 1.16 x | 0.21 x | 0.52 x | 1.07 x | 1.06 x | 1.69 x | 1.61 x | 1.4 x |
| EV / Revenue | 1.45 x | 0.45 x | 0.63 x | 1.14 x | 1.01 x | 1.6 x | 1.37 x | 1.11 x |
| EV / EBITDA | 4.36 x | 0.76 x | 1.01 x | 1.95 x | 2.5 x | 3.88 x | 3.1 x | 2.28 x |
| EV / FCF | 34.5 x | 1.33 x | 1.82 x | 6.32 x | 7.3 x | 30.5 x | 9.2 x | 15.7 x |
| FCF Yield | 2.9% | 75.2% | 54.9% | 15.8% | 13.7% | 3.28% | 10.9% | 6.36% |
| Price to Book | 1.3 x | 0.19 x | 0.63 x | 3.22 x | -3.17 x | -4.84 x | -5.97 x | -12.8 x |
| Nbr of stocks (in thousands) | 1,841,254 | 1,841,274 | 1,841,288 | 1,841,256 | 1,841,256 | 1,841,256 | - | - |
| Reference price 2 | 38.90 | 4.050 | 9.250 | 16.35 | 13.00 | 17.90 | 17.90 | 17.90 |
| Announcement Date | 5/24/19 | 7/23/20 | 6/30/21 | 5/30/22 | 5/12/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 61,661 | 35,563 | 32,494 | 28,025 | 22,618 | 19,449 | 20,447 | 23,537 |
| EBITDA 1 | 20,443 | 21,060 | 20,170 | 16,442 | 9,134 | 8,024 | 9,034 | 11,419 |
| EBIT 1 | 6,034 | 6,798 | 4,851 | 5,734 | 642.7 | 3,227 | 3,948 | 5,920 |
| Operating Margin | 9.78% | 19.11% | 14.93% | 20.46% | 2.84% | 16.59% | 19.31% | 25.15% |
| Earnings before Tax (EBT) 1 | -15,357 | -17,874 | -6,975 | -23,812 | -20,881 | 680 | 1,773 | 3,902 |
| Net income 1 | -11,449 | -16,388 | -11,776 | -18,314 | -16,835 | 509 | 1,326 | 2,918 |
| Net margin | -18.57% | -46.08% | -36.24% | -65.35% | -74.43% | 2.62% | 6.49% | 12.4% |
| EPS 2 | -5.950 | -8.520 | -6.120 | -9.510 | -8.750 | 0.3000 | 0.7000 | 1.600 |
| Free Cash Flow 1 | 2,588 | 11,997 | 11,150 | 5,073 | 3,130 | 1,020 | 3,042 | 1,659 |
| FCF margin | 4.2% | 33.73% | 34.31% | 18.1% | 13.84% | 5.24% | 14.88% | 7.05% |
| FCF Conversion (EBITDA) | 12.66% | 56.97% | 55.28% | 30.85% | 34.26% | 12.71% | 33.67% | 14.53% |
| FCF Conversion (Net income) | - | - | - | - | - | 200.39% | 229.41% | 56.85% |
| Dividend per Share | 0.5000 | - | - | - | - | - | - | - |
| Announcement Date | 5/24/19 | 7/23/20 | 6/30/21 | 5/30/22 | 5/12/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2021 Q3 | 2021 Q4 | 2022 Q1 |
|---|---|---|---|
| Net sales 1 | 8,157 | 7,518 | 7,310 |
| EBITDA 1 | 5,039 | 4,260 | 4,388 |
| EBIT | - | - | - |
| Operating Margin | - | - | - |
| Earnings before Tax (EBT) | 948.6 | - | - |
| Net income | 906.9 | -14,086 | - |
| Net margin | 11.12% | -187.38% | - |
| EPS | 0.4700 | - | - |
| Dividend per Share | - | - | - |
| Announcement Date | 1/29/21 | 6/30/21 | 8/12/21 |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 17,600 | 8,498 | 3,284 | 1,934 | - | - | - | - |
| Net Cash position 1 | - | - | - | - | 1,089 | 1,828 | 4,962 | 6,868 |
| Leverage (Debt/EBITDA) | 0.8609 x | 0.4035 x | 0.1628 x | 0.1176 x | - | - | - | - |
| Free Cash Flow 1 | 2,588 | 11,997 | 11,150 | 5,073 | 3,130 | 1,020 | 3,042 | 1,659 |
| ROE (net income / shareholders' equity) | 6.82% | 2.88% | -12.2% | -13.8% | - | - | - | - |
| ROA (Net income/ Total Assets) | 2.83% | -12.6% | - | -3.13% | 4.01% | 7.9% | 8.7% | 11.6% |
| Assets 1 | -404,945 | 129,773 | - | 584,267 | -419,783 | 6,443 | 15,241 | 25,155 |
| Book Value Per Share 2 | 29.80 | 20.90 | 14.60 | 5.080 | -4.100 | -3.700 | -3.000 | -1.400 |
| Cash Flow per Share 2 | 5.670 | 11.50 | 8.180 | 5.930 | 3.470 | 3.500 | 5.100 | 4.400 |
| Capex 1 | 8,321 | 10,042 | 4,589 | 6,369 | 3,554 | 5,458 | 6,331 | 6,431 |
| Capex / Sales | 13.49% | 28.24% | 14.12% | 22.73% | 15.71% | 28.06% | 30.96% | 27.32% |
| Announcement Date | 5/24/19 | 7/23/20 | 6/30/21 | 5/30/22 | 5/12/23 | - | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
17.9
INR
Average target price
24
INR
Spread / Average Target
+34.08%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -2.19% | 395M | |
| +24.85% | 207B | |
| +9.98% | 16.08B | |
| -19.47% | 8.36B | |
| -15.67% | 7.93B | |
| 0.00% | 4.58B | |
| +37.01% | 4.24B | |
| +11.41% | 3.5B | |
| +46.62% | 2.68B | |
| +18.46% | 2.55B |
- Stock Market
- Equities
- DISHTV Stock
- Financials Dish TV India Limited
