Tips Music

₹787 -14.9 | 1.9%

WEBSITE BSE:532375 NSE : TIPSMUSIC 26 Dec, 16:01

Market Cap ₹10060 Cr.

Stock P/E 79.1

P/B 50.5

Current Price ₹787

Book Value ₹ 15.6

Face Value 1

52W High ₹950

Dividend Yield 0.76%

52W Low ₹ 335.6

Edit Ratio

Tips Music Research see more...

Overview Inc. Year: 1996Industry: Film Production, Distribution & Entertainment

Tips Industries Ltd is an entertainment organization. The Company is engaged in the enterprise of audio/video products, movie production and distribution. The Company's segments comprises Audio/Video productions and Film Productions/Distribution. It additionally owns the RACE franchise, that is a Hindi movie franchise. In addition, the Company produces Punjabi movies. The Company's music enterprise includes a virtual library of about 25,000 songs. Its song commercial enterprise consists of albums, together with kaptaan, ambarsariya, mehndi laga ke-bollywood wedding hits, karle baby dance wance-dance beat collection and loveshhuda; tracks, such as pagg wala munda, ju think, redua and oscar, and ringtones, along with aa bhi jaa sanam and mar jaayen, among others. The Company additionally produces Hollywood and Bollywood movies. The Company's films consist of jihne mera dil luteya, prince, toh baat pakki, kismat connection, race, and naqaab, among others.

Tips Music Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Tips Music Quarterly Results

#(Fig in Cr.)	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Net Sales	34	50	51	52	53	61	65	63	74	81
Other Income	1	1	1	2	2	4	3	5	5	6
Total Income	35	51	52	54	55	64	68	69	79	86
Total Expenditure	12	22	25	26	18	11	21	33	20	21
Operating Profit	23	28	27	28	37	53	47	36	59	65
Interest	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	1	0	0	1	1	1
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	23	28	27	28	36	53	46	35	58	64
Provision for Tax	6	7	7	10	9	13	12	9	15	16
Profit After Tax	17	21	20	18	27	40	35	26	44	48
Adjustments	-0	0	0	-0	0	-0	0	0	0	0
Profit After Adjustments	17	21	20	18	27	40	35	26	44	48
Adjusted Earnings Per Share	1.3	1.6	1.6	0.1	2.1	3.1	2.7	2	3.4	3.8

Tips Music Profit & Loss

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Net Sales	104	102	68	47	47	203	91	91	136	187	242	283
Other Income	2	2	3	19	2	4	18	5	3	5	14	19
Total Income	106	104	72	66	50	208	109	95	139	192	256	302
Total Expenditure	108	88	53	50	38	197	93	35	49	85	83	95
Operating Profit	-3	17	18	16	12	11	16	60	89	107	173	207
Interest	11	12	13	10	7	2	0	0	0	0	0	0
Depreciation	2	2	2	1	1	1	1	1	1	1	2	3
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	-16	3	4	4	4	7	14	59	89	106	171	203
Provision for Tax	1	1	1	1	1	4	3	16	24	29	43	52
Profit After Tax	-16	3	3	3	3	3	11	43	65	77	127	153
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	-16	3	3	3	3	3	11	43	65	77	127	153
Adjusted Earnings Per Share	-1.1	0.2	0.2	0.2	0.2	0.2	0.8	3.4	5	6	9.9	11.9

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	29%	39%	4%	9%
Operating Profit CAGR	62%	42%	74%	0%
PAT CAGR	65%	43%	112%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	124%	67%	147%	65%
ROE Average	81%	69%	54%	25%
ROCE Average	108%	95%	73%	37%

Tips Music Balance Sheet

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Shareholder's Funds	70	70	70	68	70	71	80	101	102	136	179
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	60	90	65	49	14	2	2	0	0	0	0
Other Non-Current Liabilities	0	0	1	1	1	4	3	39	33	3	75
Total Current Liabilities	110	20	39	22	122	23	13	29	50	103	176
Total Liabilities	240	180	174	140	206	99	98	169	185	242	431
Fixed Assets	30	28	26	3	2	2	2	2	6	5	8
Other Non-Current Assets	11	10	9	37	40	31	25	17	11	23	55
Total Current Assets	200	143	139	100	164	67	71	149	167	214	369
Total Assets	240	180	174	140	206	99	98	169	185	242	431

Tips Music Cash Flow

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Opening Cash & Cash Equivalents	10	13	11	2	1	6	9	26	23	22	11
Cash Flow from Operating Activities	-16	37	30	33	43	25	31	43	29	81	233
Cash Flow from Investing Activities	-0	3	1	0	0	9	-5	-14	-27	-48	-111
Cash Flow from Financing Activities	19	-42	-40	-34	-39	-31	-9	-25	-3	-43	-85
Net Cash Inflow / Outflow	3	-2	-9	-1	5	3	17	5	-1	-11	37
Closing Cash & Cash Equivalent	13	11	2	1	6	9	26	31	22	11	49

Tips Music Ratios

#	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Earnings Per Share (Rs)	-1.06	0.18	0.2	0.21	0.22	0.2	0.79	3.35	4.98	5.96	9.9
CEPS(Rs)	-0.93	0.29	0.31	0.31	0.32	0.29	0.87	3.41	5.04	6.06	10.06
DPS(Rs)	0.21	0.1	0.1	0.1	0.1	0.1	0.15	0.2	0.2	0.5	6
Book NAV/Share(Rs)	4.55	4.57	4.62	4.75	4.87	4.94	5.61	7.81	7.9	10.6	13.98
Core EBITDA Margin(%)	-4.64	14.42	21.86	-7.23	20.18	3.1	-2.21	60.94	63.6	54.56	65.6
EBIT Margin(%)	-4.68	14.52	23.99	30.92	22.39	4.66	16.09	65.44	65.41	56.72	70.73
Pre Tax Margin(%)	-14.96	3.23	5.57	9.15	8.42	3.59	15.78	65.42	65.36	56.56	70.59
PAT Margin (%)	-15.67	2.64	4.43	6.34	6.58	1.4	12.46	48.02	47.61	40.97	52.64
Cash Profit Margin (%)	-13.85	4.35	6.78	9.46	9.51	2.04	13.76	48.91	48.16	41.68	53.46
ROA(%)	-7.12	1.28	1.71	1.9	1.81	1.87	11.49	32.61	36.52	35.85	37.78
ROE(%)	-20.6	3.86	4.33	4.33	4.54	4.06	15.01	47.86	63.4	64.15	80.57
ROCE(%)	-2.49	7.85	9.8	9.98	8.94	10.27	18.13	64.56	87.1	88.8	108.26
Receivable days	24.01	14.59	44.59	75.34	57.18	17.57	57.6	66.96	44.41	37.31	35.21
Inventory Days	467.49	440.76	539.47	696.43	508.72	77.33	0	0	0	0	0
Payable days	0	0	0	0	0	0	0	0	0	0	0
PER(x)	0	23.72	32.82	28.45	42.6	31.37	12.19	14.03	44.19	24.28	46.51
Price/Book(x)	0.88	0.91	1.43	1.25	1.91	1.26	1.72	6.02	27.86	13.64	32.95
Dividend Yield(%)	5.27	2.4	1.52	1.69	1.08	1.6	1.55	0.43	0.09	0.35	1.3
EV/Net Sales(x)	1.75	1.55	2.73	3.15	3.39	0.44	1.25	6.37	20.59	9.43	23.94
EV/Core EBITDA(x)	-60.98	9.56	10.37	9.24	13.39	8.21	7.2	9.6	31.21	16.43	33.46
Net Sales Growth(%)	-24.81	-1.27	-33.13	-31.3	1	327.97	-55.23	-0.51	49.77	37.76	29.34
EBIT Growth(%)	-124.99	406.39	10.5	-11.45	-26.88	-10.82	54.41	304.7	49.7	19.44	61.3
PAT Growth(%)	-238.92	116.63	12.22	-1.65	4.88	-8.89	298.21	283.35	48.51	18.54	66.18
EPS Growth(%)	-238.92	116.63	14.39	3.48	4.9	-8.89	298.14	323.26	48.51	19.7	66.18
Debt/Equity(x)	1.9	1.51	1.28	0.94	0.51	0.12	0.02	0	0	0	0
Current Ratio(x)	1.82	7.19	3.58	4.59	1.35	2.9	5.54	5.2	3.38	2.08	2.09
Quick Ratio(x)	0.46	2.26	0.88	1.16	0.88	1.65	5.54	5.2	3.38	2.08	2.09
Interest Cover(x)	-0.45	1.29	1.3	1.42	1.6	4.33	51.66	2834.69	1218.27	370.27	490.32
Total Debt/Mcap(x)	2.17	1.65	0.9	0.76	0.27	0.09	0.01	0	0	0	0

Tips Music Shareholding Pattern

#	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoter	74.98	74.98	74.98	75	75	75	68.92	63.86	64.16	64.15
FII	0.64	0.06	0.1	0.05	0.05	0.42	0.85	2.09	2.39	4.84
DII	0	0	0	0	0	0.57	0.9	8.17	6.71	5.03
Public	24.38	24.96	24.92	24.96	24.95	24.02	29.33	25.88	26.74	25.98
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoter	0.97	0.97	0.97	0.96	9.63	9.63	8.85	8.2	8.2	8.2
FII	0.01	0	0	0	0.01	0.05	0.11	0.27	0.31	0.62
DII	0	0	0	0	0	0.07	0.12	1.05	0.86	0.64
Public	0.32	0.32	0.32	0.32	3.2	3.08	3.77	3.32	3.42	3.32
Others	0	0	0	0	0	0	0	0	0	0
Total	1.3	1.3	1.3	1.28	12.84	12.84	12.84	12.84	12.78	12.78

Pros

Company has delivered good profit growth of 111% CAGR over last 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 69%
Company is almost debt free.

Cons

Stock is trading at 50.5 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Tips Music News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Tips Music

Add Watchlist

Tips Music Research see more...

Overview Inc. Year: 1996Industry: Film Production, Distribution & Entertainment

Tips Music Share Price

Alert Data

Quarterly Price

Peer Comparison

Tips Music Quarterly Results

Tips Music Profit & Loss

Growth Rates

Tips Music Balance Sheet

Tips Music Cash Flow

Tips Music Ratios

Tips Music Shareholding Pattern

Tips Music News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!