PGP34333 - TV18 Broadcast

Company: TV18 Broadcast Pavan Nagendra
Sector: Media PGP34333

Data Source: NSE Section G
Symbol Series Date Close Price
TV18BRDCST EQ 1-Mar-18 61.7
TV18BRDCST EQ 2-Apr-18 70.15
TV18BRDCST EQ 17-Apr-18 67
TV18BRDCST EQ 2-May-18 61.9
TV18BRDCST EQ 7-May-18 62
TV18BRDCST EQ 21-May-18 53
TV18BRDCST EQ 1-Jun-18 54.45
TV18BRDCST EQ 2-Jul-18 48.1
TV18BRDCST EQ 1-Aug-18 48
TV18BRDCST EQ 2-Aug-18 47.7
TV18BRDCST EQ 3-Sep-18 46.65
TV18BRDCST EQ 19-Sep-18 41
TV18BRDCST EQ 1-Oct-18 34.3
TV18BRDCST EQ 17-Oct-18 37
TV18BRDCST EQ 1-Nov-18 38.35
TV18BRDCST EQ 3-Dec-18 36.35
TV18BRDCST EQ 4-Dec-18 36
TV18BRDCST EQ 14-Dec-18 36
TV18BRDCST EQ 1-Jan-19 38.4
TV18BRDCST EQ 17-Jan-19 36
TV18BRDCST EQ 1-Feb-19 32.6
TV18BRDCST EQ 6-Feb-19 32
Date Close
1-Mar-18 10458.35
5-Mar-18 10358.85
6-Mar-18 10249.25
7-Mar-18 10154.2
8-Mar-18 10242.65
9-Mar-18 10226.85
12-Mar-18 10421.4
13-Mar-18 10426.85
14-Mar-18 10410.9
15-Mar-18 10360.15
16-Mar-18 10195.15
19-Mar-18 10094.25
20-Mar-18 10124.35
21-Mar-18 10155.25
22-Mar-18 10114.75
23-Mar-18 9998.05
26-Mar-18 10130.65
27-Mar-18 10184.15
28-Mar-18 10113.7
2-Apr-18 10211.8
3-Apr-18 10245
4-Apr-18 10128.4
5-Apr-18 10325.15
6-Apr-18 10331.6
9-Apr-18 10379.35
10-Apr-18 10402.25
11-Apr-18 10417.15
12-Apr-18 10458.65
13-Apr-18 10480.6
16-Apr-18 10528.35
17-Apr-18 10548.7
18-Apr-18 10526.2
19-Apr-18 10565.3
20-Apr-18 10564.05
23-Apr-18 10584.7
24-Apr-18 10614.35
25-Apr-18 10570.55
26-Apr-18 10617.8
27-Apr-18 10692.3
30-Apr-18 10739.35
2-May-18 10718.05
3-May-18 10679.65
4-May-18 10618.25
7-May-18 10715.5
8-May-18 10717.8
9-May-18 10741.7
10-May-18 10716.55
11-May-18 10806.5
14-May-18 10806.6
15-May-18 10801.85
16-May-18 10741.1
17-May-18 10682.7
18-May-18 10596.4
21-May-18 10516.7
22-May-18 10536.7
23-May-18 10430.35
24-May-18 10513.85
25-May-18 10605.15
28-May-18 10688.65
29-May-18 10633.3
30-May-18 10614.35
31-May-18 10736.15
1-Jun-18 10696.2
4-Jun-18 10628.5
5-Jun-18 10593.15
6-Jun-18 10684.65
7-Jun-18 10768.35
8-Jun-18 10767.65
11-Jun-18 10786.95
12-Jun-18 10842.85
13-Jun-18 10856.7
14-Jun-18 10808.05
15-Jun-18 10817.7
18-Jun-18 10799.85
19-Jun-18 10710.45
20-Jun-18 10772.05
21-Jun-18 10741.1
22-Jun-18 10821.85
25-Jun-18 10762.45
26-Jun-18 10769.15
27-Jun-18 10671.4
28-Jun-18 10589.1
29-Jun-18 10714.3
2-Jul-18 10657.3
3-Jul-18 10699.9
4-Jul-18 10769.9
5-Jul-18 10749.75
6-Jul-18 10772.65
9-Jul-18 10852.9
10-Jul-18 10947.25
11-Jul-18 10948.3
12-Jul-18 11023.2
13-Jul-18 11018.9
16-Jul-18 10936.85
17-Jul-18 11008.05
18-Jul-18 10980.45
19-Jul-18 10957.1
20-Jul-18 11010.2
23-Jul-18 11084.75
24-Jul-18 11134.3
25-Jul-18 11132
26-Jul-18 11167.3
27-Jul-18 11278.35
30-Jul-18 11319.55
31-Jul-18 11356.5
1-Aug-18 11346.2
2-Aug-18 11244.7
3-Aug-18 11360.8
6-Aug-18 11387.1
7-Aug-18 11389.45
8-Aug-18 11450
9-Aug-18 11470.7
10-Aug-18 11429.5
13-Aug-18 11355.75
14-Aug-18 11435.1
16-Aug-18 11385.05
17-Aug-18 11470.75
20-Aug-18 11551.75
21-Aug-18 11570.9
23-Aug-18 11582.75
24-Aug-18 11557.1
27-Aug-18 11691.95
28-Aug-18 11738.5
29-Aug-18 11691.9
30-Aug-18 11676.8
31-Aug-18 11680.5
3-Sep-18 11582.35
4-Sep-18 11520.3
5-Sep-18 11476.95
6-Sep-18 11536.9
7-Sep-18 11589.1
10-Sep-18 11438.1
11-Sep-18 11287.5
12-Sep-18 11369.9
14-Sep-18 11515.2
17-Sep-18 11377.75
18-Sep-18 11278.9
19-Sep-18 11234.35
21-Sep-18 11143.1
24-Sep-18 10967.4
25-Sep-18 11067.45
26-Sep-18 11053.8
27-Sep-18 10977.55
28-Sep-18 10930.45
1-Oct-18 11008.3
3-Oct-18 10858.25
4-Oct-18 10599.25
5-Oct-18 10316.45
8-Oct-18 10348.05
9-Oct-18 10301.05
10-Oct-18 10460.1
11-Oct-18 10234.65
12-Oct-18 10472.5
15-Oct-18 10512.5
16-Oct-18 10584.75
17-Oct-18 10453.05
19-Oct-18 10303.55
22-Oct-18 10245.25
23-Oct-18 10146.8
24-Oct-18 10224.75
25-Oct-18 10124.9
26-Oct-18 10030
29-Oct-18 10250.85
30-Oct-18 10198.4
31-Oct-18 10386.6
1-Nov-18 10380.45
2-Nov-18 10553
5-Nov-18 10524
6-Nov-18 10530
7-Nov-18 10598.4
9-Nov-18 10585.2
12-Nov-18 10482.2
13-Nov-18 10582.5
14-Nov-18 10576.3
15-Nov-18 10616.7
16-Nov-18 10682.2
19-Nov-18 10763.4
20-Nov-18 10656.2
21-Nov-18 10600.05
22-Nov-18 10526.75
26-Nov-18 10628.6
27-Nov-18 10685.6
28-Nov-18 10728.85
29-Nov-18 10858.7
30-Nov-18 10876.75
3-Dec-18 10883.75
4-Dec-18 10869.5
5-Dec-18 10782.9
6-Dec-18 10601.15
7-Dec-18 10693.7
10-Dec-18 10488.45
11-Dec-18 10549.15
12-Dec-18 10737.6
13-Dec-18 10791.55
14-Dec-18 10805.45
17-Dec-18 10888.35
18-Dec-18 10908.7
19-Dec-18 10967.3
20-Dec-18 10951.7
21-Dec-18 10754
24-Dec-18 10663.5
26-Dec-18 10729.85
27-Dec-18 10779.8
28-Dec-18 10859.9
31-Dec-18 10862.55
1-Jan-19 10910.1
2-Jan-19 10792.5
3-Jan-19 10672.25
4-Jan-19 10727.35
7-Jan-19 10771.8
8-Jan-19 10802.15
9-Jan-19 10855.15
10-Jan-19 10821.6
11-Jan-19 10794.95
14-Jan-19 10737.6
15-Jan-19 10886.8
16-Jan-19 10890.3
17-Jan-19 10905.2
18-Jan-19 10906.95
21-Jan-19 10961.85
22-Jan-19 10922.75
23-Jan-19 10831.5
24-Jan-19 10849.8
25-Jan-19 10780.55
28-Jan-19 10661.55
29-Jan-19 10652.2
30-Jan-19 10651.8
31-Jan-19 10830.95
1-Feb-19 10893.65
4-Feb-19 10912.25
5-Feb-19 10934.35
6-Feb-19 11062.45
7-Feb-19 11069.4
8-Feb-19 10943.6
11-Feb-19 10888.8
12-Feb-19 10831.4
13-Feb-19 10793.65
14-Feb-19 10746.05
15-Feb-19 10724.4
18-Feb-19 10640.95
19-Feb-19 10604.35
20-Feb-19 10735.45
21-Feb-19 10789.85
22-Feb-19 10791.65
25-Feb-19 10880.1
26-Feb-19 10835.3
27-Feb-19 10806.65
28-Feb-19 10792.5
TV18 Broadcast NIFTY 50
Date Close Price Returns Close Price Returns
1-Mar-18 61.7 10458.35
5-Mar-18 60.55 -1.8638573744 10358.85 -0.9513929061
6-Mar-18 60.45 -0.1651527663 10249.25 -1.0580325036
7-Mar-18 61.1 1.0752688172 10154.2 -0.9273849306
8-Mar-18 61.15 0.0818330606 10242.65 0.8710681294
9-Mar-18 62.8 2.6982829109 10226.85 -0.154256955
12-Mar-18 63.8 1.5923566879 10421.4 1.9023452969
13-Mar-18 63.8 0 10426.85 0.0522962366
14-Mar-18 67.7 6.1128526646 10410.9 -0.1529704561
15-Mar-18 67.4 -0.4431314623 10360.15 -0.4874698633
16-Mar-18 66.5 -1.3353115727 10195.15 -1.5926410332
19-Mar-18 64.15 -3.5338345865 10094.25 -0.9896862724
20-Mar-18 64.5 0.5455962588 10124.35 0.2981895634
21-Mar-18 65.1 0.9302325581 10155.25 0.3052047786
22-Mar-18 64.6 -0.7680491551 10114.75 -0.3988084981
23-Mar-18 63.3 -2.0123839009 9998.05 -1.1537605971
26-Mar-18 67.15 6.0821484992 10130.65 1.3262586204
27-Mar-18 68.5 2.0104244229 10184.15 0.5281003687
28-Mar-18 67.1 -2.0437956204 10113.7 -0.6917612172
2-Apr-18 70.15 4.5454545455 10211.8 0.9699714249
3-Apr-18 70.25 0.142551675 10245 0.3251140837
4-Apr-18 67.85 -3.4163701068 10128.4 -1.1381161542
5-Apr-18 68.75 1.3264554164 10325.15 1.9425575609
6-Apr-18 68.6 -0.2181818182 10331.6 0.0624688261
9-Apr-18 67.85 -1.0932944606 10379.35 0.4621743002
10-Apr-18 67.8 -0.0736919676 10402.25 0.2206303863
11-Apr-18 69.75 2.8761061947 10417.15 0.1432382417
12-Apr-18 68.25 -2.1505376344 10458.65 0.3983815151
13-Apr-18 67.35 -1.3186813187 10480.6 0.2098741233
16-Apr-18 66.75 -0.8908685969 10528.35 0.4556036868
17-Apr-18 67 0.3745318352 10548.7 0.1932876472
18-Apr-18 67.85 1.2686567164 10526.2 -0.2132964252
19-Apr-18 67.5 -0.515843773 10565.3 0.371454086
20-Apr-18 67.3 -0.2962962963 10564.05 -0.0118311832
23-Apr-18 67.15 -0.2228826152 10584.7 0.1954742736
24-Apr-18 64.2 -4.3931496649 10614.35 0.2801213072
25-Apr-18 64.55 0.5451713396 10570.55 -0.412648914
26-Apr-18 64.5 -0.0774593338 10617.8 0.4469966085
27-Apr-18 64.65 0.2325581395 10692.3 0.701651943
30-Apr-18 63.85 -1.2374323279 10739.35 0.4400362878
2-May-18 61.9 -3.0540328896 10718.05 -0.1983360259
3-May-18 61.15 -1.211631664 10679.65 -0.3582741264
4-May-18 61.55 0.6541291905 10618.25 -0.5749252082
7-May-18 62 0.7311129163 10715.5 0.9158759683
8-May-18 61.05 -1.5322580645 10717.8 0.0214642341
9-May-18 62.35 2.1294021294 10741.7 0.2229935248
10-May-18 59.4 -4.7313552526 10716.55 -0.2341342618
11-May-18 59.35 -0.0841750842 10806.5 0.8393559494
14-May-18 57.1 -3.7910699242 10806.6 0.000925369
15-May-18 55.8 -2.2767075306 10801.85 -0.0439546203
16-May-18 57.8 3.5842293907 10741.1 -0.5624036623
17-May-18 57.55 -0.4325259516 10682.7 -0.5437059519
18-May-18 54.25 -5.7341442224 10596.4 -0.8078482032
21-May-18 53 -2.3041474654 10516.7 -0.752142237
22-May-18 55.1 3.9622641509 10536.7 0.1901737237
23-May-18 53.7 -2.5408348457 10430.35 -1.0093292966
24-May-18 53.25 -0.8379888268 10513.85 0.8005483996
25-May-18 55.6 4.4131455399 10605.15 0.8683783771
28-May-18 57.35 3.1474820144 10688.65 0.7873533142
29-May-18 56.3 -1.8308631212 10633.3 -0.5178390162
30-May-18 55.5 -1.4209591474 10614.35 -0.1782137248
31-May-18 55.95 0.8108108108 10736.15 1.1475031443
1-Jun-18 54.45 -2.6809651475 10696.2 -0.3721073197
4-Jun-18 51.85 -4.7750229568 10628.5 -0.632935061
5-Jun-18 50.5 -2.6036644166 10593.15 -0.3325963212
6-Jun-18 52.25 3.4653465347 10684.65 0.8637657354
7-Jun-18 52.9 1.2440191388 10768.35 0.7833667925
8-Jun-18 54.35 2.741020794 10767.65 -0.0065005317
11-Jun-18 56.9 4.6918123275 10786.95 0.1792405957
12-Jun-18 57.5 1.0544815466 10842.85 0.5182187736
13-Jun-18 57.9 0.6956521739 10856.7 0.1277339445
14-Jun-18 56.85 -1.8134715026 10808.05 -0.4481103834
15-Jun-18 57.7 1.4951627089 10817.7 0.0892853012
18-Jun-18 56.85 -1.4731369151 10799.85 -0.1650073491
19-Jun-18 56.2 -1.1433597186 10710.45 -0.8277892749
20-Jun-18 57.05 1.512455516 10772.05 0.5751392332
21-Jun-18 56.05 -1.7528483786 10741.1 -0.2873176415
22-Jun-18 57.35 2.3193577163 10821.85 0.7517851989
25-Jun-18 56.35 -1.743679163 10762.45 -0.5488895152
26-Jun-18 56.8 0.7985803017 10769.15 0.0622534832
27-Jun-18 55.15 -2.9049295775 10671.4 -0.9076853791
28-Jun-18 51.25 -7.0716228468 10589.1 -0.771220271
29-Jun-18 52.75 2.9268292683 10714.3 1.182347886
2-Jul-18 48.1 -8.8151658768 10657.3 -0.5319992907
3-Jul-18 48.85 1.5592515593 10699.9 0.3997260094
4-Jul-18 47.4 -2.9682702149 10769.9 0.6542117216
5-Jul-18 47.55 0.3164556962 10749.75 -0.1870955162
6-Jul-18 47.8 0.5257623554 10772.65 0.21302821
9-Jul-18 48.35 1.1506276151 10852.9 0.7449420523
10-Jul-18 49.8 2.9989658738 10947.25 0.8693528919
11-Jul-18 49.05 -1.5060240964 10948.3 0.0095914499
12-Jul-18 47.6 -2.9561671764 11023.2 0.6841244759
13-Jul-18 46.6 -2.1008403361 11018.9 -0.0390086363
16-Jul-18 44.85 -3.7553648069 10936.85 -0.7446296817
17-Jul-18 46.7 4.1248606466 11008.05 0.6510101172
18-Jul-18 44.9 -3.8543897216 10980.45 -0.2507256054
19-Jul-18 44.85 -0.1113585746 10957.1 -0.2126506655
20-Jul-18 44.9 0.1114827202 11010.2 0.4846172801
23-Jul-18 45.8 2.004454343 11084.75 0.6770994169
24-Jul-18 47.7 4.1484716157 11134.3 0.4470105325
25-Jul-18 47.25 -0.9433962264 11132 -0.0206568891
26-Jul-18 48.7 3.0687830688 11167.3 0.3171038448
27-Jul-18 47.95 -1.5400410678 11278.35 0.9944212119
30-Jul-18 47.95 0 11319.55 0.365301662
31-Jul-18 47.25 -1.4598540146 11356.5 0.3264264039
1-Aug-18 48 1.5873015873 11346.2 -0.0906969577
2-Aug-18 47.7 -0.625 11244.7 -0.8945726322
3-Aug-18 47.9 0.4192872117 11360.8 1.0324864158
6-Aug-18 48.8 1.878914405 11387.1 0.2314977818
7-Aug-18 50.85 4.2008196721 11389.45 0.0206373879
8-Aug-18 49.45 -2.7531956735 11450 0.531632344
9-Aug-18 49.95 1.0111223458 11470.7 0.1807860262
10-Aug-18 47.9 -4.1041041041 11429.5 -0.3591759875
13-Aug-18 47.5 -0.8350730689 11355.75 -0.6452600726
14-Aug-18 47.9 0.8421052632 11435.1 0.6987649429
16-Aug-18 47.25 -1.356993737 11385.05 -0.437687471
17-Aug-18 48.45 2.5396825397 11470.75 0.7527415339
20-Aug-18 48.45 0 11551.75 0.7061438877
21-Aug-18 48.65 0.4127966976 11570.9 0.1657757483
23-Aug-18 48.35 -0.6166495375 11582.75 0.1024120855
24-Aug-18 48.05 -0.620475698 11557.1 -0.2214500011
27-Aug-18 48.2 0.3121748179 11691.95 1.1668152045
28-Aug-18 47.85 -0.7261410788 11738.5 0.3981371799
29-Aug-18 46.7 -2.4033437827 11691.9 -0.3969842825
30-Aug-18 45.9 -1.7130620985 11676.8 -0.1291492401
31-Aug-18 46.05 0.3267973856 11680.5 0.0316867635
3-Sep-18 46.65 1.3029315961 11582.35 -0.8402893712
4-Sep-18 43.2 -7.3954983923 11520.3 -0.5357289324
5-Sep-18 42.55 -1.5046296296 11476.95 -0.3762922841
6-Sep-18 42.15 -0.9400705053 11536.9 0.5223513216
7-Sep-18 42.85 1.6607354686 11589.1 0.4524612331
10-Sep-18 41.85 -2.333722287 11438.1 -1.3029484602
11-Sep-18 41.25 -1.4336917563 11287.5 -1.3166522412
12-Sep-18 40.75 -1.2121212121 11369.9 0.7300110742
14-Sep-18 41.25 1.226993865 11515.2 1.2779356019
17-Sep-18 41.3 0.1212121212 11377.75 -1.193639711
18-Sep-18 40.3 -2.4213075061 11278.9 -0.8688009492
19-Sep-18 41 1.7369727047 11234.35 -0.3949853266
21-Sep-18 39.4 -3.9024390244 11143.1 -0.8122410286
24-Sep-18 39.2 -0.5076142132 10967.4 -1.5767605065
25-Sep-18 38.3 -2.2959183673 11067.45 0.9122490289
26-Sep-18 37.65 -1.6971279373 11053.8 -0.1233346435
27-Sep-18 36.6 -2.7888446215 10977.55 -0.6898080298
28-Sep-18 35.1 -4.0983606557 10930.45 -0.4290574855
1-Oct-18 34.3 -2.2792022792 11008.3 0.712230512
3-Oct-18 35.45 3.3527696793 10858.25 -1.3630624165
4-Oct-18 35.1 -0.9873060649 10599.25 -2.3852830797
5-Oct-18 33.5 -4.5584045584 10316.45 -2.6681133099
8-Oct-18 33.8 0.8955223881 10348.05 0.3063069176
9-Oct-18 33.4 -1.1834319527 10301.05 -0.4541918526
10-Oct-18 35.55 6.4371257485 10460.1 1.5440173575
11-Oct-18 34.3 -3.5161744023 10234.65 -2.155333123
12-Oct-18 35.15 2.4781341108 10472.5 2.3239680888
15-Oct-18 39.75 13.0867709815 10512.5 0.3819527333
16-Oct-18 39.5 -0.6289308176 10584.75 0.6872770511
17-Oct-18 37 -6.3291139241 10453.05 -1.2442428966
19-Oct-18 36.25 -2.027027027 10303.55 -1.4302045814
22-Oct-18 36.25 0 10245.25 -0.5658244003
23-Oct-18 36.65 1.1034482759 10146.8 -0.9609331153
24-Oct-18 37.05 1.0914051842 10224.75 0.7682224938
25-Oct-18 36.65 -1.0796221323 10124.9 -0.9765519939
26-Oct-18 36.95 0.8185538881 10030 -0.9372932078
29-Oct-18 37.8 2.300405954 10250.85 2.201894317
30-Oct-18 37.25 -1.455026455 10198.4 -0.5116648863
31-Oct-18 37.4 0.4026845638 10386.6 1.8453875118
1-Nov-18 38.35 2.5401069519 10380.45 -0.0592109064
2-Nov-18 38.05 -0.7822685789 10553 1.6622593433
5-Nov-18 37.7 -0.9198423127 10524 -0.2748033734
6-Nov-18 37.25 -1.1936339523 10530 0.0570125428
7-Nov-18 37.8 1.4765100671 10598.4 0.6495726496
9-Nov-18 38.35 1.455026455 10585.2 -0.1245471014
12-Nov-18 37.4 -2.4771838331 10482.2 -0.9730567207
13-Nov-18 36.5 -2.4064171123 10582.5 0.9568602011
14-Nov-18 36.5 0 10576.3 -0.0585872903
15-Nov-18 36.75 0.6849315068 10616.7 0.3819861388
16-Nov-18 36.9 0.4081632653 10682.2 0.616952537
19-Nov-18 37.1 0.5420054201 10763.4 0.7601430417
20-Nov-18 36.85 -0.6738544474 10656.2 -0.9959678169
21-Nov-18 36.4 -1.2211668928 10600.05 -0.5269232935
22-Nov-18 35.15 -3.4340659341 10526.75 -0.6915061721
26-Nov-18 35.05 -0.2844950213 10628.6 0.9675350892
27-Nov-18 34.8 -0.7132667618 10685.6 0.5362888809
28-Nov-18 34.8 0 10728.85 0.4047503182
29-Nov-18 35.15 1.0057471264 10858.7 1.2102881483
30-Nov-18 35.9 2.13371266 10876.75 0.1662261597
3-Dec-18 36.35 1.2534818942 10883.75 0.0643574597
4-Dec-18 36 -0.9628610729 10869.5 -0.1309291375
5-Dec-18 35.1 -2.5 10782.9 -0.7967247803
6-Dec-18 34.15 -2.7065527066 10601.15 -1.6855391407
7-Dec-18 34.05 -0.2928257687 10693.7 0.8730184933
10-Dec-18 33.2 -2.496328928 10488.45 -1.9193543862
11-Dec-18 34.25 3.1626506024 10549.15 0.5787318431
12-Dec-18 35.9 4.8175182482 10737.6 1.7863998521
13-Dec-18 35.25 -1.8105849582 10791.55 0.5024400238
14-Dec-18 36 2.1276595745 10805.45 0.1288044813
17-Dec-18 35.5 -1.3888888889 10888.35 0.767205438
18-Dec-18 35.9 1.1267605634 10908.7 0.1868970046
19-Dec-18 37.2 3.6211699164 10967.3 0.5371859158
20-Dec-18 36.7 -1.3440860215 10951.7 -0.1422410256
21-Dec-18 36.55 -0.408719346 10754 -1.8051991928
24-Dec-18 36.25 -0.8207934337 10663.5 -0.8415473312
26-Dec-18 36.2 -0.1379310345 10729.85 0.6222159704
27-Dec-18 37.45 3.453038674 10779.8 0.4655237492
28-Dec-18 38.35 2.4032042724 10859.9 0.7430564574
31-Dec-18 38.2 -0.3911342894 10862.55 0.024401698
1-Jan-19 38.4 0.5235602094 10910.1 0.437742519
2-Jan-19 37.65 -1.953125 10792.5 -1.0779002942
3-Jan-19 37.05 -1.593625498 10672.25 -1.1141996757
4-Jan-19 37.45 1.0796221323 10727.35 0.5162922533
7-Jan-19 37.85 1.0680907877 10771.8 0.414361422
8-Jan-19 37.75 -0.2642007926 10802.15 0.2817542101
9-Jan-19 37.8 0.1324503311 10855.15 0.4906430664
10-Jan-19 38.15 0.9259259259 10821.6 -0.3090698885
11-Jan-19 37.95 -0.5242463958 10794.95 -0.2462667258
14-Jan-19 37.45 -1.3175230567 10737.6 -0.531266935
15-Jan-19 38.85 3.738317757 10886.8 1.3895097601
16-Jan-19 38.05 -2.0592020592 10890.3 0.0321490245
17-Jan-19 36 -5.3876478318 10905.2 0.1368190041
18-Jan-19 34.05 -5.4166666667 10906.95 0.0160473902
21-Jan-19 34.2 0.4405286344 10961.85 0.5033487822
22-Jan-19 34.25 0.1461988304 10922.75 -0.3566916168
23-Jan-19 34.5 0.7299270073 10831.5 -0.8354123275
24-Jan-19 34.05 -1.3043478261 10849.8 0.1689516687
25-Jan-19 32.55 -4.4052863436 10780.55 -0.6382606131
28-Jan-19 32.4 -0.4608294931 10661.55 -1.1038397855
29-Jan-19 33.15 2.3148148148 10652.2 -0.0876983178
30-Jan-19 32.75 -1.2066365008 10651.8 -0.0037550928
31-Jan-19 32.6 -0.4580152672 10830.95 1.6818753638
1-Feb-19 32.6 0 10893.65 0.578896588
4-Feb-19 32.05 -1.6871165644 10912.25 0.1707416706
5-Feb-19 31.35 -2.1840873635 10934.35 0.2025246856
6-Feb-19 32 2.0733652313 11062.45 1.1715374028
7-Feb-19 32.45 1.40625 11069.4 0.0628251427
8-Feb-19 32.05 -1.2326656394 10943.6 -1.1364662945
11-Feb-19 32.45 1.248049922 10888.8 -0.5007492964
12-Feb-19 31.95 -1.5408320493 10831.4 -0.5271471604
13-Feb-19 31.25 -2.1909233177 10793.65 -0.3485237365
14-Feb-19 32.4 3.68 10746.05 -0.4410000324
15-Feb-19 31.15 -3.8580246914 10724.4 -0.2014693771
18-Feb-19 30.8 -1.1235955056 10640.95 -0.77813211
19-Feb-19 31.55 2.4350649351 10604.35 -0.3439542522
20-Feb-19 32.4 2.6941362916 10735.45 1.2362851094
21-Feb-19 33.25 2.6234567901 10789.85 0.506732368
22-Feb-19 33.2 -0.1503759398 10791.65 0.016682345
25-Feb-19 33.3 0.3012048193 10880.1 0.8196151654
26-Feb-19 33.4 0.3003003003 10835.3 -0.4117609213
27-Feb-19 33.35 -0.1497005988 10806.65 -0.2644135372
28-Feb-19 33.6 0.7496251874 10792.5 -0.1309378947
Rm -45.5429497569 1 year market return

SUMMARY OUTPUT
Regression Statistics
Multiple R 0.4391591979
R Square 0.1928608011
Adjusted R Square 0.1895663554
Standard Error 2.2856427405
Observations 247
ANOVA
df SS MS F Significance F
Regression 1 305.828749248 305.82874925 58.54119878 4.5541E-13
Residual 245 1279.9198706679 5.2241627374
Total 246 1585.7486199159
Coefficients Standard Error t Stat P-value Lower 95% Upper 95%

Intercept -0.235931048 0.1454608639 -1.621955496 0.106099006 -0.5224444 0.050582
NIFTY 50 Return 1.392822689 0.1820392456 7.6512220446 4.55411E-13 1.03426109 1.751384
Beta 1.392822689
Period Annual Dividend

Start Date End Date NIFTY Avg Returns (%) Returns (%) Yield
3/Mar/14 28/Feb/15 7749.451 4.057 43.083 1.340
2/Mar/15 29/Feb/16 8063.855 2.735 -21.991 1.370
1/Mar/16 28/Feb/17 8284.372 19.671 22.947 1.367
1/Mar/17 28/Feb/18 9913.965 8.636 17.294 1.180
1/Mar/18 28/Feb/19 10770.132 3.195 1.220
12.91 1.30
Rm 14.20
Rm 14.20
Rf 7.33 10 Year G Sec RBI NSDP display
Cost of Equity (Using CAPM), Ke 16.90

Lower 95.0%
Upper 95.0%
-0.52244 0.050582
1.034261 1.751384
Consolidated Balance ------------------- in Rs. Cr. -------------------
Sheet of TV18 Broadcast
Mar 18 Mar-17 Mar-16 Mar-15 Mar-14

12 mths 12 mths 12 mths 12 mths 12 mths
EQUITIES AND LIABILITIES
SHAREHOLDER'S FUNDS
Equity Share Capital 342.87 342.87 342.87 342.87 342.33
Total Share Capital 342.87 342.87 342.87 342.87 342.33
Reserves and Surplus 2,997.34 2,987.94 3,709.72 3,104.96 3,067.53
Total Reserves and Surplus 2,997.34 2,987.94 3,709.72 3,104.96 3,067.53
Total Shareholders Funds 3,340.21 3,330.81 4,052.59 3,447.84 3,409.87
Minority Interest 653.55 13.06 15.98 22.74 90.86

NON-CURRENT LIABILITIES
Long Term Borrowings 5.4 0 0.3 146.44 101.83
Other Long Term Liabilities 0 0 0 0.01 0.55
Long Term Provisions 55.06 32.45 26.36 24.45 21.45
Total Non-Current Liabilities 60.46 32.45 26.66 170.9 123.83
CURRENT LIABILITIES
Short Term Borrowings 993.41 272.83 229.76 327.01 322.87

Trade Payables 1,488.99 215.13 228.11 504.83 523.05
Other Current Liabilities 229.36 102.62 193.07 219.9 226.28
Short Term Provisions 5.76 2.66 2.23 42.25 11.34
Total Current Liabilities 2,717.52 593.24 653.17 1,093.99 1,083.55
Total Capital And Liabilities 6,771.74 3,969.56 4,748.39 4,735.47 4,708.10
ASSETS
NON-CURRENT ASSETS
Tangible Assets 283.79 202.2 121.8 114.49 160.88
Intangible Assets 77.63 37.62 21.13 25.51 123.1
Capital Work-In-Progress 21.8 0.92 11.65 6.98 2.13

Intangible Assets Under 3.54 3.47 3.43 2.43 1.3
Development
Fixed Assets 386.76 244.21 158.02 149.41 287.4
Non-Current Investments 328.37 1,818.00 2,513.39 514.46 499.58
Deferred Tax Assets [Net] 31.53 50.94 48.41 7.94 4.64
Long Term Loans And Advances 21.33 16.83 15.88 311.97 260.21
Other Non-Current Assets 491.08 201.84 169.61 0 4.83
Total Non-Current Assets 3,186.22 3,209.16 3,782.65 2,830.76 2,924.27
CURRENT ASSETS
Current Investments 24.28 6.86 0 0 0
Inventories 1,340.76 0 2.42 406.51 332.25
Trade Receivables 1,210.55 245.59 279.12 537.54 474.4
Cash And Cash Equivalents 177.41 11.65 33.49 167.68 288.38
Short Term Loans And Advances 337.35 383.67 531.36 659.19 527.17
OtherCurrentAssets 495.17 112.63 119.35 133.79 161.63

Total Current Assets 3,585.52 760.4 965.75 1,904.71 1,783.83
Total Assets 6,771.74 3,969.56 4,748.39 4,735.47 4,708.10
OTHER ADDITIONAL INFORMATION
CONTINGENT LIABILITIES, COMMITMENTS
Contingent Liabilities 3,653.72 3,584.67 3,649.55 4,191.34 4,084.86
BONUS DETAILS
NON-CURRENT INVESTMENTS
Non-Current Investments Quoted 3.39 1.33 0.95 1.08 1.14

Market Value
Non-Current Investments 324.98 1,816.67 0.28 513.57 498.69

Unquoted Book Value
CURRENT INVESTMENTS
Current Investments Quoted 24.28 6.86 0 0 0

Market Value
Consolidated Profit & Loss account of ------------------- in Rs. Cr. -------------------
TV18 Broadcast
Mar 18 Mar-17 Mar-16 Mar-15

12 mths 12 mths 12 mths 12 mths
INCOME
Revenue From Operations [Gross] 1,665.05 979.41 924.91 2,318.39
Less: Excise/Sevice Tax/Other Levies 189.86 0 0 0
Revenue From Operations [Net] 1,475.19 979.41 924.91 2,318.39
Other Operating Revenues 0 0 0 0
Total Operating Revenues 1,475.19 979.41 924.91 2,318.39
Other Income 28.99 43.33 34.32 51.34
Total Revenue 1,504.18 1,022.74 959.24 2,369.74
EXPENSES
Operating And Direct Expenses 282.6 207.93 157.92 757.52
Employee Benefit Expenses 428.63 331.55 270.22 399.05
Finance Costs 26.96 22.43 18.61 47.85
Depreciation And Amortisation Expenses 69.21 56.37 34.87 40
Other Expenses 706.07 408.65 365.91 909.29
Total Expenses 1,513.47 1,026.93 847.54 2,153.72
Profit/Loss Before Exceptional, ExtraOrdinary Items -9.29 -4.19 111.7 216.02
And Tax
Exceptional Items 0 0 0 -233.29
Profit/Loss Before Tax -9.29 -4.19 111.7 -17.28
Tax Expenses-Continued Operations
Current Tax 42.47 21.37 1.72 38.19
Less: MAT Credit Entitlement 0 0 0 13.99
Deferred Tax -1.03 1.06 1.58 -3.3
Tax For Earlier Years 10.55 2.68 0 0.29
Total Tax Expenses 51.99 25.11 3.3 21.19
Profit/Loss After Tax And Before ExtraOrdinary Items -61.28 -29.3 108.4 -38.47
Profit/Loss From Continuing Operations -61.28 -29.3 108.4 -38.47
Profit/Loss For The Period -61.28 -29.3 108.4 -38.47
Minority Interest 0.77 12.67 -0.44 70.63
Share Of Profit/Loss Of Associates 69.13 35.7 86.42 12.38
Consolidated Profit/Loss After MI And Associates 8.62 19.07 194.39 44.54
OTHER ADDITIONAL INFORMATION

EARNINGS PER SHARE
Basic EPS (Rs.) 0 0 1 0
Diluted EPS (Rs.) 0 0 1 0
-------------------
Mar-14
12 mths
1,965.88
0
1,965.88
2.25
1,968.13
32.42
2,000.54
508.65
284.71
60.53
55.79
964.04
1,873.71
126.83
-27.41
99.42
18.85
3.27
-1.33
-0.43
13.82
85.59
85.59
85.59
14.29
3.75
103.63
1
1
Total Shares pledged or
Total No. of Sharehol otherwise
No. of Total No. of Shares held in ding as a encumbered
Category of shareholder Share- Shares Dematerialized % of total Number of shares
holders Form No. of As a % of Total No.
Shares of Shares
(A) Shareholding of Promoter and Promoter Group

(1) Indian
Any Others (Specify) 9 1,035,520,105 1,035,520,105 61.45 60.4
Sub Total 9 1,035,520,105 1,035,520,105 61.45 60.4
(2) Foreign
Sub Total - - - -
(B) Public Shareholding
(1) Institutions
Mutual Funds / UTI 19 77,663,302 77,663,302 4.61 4.53
Financial Institutions 6 1,669,268 1,669,268 0.1 0.1
/ Banks
Central Government 2 9,000,000 9,000,000 0.53 0.52
/ State
Government(s)
Any Others (Specify) 1 8,500 8,500 - -
Sub Total 137 301,989,667 301,989,667 17.92 17.62
(2) Non-Institutions
Individual 213,443,554 213,205,491 12.67 12.45
shareholders
holding nominal
share capital in 113,764
excess of Rs. 1 lakh
Any Others (Specify) 6,441 134,062,280 134,059,361 7.96 7.82

Sub Total 120,205 347,505,834 347,264,852 20.62 20.27
Total Public 120,342 649,495,501 649,254,519 38.55 37.89
shareholding (B)
Total (A)+(B) 120,351 1,685,015,606 1,684,774,624 100 98.29
(C) Shares held by

Custodians and against
which Depository - - - - -
Receipts have been
issued-m
Sub Total 2 29,344,554 29,344,554 1.74 1.71

Total (A)+(B)+(C) 120,353 1,714,360,160 1,714,119,178 100 100
Weighted Average Cost of Capital
No. of outstanding shares 1714409196 1714409196

Market Price 34.5 -2,402,398
Total Equity 59,147,117,262 59147117262

Long term Debt 12889900000
Total Value 72,037,017,262
D/E 0.2179294714
D/V 0.1789343936
E/V 0.8210656064
Effective Tax Rate 26.94% Average over last 5 years. Source: Reuters
Cost of debt 8.71% AAA Rating by ICRA. YTD proxy NSE Coporate Bond Rate
Net Cost of debt, Kd 6.36%
Cost of Equity, Ke 16.90%
WACC 15.01
1,71,44,09,196
1716811594
59230000000
y NSE Coporate Bond Rate

Unlevering the Beta
Levered Beta 1.39

Effective Tax Rate 26.94%
D/E 0.2179
Unlevered Beta 1.202
Estimation of Optimal Capital Structure fo
Outstanding Shares 1714409196
Beta 1.39
Beta (Unlevered) 1.20
Rm 14.20
Rf 7.33
Effective Tax Rate 26.94% Calculations done a
Debt Ratio D/E Ratio E/V Ratio Levered Beta Cost of Equity (%) Debt Value Equity Value
0% 0 100% 1.2015131504 15.5854519589 0 59147117262
10% 0.111111 90% 1.2990493179 16.2556112035 6571901918 59147117262
20% 0.25 80% 1.4209695273 17.0933102592 1.4787E+10 59147117262
30% 0.428571 70% 1.5777240822 18.1703519023 2.5349E+10 59147117262
40% 0.666667 60% 1.7867301555 19.6064074264 3.9431E+10 59147117262
50% 1 50% 2.0793386581 21.6168851601 5.9147E+10 59147117262
60% 1.5 40% 2.5182514119 24.6326017607 8.8721E+10 59147117262
70% 2.333333 30% 3.2497726683 29.6587960951 1.3801E+11 59147117262
80% 4 20% 4.7128151811 39.7111847637 2.3659E+11 59147117262
90% 9 10% 9.1019427195 69.8683507697 5.3232E+11 59147117262
The cost of capital for the company is minimum (15.57%) at D/E = 11.11%. This may be the optimal ca
al Capital Structure for TV18 Broadcast
Calculations done assuming Cost of Capital Approach

(Damodaran)
Total Capital Interest Expense @ 8.71% EBIT Interest Coverage Bond Rating Default spread
59147117262 0 868000000 AAA 0.35%
65719019180 572412657.0578 868000000 1.5163885517 B- 6.60%
73933896578 1287928478.38005 868000000 0.6739504674 CC 11.08%
84495881803 2207877391.50866 868000000 0.3931377727 D 20%
98578528770 3434475942.3468 868000000 0.2527314253 D 20%
1.18294E+11 5151713913.5202 868000000 0.1684876169 D 20%
1.47868E+11 7727570870.28031 868000000 0.1123250779 D 20%
1.97157E+11 12020665798.2138 868000000 0.0722089787 D 20%
2.95736E+11 20606855654.0808 868000000 0.0421219042 D 20%
5.91471E+11 46365425221.6818 868000000 0.0187208463 D 20%
This may be the optimal capital structure for the company

Cost of Debt WACC
6.700% 15.58545%
12.950% 15.57618%
17.430% 16.22152%
26.350% 18.49464%
26.350% 19.46437%
26.350% 20.43410%
26.350% 21.40383%
26.350% 22.37356%
26.350% 23.34328%
26.350% 24.31301%
1-Mar-18 1.19 1-Mar-17 1.24
5-Mar-18 1.2 2-Mar-17 1.25
6-Mar-18 1.21 3-Mar-17 1.25
7-Mar-18 1.28 6-Mar-17 1.24
8-Mar-18 1.27 7-Mar-17 1.24
9-Mar-18 1.28 8-Mar-17 1.24
### 1.25 9-Mar-17 1.24
### 1.25 ### 1.24
### 1.25 ### 1.22
### 1.26 ### 1.22
### 1.28 ### 1.21
### 1.29 ### 1.21
### 1.29 ### 1.22
### 1.28 ### 1.22
### 1.29 ### 1.23
### 1.3 ### 1.22
### 1.29 ### 1.22
### 1.28 ### 1.23
### 1.29 ### 1.22
2-Apr-18 1.26 ### 1.21
3-Apr-18 1.25 ### 1.21
4-Apr-18 1.27 ### 1.25
5-Apr-18 1.24 3-Apr-17 1.25
6-Apr-18 1.24 5-Apr-17 1.24
9-Apr-18 1.23 6-Apr-17 1.24
10-Apr-18 1.23 7-Apr-17 1.25
11-Apr-18 1.23 10-Apr-17 1.25
12-Apr-18 1.23 11-Apr-17 1.25
13-Apr-18 1.22 12-Apr-17 1.25
16-Apr-18 1.22 13-Apr-17 1.26
17-Apr-18 1.22 17-Apr-17 1.26
18-Apr-18 1.22 18-Apr-17 1.26
19-Apr-18 1.21 19-Apr-17 1.26
20-Apr-18 1.21 20-Apr-17 1.26
23-Apr-18 1.21 21-Apr-17 1.26
24-Apr-18 1.21 24-Apr-17 1.25
25-Apr-18 1.21 25-Apr-17 1.23
26-Apr-18 1.21 26-Apr-17 1.23
27-Apr-18 1.2 27-Apr-17 1.23
30-Apr-18 1.19 28-Apr-17 1.23
2-May-18 1.2 2-May-17 1.23
3-May-18 1.2 3-May-17 1.23
4-May-18 1.21 4-May-17 1.23
7-May-18 1.2 5-May-17 1.24
8-May-18 1.2 8-May-17 1.23
9-May-18 1.19 9-May-17 1.23
### 1.2 ### 1.22
### 1.19 ### 1.22
### 1.19 ### 1.22
### 1.19 ### 1.22
### 1.19 ### 1.21
### 1.2 ### 1.2
### 1.21 ### 1.22
### 1.22 ### 1.22
### 1.22 ### 1.22
### 1.23 ### 1.22
### 1.22 ### 1.23
### 1.21 ### 1.21
### 1.2 ### 1.19
### 1.21 ### 1.19
### 1.21 ### 1.19
### 1.23 ### 1.19
1-Jun-18 1.23 1-Jun-17 1.19
4-Jun-18 1.24 2-Jun-17 1.18
5-Jun-18 1.25 5-Jun-17 1.18
6-Jun-18 1.23 6-Jun-17 1.19
7-Jun-18 1.23 7-Jun-17 1.18
8-Jun-18 1.23 8-Jun-17 1.18
11-Jun-18 1.22 9-Jun-17 1.18
12-Jun-18 1.22 12-Jun-17 1.19
13-Jun-18 1.22 13-Jun-17 1.19
14-Jun-18 1.22 14-Jun-17 1.19
15-Jun-18 1.22 15-Jun-17 1.19
18-Jun-18 1.22 16-Jun-17 1.11
19-Jun-18 1.23 19-Jun-17 1.1
20-Jun-18 1.22 20-Jun-17 1.1
21-Jun-18 1.23 21-Jun-17 1.11
22-Jun-18 1.22 22-Jun-17 1.11
25-Jun-18 1.23 23-Jun-17 1.11
26-Jun-18 1.23 27-Jun-17 1.12
27-Jun-18 1.24 28-Jun-17 1.12
28-Jun-18 1.25 29-Jun-17 1.12
29-Jun-18 1.22 30-Jun-17 1.12
2-Jul-18 1.23 3-Jul-17 1.11
3-Jul-18 1.22 4-Jul-17 1.11
4-Jul-18 1.21 5-Jul-17 1.11
5-Jul-18 1.21 6-Jul-17 1.1
6-Jul-18 1.21 7-Jul-17 1.1
9-Jul-18 1.2 10-Jul-17 1.09
10-Jul-18 1.19 11-Jul-17 1.09
11-Jul-18 1.19 12-Jul-17 1.09
12-Jul-18 1.18 13-Jul-17 1.08
13-Jul-18 1.18 14-Jul-17 1.08
16-Jul-18 1.19 17-Jul-17 1.08
17-Jul-18 1.19 18-Jul-17 1.06
18-Jul-18 1.19 19-Jul-17 1.01
19-Jul-18 1.19 20-Jul-17 1.01
20-Jul-18 1.22 21-Jul-17 1.01
23-Jul-18 1.21 24-Jul-17 1
24-Jul-18 1.2 25-Jul-17 1
1-Mar-16 1.6 2-Mar-15 1.23 3-Mar-14 1.5
2-Mar-16 1.57 3-Mar-15 1.22 4-Mar-14 1.49
3-Mar-16 1.55 4-Mar-15 1.23 5-Mar-14 1.48
4-Mar-16 1.55 5-Mar-15 1.23 6-Mar-14 1.46
8-Mar-16 1.55 9-Mar-15 1.25 7-Mar-14 1.43
9-Mar-16 1.54 ### 1.26 ### 1.43
### 1.55 ### 1.26 ### 1.44
### 1.54 ### 1.25 ### 1.44
### 1.54 ### 1.27 ### 1.44
### 1.55 ### 1.27 ### 1.44
### 1.55 ### 1.26 ### 1.44
### 1.54 ### 1.26 ### 1.43
### 1.52 ### 1.27 ### 1.44
### 1.5 ### 1.28 ### 1.44
### 1.5 ### 1.28 ### 1.44
### 1.5 ### 1.29 ### 1.42
### 1.52 ### 1.29 ### 1.42
### 1.52 ### 1.32 ### 1.42
### 1.49 ### 1.3 ### 1.41
### 1.49 ### 1.28 ### 1.37
1-Apr-16 1.45 ### 1.28 ### 1.37
4-Apr-16 1.44 1-Apr-15 1.27 1-Apr-14 1.37
5-Apr-16 1.47 6-Apr-15 1.26 2-Apr-14 1.36
6-Apr-16 1.47 7-Apr-15 1.25 3-Apr-14 1.37
7-Apr-16 1.48 8-Apr-15 1.25 4-Apr-14 1.37
8-Apr-16 1.48 9-Apr-15 1.24 7-Apr-14 1.37
11-Apr-16 1.45 10-Apr-15 1.24 9-Apr-14 1.35
12-Apr-16 1.45 13-Apr-15 1.23 10-Apr-14 1.35
13-Apr-16 1.42 15-Apr-15 1.25 11-Apr-14 1.36
18-Apr-16 1.41 16-Apr-15 1.25 15-Apr-14 1.37
20-Apr-16 1.41 17-Apr-15 1.27 16-Apr-14 1.38
21-Apr-16 1.41 20-Apr-15 1.29 17-Apr-14 1.36
22-Apr-16 1.36 21-Apr-15 1.3 21-Apr-14 1.35
25-Apr-16 1.37 22-Apr-15 1.29 22-Apr-14 1.35
26-Apr-16 1.35 23-Apr-15 1.3 23-Apr-14 1.34
27-Apr-16 1.35 24-Apr-15 1.4 25-Apr-14 1.36
28-Apr-16 1.37 27-Apr-15 1.4 28-Apr-14 1.36
29-Apr-16 1.37 28-Apr-15 1.39 29-Apr-14 1.37
2-May-16 1.38 29-Apr-15 1.4 30-Apr-14 1.37
3-May-16 1.39 30-Apr-15 1.45 2-May-14 1.42
4-May-16 1.39 4-May-15 1.43 5-May-14 1.42
5-May-16 1.39 5-May-15 1.43 6-May-14 1.41
6-May-16 1.39 6-May-15 1.47 7-May-14 1.43
9-May-16 1.37 7-May-15 1.47 8-May-14 1.45
### 1.36 8-May-15 1.45 9-May-14 1.41
### 1.37 ### 1.42 ### 1.38
### 1.36 ### 1.45 ### 1.36
### 1.38 ### 1.43 ### 1.36
### 1.37 ### 1.44 ### 1.36
### 1.36 ### 1.43 ### 1.34
### 1.37 ### 1.41 ### 1.33
### 1.38 ### 1.41 ### 1.33
### 1.39 ### 1.4 ### 1.33
### 1.39 ### 1.4 ### 1.33
### 1.39 ### 1.4 ### 1.31
### 1.36 ### 1.41 ### 1.31
### 1.33 ### 1.42 ### 1.32
### 1.32 ### 1.42 ### 1.32
### 1.31 ### 1.42 ### 1.34
### 1.32 ### 1.39 ### 1.34
1-Jun-16 1.31 1-Jun-15 1.39 2-Jun-14 1.31
2-Jun-16 1.31 2-Jun-15 1.43 3-Jun-14 1.3
3-Jun-16 1.31 3-Jun-15 1.45 4-Jun-14 1.31
6-Jun-16 1.31 4-Jun-15 1.45 5-Jun-14 1.29
7-Jun-16 1.3 5-Jun-15 1.45 6-Jun-14 1.28
8-Jun-16 1.3 8-Jun-15 1.47 9-Jun-14 1.26
9-Jun-16 1.31 9-Jun-15 1.47 10-Jun-14 1.26
10-Jun-16 1.28 10-Jun-15 1.45 11-Jun-14 1.28
13-Jun-16 1.29 11-Jun-15 1.48 12-Jun-14 1.28
14-Jun-16 1.29 12-Jun-15 1.49 13-Jun-14 1.28
15-Jun-16 1.27 15-Jun-15 1.48 16-Jun-14 1.28
16-Jun-16 1.28 16-Jun-15 1.48 17-Jun-14 1.28
17-Jun-16 1.28 17-Jun-15 1.47 18-Jun-14 1.3
20-Jun-16 1.27 18-Jun-15 1.45 19-Jun-14 1.3
21-Jun-16 1.27 19-Jun-15 1.44 20-Jun-14 1.3
22-Jun-16 1.27 22-Jun-15 1.42 23-Jun-14 1.31
23-Jun-16 1.26 23-Jun-15 1.41 24-Jun-14 1.29
24-Jun-16 1.28 24-Jun-15 1.42 25-Jun-14 1.29
27-Jun-16 1.28 25-Jun-15 1.41 26-Jun-14 1.31
28-Jun-16 1.28 26-Jun-15 1.42 27-Jun-14 1.31
29-Jun-16 1.26 29-Jun-15 1.43 30-Jun-14 1.29
30-Jun-16 1.25 30-Jun-15 1.44 1-Jul-14 1.28
1-Jul-16 1.25 1-Jul-15 1.42 2-Jul-14 1.27
4-Jul-16 1.24 2-Jul-15 1.42 3-Jul-14 1.27
5-Jul-16 1.24 3-Jul-15 1.43 4-Jul-14 1.26
7-Jul-16 1.24 6-Jul-15 1.42 7-Jul-14 1.26
8-Jul-16 1.25 7-Jul-15 1.42 8-Jul-14 1.29
11-Jul-16 1.23 8-Jul-15 1.45 9-Jul-14 1.29
12-Jul-16 1.22 9-Jul-15 1.45 10-Jul-14 1.3
13-Jul-16 1.22 10-Jul-15 1.45 11-Jul-14 1.31
14-Jul-16 1.21 13-Jul-15 1.44 14-Jul-14 1.31
15-Jul-16 1.21 14-Jul-15 1.44 15-Jul-14 1.3
18-Jul-16 1.22 15-Jul-15 1.43 16-Jul-14 1.29
19-Jul-16 1.22 16-Jul-15 1.41 17-Jul-14 1.28
20-Jul-16 1.21 17-Jul-15 1.42 18-Jul-14 1.28
21-Jul-16 1.22 20-Jul-15 1.42 21-Jul-14 1.28
22-Jul-16 1.21 21-Jul-15 1.43 22-Jul-14 1.26
25-Jul-16 1.23 22-Jul-15 1.41 23-Jul-14 1.26
26-Jul-16 1.28 23-Jul-15 1.42 24-Jul-14 1.25
27-Jul-16 1.27 24-Jul-15 1.43 25-Jul-14 1.26

PGP34333 - TV18 Broadcast

Uploaded by

Document Information

Original Title

Copyright

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

PGP34333 - TV18 Broadcast

Uploaded by

Copyright:

Company: TV18 Broadcast Pavan Nagendra

Sector: Media PGP34333

Rm -45.5429497569 1 year market return

Coefficients Standard Error t Stat P-value Lower 95% Upper 95%

Period Annual Dividend

Cost of Equity (Using CAPM), Ke 16.90

Mar 18 Mar-17 Mar-16 Mar-15 Mar-14

Reserves and Surplus 2,997.34 2,987.94 3,709.72 3,104.96 3,067.53

Total Reserves and Surplus 2,997.34 2,987.94 3,709.72 3,104.96 3,067.53

Total Shareholders Funds 3,340.21 3,330.81 4,052.59 3,447.84 3,409.87

Minority Interest 653.55 13.06 15.98 22.74 90.86

Long Term Borrowings 5.4 0 0.3 146.44 101.83

Other Long Term Liabilities 0 0 0 0.01 0.55

Long Term Provisions 55.06 32.45 26.36 24.45 21.45

Total Non-Current Liabilities 60.46 32.45 26.66 170.9 123.83

Short Term Borrowings 993.41 272.83 229.76 327.01 322.87

Other Current Liabilities 229.36 102.62 193.07 219.9 226.28

Short Term Provisions 5.76 2.66 2.23 42.25 11.34

Total Current Liabilities 2,717.52 593.24 653.17 1,093.99 1,083.55

Total Capital And Liabilities 6,771.74 3,969.56 4,748.39 4,735.47 4,708.10

Capital Work-In-Progress 21.8 0.92 11.65 6.98 2.13

Non-Current Investments 328.37 1,818.00 2,513.39 514.46 499.58

Deferred Tax Assets [Net] 31.53 50.94 48.41 7.94 4.64

Other Non-Current Assets 491.08 201.84 169.61 0 4.83

Total Non-Current Assets 3,186.22 3,209.16 3,782.65 2,830.76 2,924.27

Cash And Cash Equivalents 177.41 11.65 33.49 167.68 288.38

OtherCurrentAssets 495.17 112.63 119.35 133.79 161.63

OTHER ADDITIONAL INFORMATION

CONTINGENT LIABILITIES, COMMITMENTS

Contingent Liabilities 3,653.72 3,584.67 3,649.55 4,191.34 4,084.86

Non-Current Investments Quoted 3.39 1.33 0.95 1.08 1.14

Non-Current Investments 324.98 1,816.67 0.28 513.57 498.69

Current Investments Quoted 24.28 6.86 0 0 0

Mar 18 Mar-17 Mar-16 Mar-15

Consolidated Profit/Loss After MI And Associates 8.62 19.07 194.39 44.54

OTHER ADDITIONAL INFORMATION

(A) Shareholding of Promoter and Promoter Group

Any Others (Specify) 6,441 134,062,280 134,059,361 7.96 7.82

(C) Shares held by

Sub Total 2 29,344,554 29,344,554 1.74 1.71

No. of outstanding shares 1714409196 1714409196

Total Equity 59,147,117,262 59147117262

y NSE Coporate Bond Rate

Levered Beta 1.39

Calculations done assuming Cost of Capital Approach

This may be the optimal capital structure for the company

You might also like