Balaji Telefilms Ltd
NSE:BALAJITELE

Watchlist Manager
Balaji Telefilms Ltd Logo
Balaji Telefilms Ltd
NSE:BALAJITELE
Watchlist
Price: 113.08 INR 1.36% Market Closed
Market Cap: 13.5B INR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-41%
5Y
-31%
10Y
0%
Operating Income
+
3Y
+47%
5Y
-55%
10Y
-
Net Income
+
3Y
-
5Y
-
10Y
+563%

Earnings Waterfall
Balaji Telefilms Ltd

Revenue
2.8B INR
Cost of Revenue
-2.2B INR
Gross Profit
636m INR
Operating Expenses
-1.2B INR
Operating Income
-537.2m INR
Other Expenses
1.3B INR
Net Income
715.1m INR

Income Statement
Balaji Telefilms Ltd

Rotate your device to view
Income Statement
Currency: INR
Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
1
0
2
2
2
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26
0
0
0
10
0
0
0
10
0
0
0
80
0
0
0
99
0
0
0
28
0
0
Revenue
1 860
N/A
1 908
+3%
1 846
-3%
1 760
-5%
1 783
+1%
1 791
+0%
1 815
+1%
1 892
+4%
1 968
+4%
2 147
+9%
2 396
+12%
2 579
+8%
2 804
+9%
2 906
+4%
3 020
+4%
3 170
+5%
3 202
+1%
3 212
+0%
358
-89%
693
+94%
1 367
+97%
1 878
+37%
1 906
+1%
2 168
+14%
1 960
-10%
1 860
-5%
2 319
+25%
3 667
+58%
3 633
-1%
4 075
+12%
4 591
+13%
3 243
-29%
3 539
+9%
3 465
-2%
2 863
-17%
2 815
-2%
2 873
+2%
2 928
+2%
3 343
+14%
3 852
+15%
4 099
+6%
4 212
+3%
4 484
+6%
4 523
+1%
4 141
-8%
4 133
0%
3 921
-5%
4 014
+2%
4 326
+8%
4 277
-1%
3 948
-8%
4 632
+17%
5 547
+20%
5 736
+3%
5 181
-10%
4 089
-21%
3 265
-20%
2 937
-10%
3 234
+10%
3 219
0%
2 926
-9%
3 369
+15%
3 909
+16%
4 783
+22%
5 676
+19%
5 930
+4%
6 263
+6%
6 616
+6%
6 345
-4%
6 251
-1%
6 222
0%
5 670
-9%
5 220
-8%
4 531
-13%
3 768
-17%
2 811
-25%
Gross Profit
Cost of Revenue
(793)
(831)
(792)
(735)
(746)
(775)
(838)
(974)
(1 064)
(1 212)
(1 340)
(1 473)
(1 564)
(1 586)
(1 661)
(1 631)
(1 620)
(1 432)
(265)
(525)
(1 013)
(1 165)
(1 205)
(1 346)
(1 156)
(1 437)
(1 924)
(3 246)
(3 338)
(3 825)
(4 179)
(3 000)
(3 303)
(2 963)
(2 437)
(2 259)
(2 109)
(2 241)
(2 702)
(3 494)
(3 797)
(3 606)
(4 072)
(3 889)
(3 577)
(3 835)
(3 666)
(3 809)
(4 260)
(4 252)
(3 826)
(4 258)
(4 504)
(4 547)
(4 005)
(3 123)
(2 946)
(3 153)
(3 384)
(3 608)
(3 305)
(3 676)
(4 073)
(4 770)
(5 423)
(5 184)
(5 299)
(5 328)
(5 034)
(4 744)
(5 021)
(4 423)
(4 034)
(3 485)
(2 833)
(2 175)
Gross Profit
1 067
N/A
1 077
+1%
1 054
-2%
1 025
-3%
1 037
+1%
1 016
-2%
977
-4%
917
-6%
904
-1%
935
+3%
1 056
+13%
1 106
+5%
1 240
+12%
1 320
+6%
1 359
+3%
1 539
+13%
1 583
+3%
1 780
+12%
93
-95%
169
+82%
355
+110%
713
+101%
701
-2%
822
+17%
804
-2%
423
-47%
395
-6%
421
+6%
296
-30%
249
-16%
411
+65%
243
-41%
236
-3%
502
+113%
426
-15%
556
+30%
764
+38%
687
-10%
641
-7%
358
-44%
302
-16%
605
+100%
413
-32%
634
+54%
564
-11%
298
-47%
255
-14%
206
-20%
66
-68%
25
-62%
122
+388%
374
+206%
1 044
+179%
1 188
+14%
1 176
-1%
966
-18%
319
-67%
(216)
N/A
(150)
+31%
(388)
-160%
(379)
+2%
(308)
+19%
(164)
+47%
14
N/A
253
+1 757%
745
+195%
963
+29%
1 289
+34%
1 312
+2%
1 507
+15%
1 201
-20%
1 247
+4%
1 186
-5%
1 046
-12%
934
-11%
636
-32%
Operating Income
Operating Expenses
(166)
(183)
(191)
(214)
(247)
(257)
(273)
(286)
(328)
(351)
(382)
(418)
(446)
(467)
(490)
(514)
(495)
(668)
(176)
(292)
(499)
(770)
(697)
(752)
(656)
(422)
(445)
(401)
(399)
(480)
(495)
(539)
(556)
(464)
(547)
(518)
(539)
(689)
(739)
(788)
(836)
(810)
(881)
(966)
(1 002)
(984)
(1 151)
(1 068)
(1 121)
(1 255)
(1 439)
(1 524)
(1 589)
(1 462)
(1 368)
(1 312)
(1 277)
(1 109)
(1 075)
(1 165)
(1 110)
(1 025)
(1 095)
(1 031)
(995)
(1 038)
(829)
(809)
(837)
(1 125)
(991)
(1 103)
(1 189)
(1 226)
(1 287)
(1 173)
Selling, General & Administrative
(18)
(17)
(21)
(25)
(42)
(43)
(39)
(37)
(54)
(55)
(57)
(57)
(72)
(87)
(103)
(138)
(382)
(397)
(51)
(105)
(153)
(674)
(182)
(162)
(149)
(310)
(144)
(155)
(163)
(395)
(159)
(156)
(155)
(357)
(162)
(169)
(177)
(571)
(224)
(242)
(260)
(660)
(303)
(319)
(322)
(780)
(317)
(364)
(438)
(1 017)
(525)
(460)
(411)
(1 056)
(300)
(308)
(288)
(810)
(255)
(250)
(257)
(858)
(268)
(271)
(285)
(919)
(292)
(301)
(299)
(1 034)
(407)
(483)
(589)
(1 140)
(635)
(580)
Depreciation & Amortization
(42)
(48)
(56)
(63)
(77)
(83)
(88)
(91)
(97)
(111)
(125)
(144)
(143)
(137)
(128)
(114)
(113)
(118)
(16)
(30)
(55)
(72)
(76)
(82)
(77)
(80)
(79)
(72)
(65)
(60)
(64)
(68)
(77)
(83)
(82)
(85)
(90)
(94)
(100)
(107)
(115)
(125)
(142)
(162)
(169)
(177)
(177)
(176)
(179)
(181)
(236)
(286)
(337)
(389)
(369)
(346)
(323)
(286)
(248)
(212)
(173)
(150)
(142)
(137)
(122)
(104)
(89)
(77)
(77)
(81)
(83)
(82)
(79)
(75)
(73)
(70)
Other Operating Expenses
(106)
(118)
(114)
(127)
(127)
(131)
(146)
(158)
(176)
(185)
(200)
(216)
(231)
(243)
(259)
(262)
0
(154)
(108)
(157)
(291)
(24)
(439)
(508)
(431)
(32)
(223)
(173)
(171)
(25)
(273)
(314)
(324)
(24)
(303)
(264)
(273)
(24)
(416)
(439)
(462)
(25)
(435)
(485)
(511)
(27)
(657)
(528)
(505)
(57)
(678)
(779)
(841)
(17)
(700)
(659)
(666)
(14)
(572)
(704)
(680)
(17)
(686)
(622)
(588)
(16)
(447)
(431)
(460)
(10)
(501)
(537)
(520)
(10)
(579)
(523)
Operating Income
901
N/A
894
-1%
863
-3%
811
-6%
790
-3%
759
-4%
705
-7%
631
-10%
576
-9%
584
+1%
675
+16%
688
+2%
793
+15%
853
+8%
870
+2%
1 025
+18%
1 088
+6%
1 112
+2%
(83)
N/A
(123)
-49%
(144)
-17%
(57)
+61%
5
N/A
70
+1 456%
148
+111%
0
-100%
(50)
N/A
20
N/A
(103)
N/A
(231)
-123%
(84)
+64%
(296)
-253%
(320)
-8%
38
N/A
(121)
N/A
37
N/A
225
+502%
(3)
N/A
(98)
-3 283%
(430)
-339%
(534)
-24%
(205)
+62%
(468)
-129%
(331)
+29%
(438)
-32%
(686)
-57%
(895)
-31%
(862)
+4%
(1 055)
-22%
(1 230)
-17%
(1 317)
-7%
(1 150)
+13%
(546)
+53%
(273)
+50%
(192)
+30%
(346)
-80%
(958)
-177%
(1 325)
-38%
(1 225)
+8%
(1 554)
-27%
(1 489)
+4%
(1 333)
+10%
(1 259)
+6%
(1 017)
+19%
(742)
+27%
(293)
+60%
134
N/A
479
+256%
475
-1%
382
-20%
210
-45%
144
-31%
(3)
N/A
(180)
-5 313%
(352)
-96%
(537)
-52%
Pre-Tax Income
Interest Income Expense
0
(0)
(0)
(0)
0
(0)
(1)
(1)
0
(2)
(2)
(2)
0
(0)
(0)
(0)
0
0
0
0
(1)
181
(1)
(1)
0
173
(1)
(1)
(1)
108
(14)
(14)
(17)
109
(3)
(3)
(1)
110
0
0
0
158
(0)
(0)
(0)
163
(1)
(1)
(1)
288
(7)
(14)
(21)
26
(23)
(20)
(15)
66
(15)
(13)
(13)
15
(27)
(39)
(64)
(73)
(101)
(120)
(112)
(83)
(90)
(70)
(55)
(1)
(21)
(14)
Non-Reccuring Items
(10)
(7)
(5)
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(43)
0
0
0
(59)
0
0
0
(39)
0
0
0
(98)
0
(91)
(91)
(91)
0
0
0
0
0
0
0
0
0
0
0
108
0
104
104
6
0
0
0
1
0
0
0
0
0
0
0
(6)
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(6)
0
0
0
0
(3)
0
0
0
1
0
0
0
(0)
0
0
0
(1)
0
0
0
(0)
0
0
0
0
0
0
0
(3)
0
0
0
(1)
0
0
0
(2)
0
0
0
(1)
0
0
0
(0)
0
0
0
95
0
0
0
0
0
0
0
(1)
0
0
Total Other Income
14
40
47
54
61
43
51
47
48
55
53
99
87
97
107
69
94
97
169
196
247
90
154
144
132
9
262
276
249
54
61
45
67
(2)
150
148
127
23
148
173
189
17
150
180
197
20
187
186
229
29
263
248
186
27
121
95
90
48
89
81
62
1
76
65
88
29
127
157
138
33
64
48
50
85
173
178
Pre-Tax Income
905
N/A
926
+2%
905
-2%
862
-5%
852
-1%
801
-6%
755
-6%
678
-10%
624
-8%
637
+2%
726
+14%
786
+8%
880
+12%
949
+8%
976
+3%
1 094
+12%
1 176
+8%
1 209
+3%
86
-93%
72
-16%
102
+41%
211
+108%
158
-25%
212
+35%
280
+32%
183
-35%
211
+15%
295
+40%
145
-51%
(112)
N/A
(37)
+67%
(265)
-612%
(270)
-2%
85
N/A
26
-70%
182
+605%
352
+93%
91
-74%
50
-45%
(257)
N/A
(345)
-34%
(129)
+63%
(318)
-147%
(242)
+24%
(331)
-37%
(596)
-80%
(709)
-19%
(677)
+5%
(828)
-22%
(914)
-10%
(1 061)
-16%
(916)
+14%
(380)
+59%
(222)
+42%
(94)
+58%
(271)
-188%
(883)
-226%
(1 104)
-25%
(1 150)
-4%
(1 382)
-20%
(1 335)
+3%
(1 312)
+2%
(1 210)
+8%
(990)
+18%
(719)
+27%
(242)
+66%
160
N/A
516
+223%
500
-3%
333
-33%
184
-45%
122
-33%
(9)
N/A
(102)
-1 082%
(200)
-96%
(373)
-86%
Net Income
Tax Provision
(331)
(337)
(327)
(312)
(297)
(279)
(262)
(238)
(209)
(207)
(238)
(248)
(283)
(304)
(308)
(355)
(384)
(406)
(17)
(19)
(14)
9
8
(7)
(7)
(37)
(43)
(28)
(37)
(60)
(65)
(37)
(44)
(29)
(32)
(74)
(131)
(127)
(131)
(142)
(116)
(169)
(211)
(146)
210
132
210
162
(209)
(63)
(68)
(166)
(291)
(368)
(352)
(264)
(106)
(85)
(99)
(67)
(61)
(20)
(28)
(39)
(72)
(138)
(189)
(244)
(203)
(139)
(118)
(126)
(112)
948
1 009
1 086
Income from Continuing Operations
574
589
578
550
554
523
493
440
415
430
488
538
596
645
668
739
793
803
69
53
88
220
166
206
273
146
168
267
107
(172)
(102)
(302)
(313)
56
(6)
108
220
(36)
(81)
(399)
(461)
(297)
(530)
(388)
(121)
(463)
(499)
(515)
(1 037)
(978)
(1 129)
(1 082)
(671)
(590)
(447)
(535)
(989)
(1 189)
(1 250)
(1 448)
(1 396)
(1 332)
(1 237)
(1 029)
(791)
(380)
(29)
273
297
194
66
(4)
(121)
846
809
713
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
1
2
11
10
10
16
26
26
25
12
12
14
15
4
5
3
4
2
1
1
(0)
1
2
4
7
8
10
9
18
9
6
7
(4)
4
20
28
27
25
12
3
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
0
0
1
1
(0)
(0)
(0)
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
574
N/A
589
+3%
578
-2%
550
-5%
554
+1%
523
-6%
493
-6%
440
-11%
415
-6%
430
+4%
488
+13%
538
+10%
596
+11%
645
+8%
668
+4%
739
+11%
795
+8%
803
+1%
59
-93%
39
-35%
72
+88%
204
+182%
159
-22%
204
+28%
272
+34%
146
-46%
168
+15%
268
+59%
108
-60%
(172)
N/A
(103)
+40%
(302)
-194%
(314)
-4%
56
N/A
(7)
N/A
108
N/A
221
+105%
(34)
N/A
(70)
-104%
(389)
-454%
(451)
-16%
(282)
+38%
(504)
-79%
(362)
+28%
(96)
+73%
(452)
-370%
(487)
-8%
(501)
-3%
(1 022)
-104%
(974)
+5%
(1 125)
-16%
(1 079)
+4%
(667)
+38%
(588)
+12%
(446)
+24%
(534)
-20%
(989)
-85%
(1 189)
-20%
(1 248)
-5%
(1 444)
-16%
(1 389)
+4%
(1 323)
+5%
(1 228)
+7%
(1 021)
+17%
(773)
+24%
(371)
+52%
(23)
+94%
280
N/A
293
+5%
198
-32%
85
-57%
24
-72%
(93)
N/A
871
N/A
820
-6%
715
-13%
EPS (Diluted)
11.14
N/A
11.43
+3%
11.22
-2%
10.68
-5%
10.76
+1%
10.15
-6%
9.58
-6%
8.54
-11%
7.61
-11%
6.59
-13%
7.47
+13%
8.37
+12%
9.15
+9%
9.89
+8%
10.24
+4%
11.48
+12%
12.2
+6%
12.33
+1%
0.9
-93%
0.58
-36%
1.11
+91%
3.13
+182%
2.43
-22%
3.15
+30%
4.18
+33%
2.24
-46%
2.58
+15%
4.1
+59%
1.65
-60%
-2.64
N/A
-1.57
+41%
-4.62
-194%
-4.81
-4%
0.86
N/A
-0.12
N/A
1.64
N/A
3.38
+106%
-0.45
N/A
-0.94
-109%
-5.12
-445%
-5.93
-16%
-3.71
+37%
-5.99
-61%
-3.39
+43%
-0.94
+72%
-4.95
-427%
-4.8
+3%
-4.93
-3%
-10.12
-105%
-9.63
+5%
-11.12
-15%
-10.68
+4%
-6.62
+38%
-5.81
+12%
-4.4
+24%
-5.27
-20%
-9.78
-86%
-11.75
-20%
-12.33
-5%
-14.31
-16%
-13.7
+4%
-13.09
+4%
-12.15
+7%
-10.1
+17%
-7.79
+23%
-3.67
+53%
-0.24
+93%
2.76
N/A
4.02
+46%
1.95
-51%
0.84
-57%
0.22
-74%
-0.93
N/A
8.36
N/A
6.82
-18%
5.9
-13%

See Also

Summary
BALAJITELE intrinsic value, competitors valuation, and company profile.
DCF Valuation
BALAJITELE stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BALAJITELE stock valuation using valuation multiples.
Wall Street Estimates
BALAJITELE price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BALAJITELE stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.