Budget 2023Budget 2023


  • Tata AIA Life Insurance
  • Hafele
  • Motilal Oswal
  • SMC Global Securities Limited
  • SBI Life
  • DSP Mutual Fund
Upcoming Event : LeapToUnicorn - mentoring, networking and fundraising for startups. Register now

Hold Music Broadcast; target of Rs 23: Prabhudas Lilladher

Prabhudas Lilladher recommended hold rating on Music Broadcast with a target price of Rs 23 in its research report dated November 01, 2022.

November 02, 2022 / 07:40 PM IST
  • bselive
  • nselive
Todays L/H

Prabhudas Lilladher's research report on Music Broadcast

While MBL’s top-line was in-line with our estimates, EBITDA margin of 8.3% was lower than our estimate of 14.0% due to higher than expected other expenses incurred towards digital initiatives. Though yields are yet to recover to pre-COVID levels, ad-volumes were up 9% YoY but lower than industry growth of 20% YoY, as MBL decided to forego low yield business. Overall, we believe this strategy is better as compared to volume at any price, given yields take longer to recover. Given the current quarter performance, we cut our FY23E EBITDA estimates by 25% but broadly maintain our FY24E/FY25E estimates as we build-in gradual recovery in ad-volumes amid improvement in overall macro-environment.


We retain our HOLD rating given strong liquidity position (Rs2,840mn of cash balance as on 1HFY23 which is ~34% of market cap) and strategy to diversify the business (digital to have ~50% share in 5 years) away from radio. We arrive at a TP (50% weight to DCF and EV/EBITDA methodology) of Rs23. We continue to value the stock at 5.5x Sep-24 EBITDA (no change in target multiple).