DBCORP
FAIRLY_VALUEDDB Corp (Dainik Bhaskar)
Media · NSE
↑ 17.7% vs fair value
52W Low
₹185
+11.6% from low
52W High
₹292
-29.5% from high
Valuation Gauge
Current Price
₹206
Fair Value
₹250
Fair Value Analysis
₹250
Based on earnings growth potential for Media sector companies | Sector-cheap: P/E at 24th percentile vs sector peers.
Growth Valuation
100% weight
Price vs Market
Shareholding Pattern
Stock Health Score
Financially Strong
Profitability
ROE of 19.4% is above the Media sector benchmark of 15% — strong returns
Debt & Leverage
D/E ratio of 0.1x is well within the Media sector norm of 0.8x — strong balance sheet
Valuation vs Peers
P/E of 8.4x trades at a 95% discount to Media sector median (166x) — attractively valued
Cash Flow
FCF margin of 16.0% — exceptional cash generation (₹365 Cr)
Earnings Growth
5yr EPS CAGR of 37.5% is well above the Media sector average of 18.1% — strong growth
Dividend
Dividend yield of 3.3% provides strong shareholder returns (benchmark: 1.5%)
Company Health Timeline
10-year financial health at a glance
Sentiment Trend
Historical Returns
Key Ratios & Growth
FCF Yield
5.2%
Free cash flow / market cap
Revenue Growth (YoY)
+4.6%
Year-on-year revenue change
Profit Growth (YoY)
+4.0%
Year-on-year PAT change
Operating Cash Flow
₹365 Cr
TTM cash from operations
Key Financials
EPS (TTM)
₹25
P/E Ratio
8.4x
P/B Ratio
1.5x
ROE
19.4%
ROCE
20.6%
Debt / Equity
0.13x
Beta
0.29
Div Yield
3.4%
FCF (Cr)
₹365 Cr
Revenue (Cr)
₹2,284 Cr
EPS Growth 5Y
37.6%
Mkt Cap (Cr)
₹3,721 Cr
52W High
₹291.9
52W Low
₹184.5
Book Value/Share
₹136.7
Financial History
| Period | Revenue | Op Profit | OPM% | PAT | EPS |
|---|---|---|---|---|---|
| 2026-03-31 | ₹2.4K Cr | ₹488 Cr | 21.0% | ₹332 Cr | ₹18.63 |
| 2025-03-31 | ₹2.3K Cr | ₹546 Cr | 23.0% | ₹371 Cr | ₹20.82 |
| 2024-03-31 | ₹2.4K Cr | ₹623 Cr | 26.0% | ₹426 Cr | ₹23.89 |
| 2023-03-31 | ₹2.1K Cr | ₹324 Cr | 15.0% | ₹169 Cr | ₹9.50 |
| 2022-03-31 | ₹1.8K Cr | ₹305 Cr | 17.0% | ₹143 Cr | ₹8.05 |
| 2021-03-31 | ₹1.5K Cr | ₹307 Cr | 20.0% | ₹141 Cr | ₹8.08 |
| 2020-03-31 | ₹2.2K Cr | ₹484 Cr | 22.0% | ₹275 Cr | ₹15.72 |
| 2019-03-31 | ₹2.5K Cr | ₹506 Cr | 21.0% | ₹274 Cr | ₹15.66 |
| 2018-03-31 | ₹2.3K Cr | ₹565 Cr | 24.0% | ₹324 Cr | ₹17.60 |
| 2017-03-31 | ₹2.3K Cr | ₹644 Cr | 29.0% | ₹375 Cr | ₹20.38 |
| 2016-03-31 | ₹2.0K Cr | ₹538 Cr | 26.0% | ₹292 Cr | ₹15.90 |
| 2015-03-31 | ₹2.0K Cr | ₹564 Cr | 28.0% | ₹316 Cr | ₹17.23 |
Compounded Growth Rates
Sales Growth
Profit Growth
EPS Growth
Peer Comparison
Media| Stock | Price | Fair Value | MoS% | P/E | ROE | Signal |
|---|---|---|---|---|---|---|
Premier Polyfilm Limited | ₹58 | ₹488.6 | +88.1% | 19.3 | 19.3% | UNDERVALUED |
Touchwood Entertainment Limited | ₹71.1 | ₹195.6 | +63.6% | 16.7 | 15.0% | FAIRLY_VALUED |
Jagran Prakashan | ₹68.8 | ₹119.1 | +42.2% | 8.9 | 13.3% | FAIRLY_VALUED |
Tips Music Limited | ₹686 | ₹990.2 | +30.7% | 38.2 | 92.3% | UNDERVALUED |
DB Corp (Dainik Bhaskar) | ₹205.9 | ₹250.3 | +17.7% | 11.5 | 19.4% | FAIRLY_VALUED |
Bodhi Tree Multimedia Limited | ₹6.7 | ₹6.9 | +3.2% | 131.6 | 9.7% | FAIRLY_VALUED |
Sun TV Network | ₹485.5 | ₹501.4 | +3.2% | 13.4 | 12.8% | FAIRLY_VALUED |
Hindustan Media Ventures Limited | ₹63.4 | ₹56.4 | -12.4% | 7.1 | 2.7% | FAIRLY_VALUED |
Institutional Activity
Bulk deals, block deals, short selling & delivery volume — NSE data
Insider Trading
Community Pulse
Share this Stock
Download card · Share on WhatsApp
Share on WhatsApp, Twitter, or any group — each share brings new users to Veritas Quant