HMVL
FAIRLY_VALUEDHindustan Media Ventures Limited
Media · NSE
↓ 12.4% vs fair value
52W Low
₹55
+14.9% from low
52W High
₹103
-38.7% from high
Valuation Gauge
Current Price
₹63
Fair Value
₹56
Fair Value Analysis
₹56
Based on earnings growth potential for Media sector companies | Sector-cheap: P/E at 29th percentile vs sector peers. | CAUTION: ROCE declining (latest 0.6%) — returns on capital are falling; verify this isn't a value trap. | COVID impact: PAT dropped from ₹108Cr (FY2019) to ₹41Cr (FY2022); recovery incomplete. CAGR uses pre-COVID base.
Growth Valuation
100% weight
Price vs Market
Shareholding Pattern
Stock Health Score
Financially Healthy
Profitability
ROE of 2.7% is below the Media sector benchmark of 15%
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 11.3x trades at a 93% discount to Media sector median (166x) — attractively valued
Cash Flow
FCF margin of 4.9% — thin cash generation, watch capex trends
Earnings Growth
5yr EPS CAGR of 24.2% is in line with the Media sector average of 18.1%
Dividend
No dividend — typical for growth-stage companies
Company Health Timeline
10-year financial health at a glance
Sentiment Trend — Last 30 Days
Historical Returns
Key Ratios & Growth
FCF Yield
7.4%
Free cash flow / market cap
Revenue Growth (YoY)
+16.0%
Year-on-year revenue change
Profit Growth (YoY)
+3071.4%
Year-on-year PAT change
Operating Cash Flow
₹38 Cr
TTM cash from operations
Key Financials
EPS (TTM)
₹5.6
P/E Ratio
11.4x
P/B Ratio
0.3x
ROE
2.7%
ROCE
5.6%
Debt / Equity
0.05x
Beta
0.37
Div Yield
—
FCF (Cr)
₹33 Cr
Revenue (Cr)
₹686 Cr
EPS Growth 5Y
24.2%
Mkt Cap (Cr)
₹470 Cr
52W High
₹103.4
52W Low
₹55.2
Book Value/Share
₹209.5
Financial History
| Period | Revenue | Op Profit | OPM% | PAT | EPS |
|---|---|---|---|---|---|
| TTM | ₹793 Cr | ₹-21 Cr | -3.0% | ₹67 Cr | ₹9.04 |
| 2025-03-31 | ₹733 Cr | ₹-32 Cr | -4.0% | ₹78 Cr | ₹10.56 |
| 2024-03-31 | ₹704 Cr | ₹-73 Cr | -10.0% | ₹10 Cr | ₹1.35 |
| 2023-03-31 | ₹713 Cr | ₹-87 Cr | -12.0% | ₹-38 Cr | ₹-5.17 |
| 2022-03-31 | ₹669 Cr | ₹10 Cr | 2.0% | ₹41 Cr | ₹5.51 |
| 2021-03-31 | ₹545 Cr | ₹7 Cr | 1.0% | ₹69 Cr | ₹9.43 |
| 2020-03-31 | ₹796 Cr | ₹99 Cr | 12.0% | ₹116 Cr | ₹15.79 |
| 2019-03-31 | ₹867 Cr | ₹46 Cr | 5.0% | ₹108 Cr | ₹14.77 |
| 2018-03-31 | ₹880 Cr | ₹181 Cr | 21.0% | ₹175 Cr | ₹23.88 |
| 2017-03-31 | ₹933 Cr | ₹206 Cr | 22.0% | ₹190 Cr | ₹25.82 |
| 2016-03-31 | ₹918 Cr | ₹262 Cr | 29.0% | ₹179 Cr | ₹24.35 |
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