SAMBHAAV
OVERVALUEDSambhaav Media Limited
Media · NSE
↓ 740.0% vs fair value
52W Low
₹5
+17.6% from low
52W High
₹12
-49.0% from high
Valuation Gauge
Current Price
₹6
Fair Value
₹1
Fair Value Analysis
₹1
Based on earnings growth potential for Media sector companies | CAUTION: ROCE declining (latest 5.9%) — returns on capital are falling; verify this isn't a value trap. | COVID impact: PAT dropped from ₹3Cr (FY2019) to ₹-2Cr (FY2021); recovery incomplete. CAGR uses pre-COVID base.
Growth Valuation
100% weight
Price vs Market
Shareholding Pattern
Stock Health Score
Financially Healthy
Profitability
ROE of 1.4% 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 80.3x trades at a 52% discount to Media sector median (166x) — attractively valued
Cash Flow
FCF margin of 43.7% — exceptional cash generation (₹18 Cr)
Earnings Growth
5yr EPS CAGR of -10.2% — earnings are declining (sector avg growth: 18.1%)
Dividend
No dividend — typical for growth-stage companies
Sentiment Trend — Last 30 Days
Historical Returns
Key Ratios & Growth
FCF Yield
5.3%
Free cash flow / market cap
Revenue Growth (YoY)
+28.8%
Year-on-year revenue change
Operating Cash Flow
₹21 Cr
TTM cash from operations
Key Financials
EPS (TTM)
₹0.1
P/E Ratio
80.3x
P/B Ratio
0.7x
ROE
1.5%
ROCE
1.7%
Debt / Equity
0.11x
Beta
0.49
Div Yield
—
FCF (Cr)
₹18 Cr
Revenue (Cr)
₹42 Cr
EPS Growth 5Y
—
Mkt Cap (Cr)
₹109 Cr
52W High
₹11.5
52W Low
₹5
Book Value/Share
₹7.6
Financial History
| Period | Revenue | Op Profit | OPM% | PAT | EPS |
|---|---|---|---|---|---|
| TTM | ₹41 Cr | ₹6 Cr | 13.6% | ₹-1 Cr | ₹-0.01 |
| 2025-03-31 | ₹42 Cr | ₹6 Cr | 13.3% | ₹-0 Cr | ₹0.00 |
| 2024-03-31 | ₹40 Cr | ₹6 Cr | 14.1% | ₹1 Cr | ₹0.03 |
| 2023-03-31 | ₹40 Cr | ₹5 Cr | 13.0% | ₹-3 Cr | ₹-0.14 |
| 2022-03-31 | ₹34 Cr | ₹0 Cr | 1.0% | ₹0 Cr | ₹0.00 |
| 2021-03-31 | ₹42 Cr | ₹5 Cr | 12.6% | ₹-2 Cr | ₹-0.09 |
| 2020-03-31 | ₹48 Cr | ₹5 Cr | 9.5% | ₹1 Cr | ₹0.03 |
| 2019-03-31 | ₹42 Cr | ₹8 Cr | 17.9% | ₹3 Cr | ₹0.13 |
| 2018-03-31 | ₹40 Cr | ₹8 Cr | 19.6% | ₹4 Cr | ₹0.21 |
| 2017-03-31 | ₹33 Cr | ₹6 Cr | 19.0% | ₹3 Cr | ₹0.21 |
| 2016-03-31 | ₹31 Cr | ₹5 Cr | 15.8% | ₹6 Cr | ₹0.38 |
| 2015-03-31 | ₹23 Cr | ₹7 Cr | 30.0% | ₹4 Cr | ₹0.24 |
| 2014-03-31 | ₹36 Cr | ₹10 Cr | 27.8% | ₹3 Cr | ₹0.17 |
Compounded Growth Rates
Sales Growth
Profit Growth
EPS Growth
Peer Comparison
Media| Stock | Price | Fair Value | MoS% | P/E | ROE | Signal |
|---|---|---|---|---|---|---|
Premier Polyfilm Limited | ₹58.8 | ₹390.4 | +85.0% | 22.5 | 19.3% | UNDERVALUED |
Touchwood Entertainment Limited | ₹70 | ₹195.6 | +64.2% | 15.4 | 15.0% | FAIRLY_VALUED |
Tips Music Limited | ₹521.3 | ₹1,012.8 | +48.5% | 35.9 | 73.3% | UNDERVALUED |
Jagran Prakashan | ₹63.6 | ₹119.1 | +46.6% | 8.2 | 13.3% | FAIRLY_VALUED |
Bodhi Tree Multimedia Limited | ₹6.2 | ₹8.3 | +25.2% | 124.2 | 9.7% | FAIRLY_VALUED |
DB Corp (Dainik Bhaskar) | ₹199 | ₹250.3 | +20.5% | 11 | 19.4% | UNDERVALUED |
Saregama India | ₹318.9 | ₹352.6 | +9.6% | 32.1 | 13.3% | FAIRLY_VALUED |
Hindustan Media Ventures Limited | ₹63.8 | ₹56.4 | -13.1% | 6.8 | 2.7% | FAIRLY_VALUED |
Institutional Activity
Bulk deals, block deals, short selling & delivery volume — NSE data
Insider Trading
Community Pulse
Company Documents
Annual reports, concall transcripts & regulatory filings
Share this Stock
Download card · Share on WhatsApp
Share on WhatsApp, Twitter, or any group — each share brings new users to Veritas Quant