B.A.G FILMS AND MEDIA LTD
BAGFILMS · General/Diversified · NSE
₹5
Current Market Price
Fair Value (DCF)
₹7
Discount to FV
+44.5%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
60%
ROE
2.2%
Debt/Equity
0.77
WACC
11.1%
Market Cap
₹104.48 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
11.1%
Return on capital employed
EV / EBITDA
11.4×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
2.5×
EBIT covers interest
Current Ratio
1.83×
Short-term liquidity
Asset Turnover
0.38×
Revenue per ₹ of assets
Revenue CAGR (3Y)
10.3%
3-year revenue growth
Revenue CAGR (5Y)
8.4%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹5.03
Bear case
Margin of Safety -12.7%
Implied upside -11.3%
Base case
Margin of Safety +23.6%
Implied upside +30.8%
Bull case
Margin of Safety +31.2%
Implied upside +45.3%
Ratio Trends
BAGFILMS · last 9 annual periods
ROE
2.2%
ROCE
11.1%
Operating Margin
—
Debt / Equity
0.77×
PE
41.5×
EV / EBITDA
14.7×
Historical Financials
BAGFILMS · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹121 Cr | ₹112 Cr | ₹132 Cr | ₹136 Cr | ₹150 Cr | +5.6% |
| EBITDA | ₹21.6 Cr | ₹13.3 Cr | ₹23.2 Cr | ₹24.7 Cr | ₹19.0 Cr | -3.3% |
| EBIT | ₹15.5 Cr | ₹8.1 Cr | ₹18.5 Cr | — | — | +4.4% |
| PAT | ₹2.8 Cr | ₹-1.7 Cr | ₹4.0 Cr | ₹6.2 Cr | ₹3.7 Cr | +7.7% |
| EPS (diluted) | ₹0.20 | ₹-0.09 | ₹0.28 | — | — | +8.8% |
| CFO | ₹-11.2 Cr | ₹-5.3 Cr | ₹19.2 Cr | ₹2.4 Cr | ₹-13.8 Cr | — |
| CapEx | ₹-1.0 Cr | ₹-1.3 Cr | ₹-4.1 Cr | ₹-0.6 Cr | ₹-1.1 Cr | — |
| FCF | ₹-12.3 Cr | ₹-6.6 Cr | ₹15.1 Cr | ₹1.9 Cr | ₹-14.9 Cr | — |
| Total Assets | ₹382 Cr | ₹384 Cr | ₹379 Cr | ₹398 Cr | ₹418 Cr | +2.3% |
| Total Debt | ₹134 Cr | ₹125 Cr | ₹108 Cr | ₹120 Cr | — | -2.6% |
| Shareholders' Equity | ₹143 Cr | ₹141 Cr | ₹151 Cr | ₹157 Cr | ₹171 Cr | +4.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
BAGFILMS vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
RAJTV RAJTV | — | — | Pending | -17.0% | — |
RADIOCITY RADIOCITY | — | — | Pending | -6.8% | — |
NEXTMEDIA NEXTMEDIA | — | — | Pending | — | — |
TVVISION TVVISION | — | — | Pending | 18.6% | — |
ENIL ENIL | — | — | Pending | -1.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for BAGFILMS in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. B.A.G FILMS AND MEDIA LTD (BAGFILMS.NS) trades at 5.03 vs a model fair value of 7.27, a gap of 44.5%. Piotroski F-score: 4/9. Moat label:...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of BAGFILMS →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for BAGFILMS →
Compare
Head-to-head with peers
Compare BAGFILMS side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse BAGFILMSNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.