B.A.G FILMS AND MEDIA LTD
BAGFILMS · General/Diversified · NSE
₹5
Current Market Price
Fair Value (DCF)
₹5
Margin of Safety
-3.1%
Updated just now
YieldIQ Score
45/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
21%
ROE
—
Debt/Equity
0.60
WACC
11.1%
Market Cap
₹107 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
7.9%
Return on capital employed
EV / EBITDA
11.6×
Enterprise multiple
Debt / EBITDA
4.8×
Leverage vs earnings
Interest Coverage
2.5×
EBIT covers interest
Current Ratio
1.83×
Short-term liquidity
Asset Turnover
0.34×
Revenue per ₹ of assets
Revenue CAGR (3Y)
4.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹5.16
Bear case
₹2.01
MoS -156.7%
Base case
₹5
MoS -3.2%
Bull case
₹7.89
MoS +34.6%
Ratio Trends
BAGFILMS · last 4 annual periods
ROE
2.9%
ROCE
7.3%
Operating Margin
—
Debt / Equity
0.55×
PE
41.5×
EV / EBITDA
14.7×
Historical Financials
BAGFILMS · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹121 Cr | ₹112 Cr | ₹132 Cr | ₹136 Cr | +4.0% |
| EBITDA | ₹21.6 Cr | ₹13.3 Cr | ₹23.2 Cr | ₹24.7 Cr | +4.5% |
| EBIT | — | — | — | — | — |
| PAT | ₹2.8 Cr | ₹-1.7 Cr | ₹4.0 Cr | ₹6.2 Cr | +30.8% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-11.2 Cr | ₹-5.3 Cr | ₹19.2 Cr | ₹2.4 Cr | — |
| CapEx | ₹-1.0 Cr | ₹-1.3 Cr | ₹-4.1 Cr | ₹-0.6 Cr | — |
| FCF | ₹-12.3 Cr | ₹-6.6 Cr | ₹15.1 Cr | ₹1.9 Cr | — |
| Total Assets | ₹382 Cr | ₹384 Cr | ₹379 Cr | ₹398 Cr | +1.3% |
| Total Debt | ₹134 Cr | ₹125 Cr | ₹108 Cr | ₹120 Cr | -3.4% |
| Shareholders' Equity | ₹197 Cr | ₹196 Cr | ₹208 Cr | ₹218 Cr | +3.4% |
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 | — | — |
| ZEEMEDIA ZEEMEDIA | — | — | Pending | -54.1% | — |
| ENIL ENIL | — | — | Pending | 1.5% | — |
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 5.16 vs a model fair value of 5.00, a gap of -3.1%. Piotroski F-score: 5/9. 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.