DISH TV INDIA LTD.
DISHTV · General/Diversified · NSE
₹4
Current Market Price
Fair Value (DCF)
₹4
Margin of Safety
+6.2%
Updated just now
YieldIQ Score
29/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
40%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹713 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
4.7×
Enterprise multiple
Debt / EBITDA
0.3×
Leverage vs earnings
Interest Coverage
—
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
0.67×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-17.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹3.87
Bear case
₹2.79
MoS -38.7%
Base case
₹4.11
MoS +5.8%
Bull case
₹5.86
MoS +34.0%
Ratio Trends
DISHTV · last 8 annual periods
ROE
15.0%
ROCE
-6.8%
Operating Margin
—
Debt / Equity
—
PE
—
EV / EBITDA
—
Historical Financials
DISHTV · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹3249 Cr | ₹2802 Cr | ₹2262 Cr | ₹1857 Cr | ₹1552 Cr | -16.9% |
| EBITDA | — | ₹-996 Cr | ₹-963 Cr | ₹367 Cr | ₹218 Cr | — |
| EBIT | ₹-279 Cr | ₹-2057 Cr | ₹-1810 Cr | ₹-102 Cr | — | — |
| PAT | ₹-1190 Cr | ₹-1867 Cr | ₹-1684 Cr | ₹-1967 Cr | ₹-488 Cr | — |
| EPS (diluted) | ₹-6.12 | ₹-9.51 | ₹-8.75 | ₹-10.21 | — | — |
| CFO | ₹1574 Cr | ₹1141 Cr | ₹668 Cr | ₹676 Cr | ₹410 Cr | -28.6% |
| CapEx | — | — | — | — | ₹-400 Cr | — |
| FCF | — | — | — | — | ₹9.9 Cr | +0.0% |
| Total Assets | — | ₹6668 Cr | ₹4506 Cr | ₹2709 Cr | ₹2304 Cr | -23.3% |
| Total Debt | — | — | ₹72.5 Cr | ₹0.1 Cr | ₹34.7 Cr | -16.8% |
| Shareholders' Equity | — | — | ₹-789 Cr | ₹-2756 Cr | ₹-3243 Cr | — |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DISHTV vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| GTPL GTPL | — | — | Pending | 1.2% | 40.1× |
| NDLVENTURE NDLVENTURE | — | — | Pending | — | — |
| CINELINE CINELINE | — | — | Pending | -12.3% | — |
| SHEMAROO SHEMAROO | — | — | Pending | -18.1% | — |
| UFO UFO | — | — | Pending | 3.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DISHTV in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. DISH TV INDIA LTD. (DISHTV.NS) trades at 3.87 vs a model fair value of 4.11, a gap of 6.2%. Piotroski F-score: 4/9. Moat label: None. Rev...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DISHTV →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DISHTV →
Compare
Head-to-head with peers
Compare DISHTV side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DISHTVNow →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.