DJ MEDIAPRINT & LOG LTD
DJML · General/Diversified · NSE
₹92
Current Market Price
Fair Value (DCF)
₹28
Margin of Safety
-69.0%
Updated 1d ago
YieldIQ Score
25/100
Piotroski F-Score
6/9
Economic Moat
Moderate
Confidence
22%
ROE
—
Debt/Equity
0.37
WACC
11.1%
Market Cap
₹303 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
14.1%
Return on capital employed
EV / EBITDA
15.8×
Enterprise multiple
Debt / EBITDA
1.0×
Leverage vs earnings
Interest Coverage
4.1×
EBIT covers interest
Current Ratio
2.24×
Short-term liquidity
Asset Turnover
0.72×
Revenue per ₹ of assets
Revenue CAGR (3Y)
20.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹91.8
Bear case
₹16.02
MoS -473.0%
Base case
₹28.45
MoS -222.7%
Bull case
₹37.02
MoS -148.0%
Ratio Trends
DJML · last 4 annual periods
ROE
9.7%
ROCE
19.4%
Operating Margin
—
Debt / Equity
0.32×
PE
140.1×
EV / EBITDA
57.9×
Historical Financials
DJML · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹47.3 Cr | ₹50.6 Cr | ₹57.0 Cr | ₹82.1 Cr | +20.1% |
| EBITDA | ₹6.2 Cr | ₹8.3 Cr | ₹13.7 Cr | ₹17.7 Cr | +41.9% |
| EBIT | — | — | — | — | — |
| PAT | ₹3.0 Cr | ₹3.3 Cr | ₹5.0 Cr | ₹6.7 Cr | +30.8% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-9.3 Cr | ₹9.8 Cr | ₹11.2 Cr | ₹-13.3 Cr | — |
| CapEx | ₹-3.7 Cr | ₹-7.2 Cr | ₹-13.3 Cr | ₹-4.3 Cr | — |
| FCF | ₹-13.0 Cr | ₹2.6 Cr | ₹-2.1 Cr | ₹-17.6 Cr | — |
| Total Assets | ₹40.2 Cr | ₹47.0 Cr | ₹60.0 Cr | ₹114 Cr | +41.5% |
| Total Debt | ₹7.3 Cr | ₹12.3 Cr | ₹17.8 Cr | ₹22.2 Cr | +44.9% |
| Shareholders' Equity | ₹25.3 Cr | ₹28.6 Cr | ₹33.5 Cr | ₹69.1 Cr | +39.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DJML vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| APOLSINHOT APOLSINHOT | — | — | Pending | 5.3% | — |
| RADIANTCMS RADIANTCMS | — | — | Pending | 17.0% | — |
| REPRO REPRO | — | — | Pending | -0.5% | — |
| RUCHINFRA RUCHINFRA | — | — | Pending | 0.8% | — |
| KRYSTAL KRYSTAL | — | — | Pending | 10.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DJML in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DJML →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DJML →
Compare
Head-to-head with peers
Compare DJML side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DJMLNow →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.