DILIGENT MEDIA CORP LTD.
DNAMEDIA · General/Diversified · NSE
₹3
Current Market Price
Fair Value (DCF)
₹2
Margin of Safety
-21.4%
Updated 22h ago
YieldIQ Score
25/100
Piotroski F-Score
5/9
Economic Moat
Moderate
Confidence
35%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹37 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
7.6%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
356.3×
Leverage vs earnings
Interest Coverage
17.0×
EBIT covers interest
Current Ratio
5.73×
Short-term liquidity
Asset Turnover
0.06×
Revenue per ₹ of assets
Revenue CAGR (3Y)
26.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹3.13
Bear case
₹1.5
MoS -108.7%
Base case
₹2.46
MoS -27.2%
Bull case
₹3
MoS -4.3%
Ratio Trends
DNAMEDIA · last 4 annual periods
ROE
-5.6%
ROCE
7.7%
Operating Margin
—
Debt / Equity
—
PE
0.2×
EV / EBITDA
3.6×
Historical Financials
DNAMEDIA · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹6.5 Cr | ₹9.4 Cr | ₹9.7 Cr | ₹13.2 Cr | +26.7% |
| EBITDA | ₹-7.7 Cr | ₹128 Cr | ₹179 Cr | ₹14.9 Cr | — |
| EBIT | — | — | — | — | — |
| PAT | ₹23.9 Cr | ₹161 Cr | ₹137 Cr | ₹13.6 Cr | -17.1% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹0.6 Cr | ₹93.1 Cr | ₹-6.1 Cr | ₹2.9 Cr | +69.7% |
| CapEx | — | ₹-0.4 Cr | — | ₹-0.0 Cr | — |
| FCF | — | ₹92.7 Cr | — | ₹2.9 Cr | -68.4% |
| Total Assets | ₹205 Cr | ₹229 Cr | ₹340 Cr | ₹234 Cr | +4.6% |
| Total Debt | ₹0.0 Cr | ₹436 Cr | ₹436 Cr | ₹436 Cr | — |
| Shareholders' Equity | ₹-555 Cr | ₹-394 Cr | ₹-257 Cr | ₹-244 Cr | — |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DNAMEDIA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| CYBERMEDIA CYBERMEDIA | — | — | Pending | 178.8% | — |
| SABEVENTS SABEVENTS | — | — | Pending | 36.9% | — |
| SAMBHAAV SAMBHAAV MEDIA LTD | +50.0% | 66 | Undervalued | -0.1% | — |
| HMVL HINDUSTAN MEDIA VENT LTD | +75.7% | 66 | Undervalued | 5.1% | — |
| HTMEDIA HTMEDIA | — | — | Pending | 0.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DNAMEDIA in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. DILIGENT MEDIA CORP LTD. (DNAMEDIA.NS) trades at 3.13 vs a model fair value of 2.46, a gap of -21.4%. 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 DNAMEDIA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DNAMEDIA →
Compare
Head-to-head with peers
Compare DNAMEDIA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DNAMEDIANow →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.