EROS INTL MEDIA LTD
EROSMEDIA · General/Diversified · NSE
₹8
Current Market Price
Fair Value (DCF)
₹4
Margin of Safety
-45.2%
Updated 1d ago
YieldIQ Score
17/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
35%
ROE
—
Debt/Equity
0.15
WACC
11.1%
Market Cap
₹75 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
-13.0×
EBIT covers interest
Current Ratio
0.61×
Short-term liquidity
Asset Turnover
—
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹7.81
Bear case
₹2.94
MoS -165.6%
Base case
₹4.28
MoS -82.5%
Bull case
₹6.4
MoS -22.0%
Ratio Trends
EROSMEDIA · last 3 annual periods
ROE
-65.3%
ROCE
-34.7%
Operating Margin
—
Debt / Equity
0.30×
PE
—
EV / EBITDA
6.2×
Historical Financials
EROSMEDIA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹814 Cr | ₹245 Cr | ₹373 Cr | ₹430 Cr | ₹145 Cr | -35.0% |
| EBITDA | — | — | ₹185 Cr | ₹49.6 Cr | ₹-288 Cr | — |
| EBIT | ₹-1545 Cr | ₹-49.0 Cr | ₹53.7 Cr | ₹-43.4 Cr | ₹-443 Cr | — |
| PAT | ₹-1401 Cr | ₹-170 Cr | ₹-9.2 Cr | ₹-113 Cr | ₹-477 Cr | — |
| EPS (diluted) | ₹-147.06 | ₹-17.74 | ₹-0.96 | ₹-11.81 | ₹-50.02 | — |
| CFO | — | ₹209 Cr | ₹87.0 Cr | ₹415 Cr | ₹-4.4 Cr | — |
| CapEx | — | — | — | — | — | — |
| FCF | — | — | — | — | — | — |
| Total Assets | — | — | ₹2407 Cr | ₹1242 Cr | ₹575 Cr | -30.1% |
| Total Debt | — | — | — | ₹239 Cr | ₹201 Cr | -4.3% |
| Shareholders' Equity | — | — | — | ₹102 Cr | ₹-378 Cr | — |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
EROSMEDIA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| CINEVISTA CINEVISTA | — | — | Pending | -62.6% | — |
| MUKTAARTS MUKTAARTS | — | — | Pending | 44.3% | — |
| BTML BTML | — | — | Pending | 14.9% | — |
| SITINET SITINET | — | — | Pending | 18.3% | — |
| TIPSFILMS TIPSFILMS | — | — | Pending | -100.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for EROSMEDIA in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of EROSMEDIA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for EROSMEDIA →
Compare
Head-to-head with peers
Compare EROSMEDIA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse EROSMEDIANow →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.