HINDUSTAN MEDIA VENT LTD
HMVL · General/Diversified · NSE
₹69
Current Market Price
Fair Value (DCF)
₹120
Margin of Safety
+75.7%
Updated 1d ago
YieldIQ Score
66/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
64%
ROE
—
Debt/Equity
0.05
WACC
11.1%
Market Cap
₹504 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
5.6%
Return on capital employed
EV / EBITDA
15.6×
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
13.2×
EBIT covers interest
Current Ratio
1.75×
Short-term liquidity
Asset Turnover
0.30×
Revenue per ₹ of assets
Revenue CAGR (3Y)
3.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹68.5
Bear case
₹37.25
MoS -83.9%
Base case
₹120.34
MoS +43.1%
Bull case
₹126.36
MoS +45.8%
Ratio Trends
HMVL · last 4 annual periods
ROE
5.1%
ROCE
6.8%
Operating Margin
—
Debt / Equity
0.03×
PE
11.1×
EV / EBITDA
6.4×
Historical Financials
HMVL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹619 Cr | ₹668 Cr | ₹678 Cr | ₹686 Cr | +3.5% |
| EBITDA | ₹86.0 Cr | ₹-6.5 Cr | ₹31.7 Cr | ₹108 Cr | +7.8% |
| EBIT | — | — | — | — | — |
| PAT | ₹40.6 Cr | ₹-38.1 Cr | ₹9.9 Cr | ₹77.8 Cr | +24.2% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹50.5 Cr | ₹52.3 Cr | ₹16.4 Cr | ₹37.6 Cr | -9.4% |
| CapEx | ₹-15.2 Cr | ₹-14.1 Cr | ₹-14.8 Cr | ₹-4.2 Cr | — |
| FCF | ₹35.3 Cr | ₹38.2 Cr | ₹1.5 Cr | ₹33.4 Cr | -1.8% |
| Total Assets | ₹2184 Cr | ₹2186 Cr | ₹2248 Cr | ₹2285 Cr | +1.5% |
| Total Debt | ₹120 Cr | ₹107 Cr | ₹84.8 Cr | ₹39.8 Cr | -30.8% |
| Shareholders' Equity | ₹1590 Cr | ₹1476 Cr | ₹1479 Cr | ₹1534 Cr | -1.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
HMVL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| HTMEDIA HT MEDIA LIMITED | -90.9% | 34 | Under Review | 0.1% | — |
| SCHAND S CHAND AND COMPANY LTD | +142.4% | 85 | Below Fair Value | 6.4% | — |
| SANDESH SANDESH | — | — | Pending | 5.7% | — |
| SAMBHAAV SAMBHAAV MEDIA LTD | +50.0% | 66 | Below Fair Value | -0.1% | — |
| DNAMEDIA DILIGENT MEDIA CORP LTD. | -21.4% | 25 | Above Fair Value | -5.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for HMVL in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. HINDUSTAN MEDIA VENT LTD (HMVL.NS) trades at 68.50 vs a model fair value of 120.34, a gap of 75.7%. Piotroski F-score: 7/9. Moat label: N...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of HMVL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for HMVL →
Compare
Head-to-head with peers
Compare HMVL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse HMVLNow →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.