HINDUSTAN MEDIA VENT LTD
HMVL · General/Diversified · NSE
₹84
Current Market Price
Fair Value (DCF)
₹112
Discount to FV
+33.3%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
6/9
Economic Moat
Moderate
Confidence
72%
ROE
5.1%
Debt/Equity
0.03
WACC
11.1%
Market Cap
₹616.64 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
6.8%
Return on capital employed
EV / EBITDA
16.9×
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
13.2×
EBIT covers interest
Current Ratio
1.75×
Short-term liquidity
Asset Turnover
0.34×
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 ₹83.88
Bear case
Discount -3.3%
Base case
Discount +25.0%
Bull case
Discount +51.9%
Ratio Trends
HMVL · last 8 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 5 years· amounts in ₹Cr unless noted
| Metric | 2021 NSE_XBRL | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹545 Cr | ₹619 Cr | ₹668 Cr | ₹678 Cr | ₹686 Cr | +5.9% |
| EBITDA | — | ₹86.0 Cr | ₹-6.5 Cr | ₹31.7 Cr | ₹108 Cr | +5.8% |
| EBIT | ₹93.7 Cr | ₹56.7 Cr | ₹-39.8 Cr | ₹5.1 Cr | — | -51.8% |
| PAT | ₹69.4 Cr | ₹40.6 Cr | ₹-38.1 Cr | ₹9.9 Cr | ₹77.8 Cr | +2.9% |
| EPS (diluted) | ₹9.43 | ₹5.51 | ₹-5.17 | ₹1.35 | — | -38.5% |
| CFO | ₹203 Cr | ₹50.5 Cr | ₹52.3 Cr | ₹16.4 Cr | ₹37.6 Cr | -34.4% |
| 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 | -1.4% |
| Total Assets | — | ₹2184 Cr | ₹2186 Cr | ₹2248 Cr | ₹2285 Cr | +1.1% |
| Total Debt | — | ₹120 Cr | ₹107 Cr | ₹84.8 Cr | ₹39.8 Cr | -24.1% |
| Shareholders' Equity | — | ₹1590 Cr | ₹1476 Cr | ₹1479 Cr | ₹1534 Cr | -0.9% |
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 HTMEDIA | — | — | Pending | 0.1% | — |
 SCHAND SCHAND | — | — | Pending | 6.4% | — |
SANDESH SANDESH | — | — | Pending | 5.7% | — |
SAMBHAAV SAMBHAAV | — | — | Pending | -0.1% | — |
DNAMEDIA DNAMEDIA | — | — | Pending | -5.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
4 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
—
Last payout
2019-09-09
₹1.20
Peak payout
₹1.20
Trailing yield
—
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. HINDUSTAN MEDIA VENT LTD (HMVL.NS) trades at 83.88 vs a model fair value of 111.83, a gap of 33.3%. Piotroski F-score: 6/9. Moat label: M...
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.