NETWORK18 MEDIA & INV LTD
NETWORK18 · General/Diversified · NSE
₹36
Current Market Price
Fair Value (DCF)
₹15
Margin of Safety
-57.6%
Updated 1d ago
YieldIQ Score
15/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
0%
ROE
3.2%
Debt/Equity
0.66
WACC
11.1%
Market Cap
₹5,543 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
121.6×
Enterprise multiple
Debt / EBITDA
46.1×
Leverage vs earnings
Interest Coverage
-2.7×
EBIT covers interest
Current Ratio
0.26×
Short-term liquidity
Asset Turnover
0.24×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-29.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹35.95
Bear case
₹0
MoS -Infinity%
Base case
₹15.25
MoS -135.7%
Bull case
₹16.01
MoS -124.5%
Ratio Trends
NETWORK18 · last 7 annual periods
ROE
-35.1%
ROCE
-13.8%
Operating Margin
—
Debt / Equity
0.62×
PE
63.3×
EV / EBITDA
46.2×
Historical Financials
NETWORK18 · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹4705 Cr | ₹5880 Cr | ₹1484 Cr | ₹2419 Cr | ₹6797 Cr | +9.6% |
| EBITDA | — | ₹1154 Cr | ₹308 Cr | ₹125 Cr | ₹-1073 Cr | — |
| EBIT | — | — | — | — | — | — |
| PAT | ₹547 Cr | ₹838 Cr | ₹-35.2 Cr | ₹-207 Cr | ₹-1687 Cr | — |
| EPS (diluted) | ₹0.38 | ₹2.00 | ₹-0.36 | ₹-0.93 | — | — |
| CFO | ₹1346 Cr | ₹641 Cr | ₹-2804 Cr | ₹-6465 Cr | ₹-1912 Cr | — |
| CapEx | — | — | — | — | ₹-899 Cr | — |
| FCF | — | — | — | — | ₹-2811 Cr | — |
| Total Assets | — | ₹9145 Cr | ₹14.0K Cr | ₹39.9K Cr | ₹8498 Cr | -1.8% |
| Total Debt | — | — | ₹5815 Cr | ₹7317 Cr | ₹2960 Cr | -15.5% |
| Shareholders' Equity | — | — | ₹675 Cr | ₹6654 Cr | ₹4808 Cr | +63.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
NETWORK18 vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| SAREGAMA SAREGAMA | — | — | Pending | 12.9% | — |
| TIPSMUSIC TIPSMUSIC | — | — | Pending | 79.5% | — |
| PVRINOX PVRINOX | — | — | Pending | -4.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for NETWORK18 in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of NETWORK18 →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for NETWORK18 →
Compare
Head-to-head with peers
Compare NETWORK18 side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse NETWORK18Now →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.