RADAAN MEDIAWORKS (I) LTD
RADAAN · General/Diversified · NSE
₹3
Current Market Price
Fair Value (DCF)
₹8
Margin of Safety
+153.6%
Updated 9h ago
YieldIQ Score
73/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
44%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹18 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
48.6%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
1.1×
EBIT covers interest
Current Ratio
0.14×
Short-term liquidity
Asset Turnover
0.78×
Revenue per ₹ of assets
Revenue CAGR (3Y)
32.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹3.34
Bear case
₹8.31
MoS +59.8%
Base case
₹8.47
MoS +60.6%
Bull case
₹24.3
MoS +86.3%
Ratio Trends
RADAAN · last 4 annual periods
ROE
-2.9%
ROCE
14.7%
Operating Margin
—
Debt / Equity
—
PE
—
EV / EBITDA
59.5×
Historical Financials
RADAAN · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹9.9 Cr | ₹12.4 Cr | ₹21.3 Cr | ₹22.9 Cr | +32.2% |
| EBITDA | ₹-2.2 Cr | ₹0.7 Cr | ₹2.5 Cr | ₹2.6 Cr | — |
| EBIT | — | — | — | — | — |
| PAT | ₹-4.3 Cr | ₹-1.7 Cr | ₹-0.5 Cr | ₹0.3 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-1.8 Cr | ₹-1.5 Cr | ₹3.2 Cr | ₹8.4 Cr | — |
| CapEx | ₹-1.5 Cr | ₹-0.0 Cr | ₹-0.0 Cr | — | — |
| FCF | ₹-3.3 Cr | ₹-1.5 Cr | ₹3.2 Cr | — | — |
| Total Assets | ₹26.5 Cr | ₹33.9 Cr | ₹38.5 Cr | ₹29.2 Cr | +3.3% |
| Total Debt | ₹29.4 Cr | ₹34.1 Cr | ₹33.9 Cr | ₹29.4 Cr | -0.0% |
| Shareholders' Equity | ₹-10.1 Cr | ₹-11.8 Cr | ₹-11.7 Cr | ₹-11.4 Cr | — |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
RADAAN vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| SILLYMONKS SILLYMONKS | — | — | Pending | 2.7% | — |
| CREATIVEYE CREATIVEYE | — | — | Pending | -3.6% | — |
| PNC PNC | — | — | Pending | -1.3% | — |
| SITINET SITINET | — | — | Pending | 18.3% | — |
| ORTEL ORTEL | — | — | Pending | — | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for RADAAN in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. RADAAN MEDIAWORKS (I) LTD (RADAAN.NS) trades at 3.34 vs a model fair value of 8.47, a gap of 153.6%. Piotroski F-score: 6/9. Moat label: ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of RADAAN →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for RADAAN →
Compare
Head-to-head with peers
Compare RADAAN side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse RADAANNow →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.