MUSIC BROADCAST LIMITED
RADIOCITY · Oil & Gas · NSE
₹6
Current Market Price
Fair Value (DCF)
₹2
Margin of Safety
-62.4%
Updated 24m ago
YieldIQ Score
40/100
Piotroski F-Score
4/9
Economic Moat
Moderate
Confidence
28%
ROE
—
Debt/Equity
0.27
WACC
10.7%
Market Cap
₹212 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
-2.7×
EBIT covers interest
Current Ratio
1.85×
Short-term liquidity
Asset Turnover
0.35×
Revenue per ₹ of assets
Revenue CAGR (3Y)
11.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹6.12
Bear case
₹0
MoS -Infinity%
Base case
₹2.3
MoS -166.1%
Bull case
₹2.42
MoS -152.9%
Ratio Trends
RADIOCITY · last 4 annual periods
ROE
-6.8%
ROCE
0.7%
Operating Margin
—
Debt / Equity
0.25×
PE
108.5×
EV / EBITDA
11.0×
Historical Financials
RADIOCITY · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹168 Cr | ₹199 Cr | ₹229 Cr | ₹234 Cr | +11.7% |
| EBITDA | ₹27.1 Cr | ₹42.3 Cr | ₹55.7 Cr | ₹4.1 Cr | -46.7% |
| EBIT | — | — | — | — | — |
| PAT | ₹-5.7 Cr | ₹3.4 Cr | ₹6.8 Cr | ₹-33.8 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹22.7 Cr | ₹30.6 Cr | ₹27.3 Cr | ₹16.6 Cr | -9.9% |
| CapEx | ₹-3.2 Cr | ₹-9.9 Cr | ₹-9.7 Cr | ₹-12.7 Cr | — |
| FCF | ₹19.5 Cr | ₹20.7 Cr | ₹17.5 Cr | ₹3.9 Cr | -41.4% |
| Total Assets | ₹654 Cr | ₹656 Cr | ₹681 Cr | ₹665 Cr | +0.6% |
| Total Debt | ₹19.4 Cr | ₹98.3 Cr | ₹106 Cr | ₹126 Cr | +86.4% |
| Shareholders' Equity | ₹604 Cr | ₹525 Cr | ₹532 Cr | ₹498 Cr | -6.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
RADIOCITY vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| RAJTV RAJ TV NETWORK LTD | -100.0% | 45 | High Risk | -17.0% | — |
| BAGFILMS B.A.G FILMS AND MEDIA LTD | -3.1% | 45 | Fairly valued | 2.9% | — |
| ZEEMEDIA ZEE MEDIA CORPORATION LTD | +6.6% | 31 | Fairly valued | -54.1% | — |
| ENIL ENTERTAIN NET. IND. LTD. | -10.6% | 53 | Fairly valued | 1.5% | — |
| TVTODAY TVTODAY | — | — | Pending | 8.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for RADIOCITY in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of RADIOCITY →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for RADIOCITY →
Compare
Head-to-head with peers
Compare RADIOCITY side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse RADIOCITYNow →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.