RAJ TV NETWORK LTD
RAJTV · General/Diversified · NSE
₹12
Current Market Price
Fair Value (DCF)
₹11
Discount to FV
-10.6%
Updated just now
YieldIQ Score
31/100
Piotroski F-Score
8/9
Economic Moat
None
Confidence
35%
ROE
-17.0%
Debt/Equity
0.23
WACC
11.1%
Market Cap
₹62.92 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
-12.6%
Return on capital employed
EV / EBITDA
32.5×
Enterprise multiple
Debt / EBITDA
5.0×
Leverage vs earnings
Interest Coverage
-4.9×
EBIT covers interest
Current Ratio
1.12×
Short-term liquidity
Asset Turnover
0.37×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-6.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹12.12
Bear case
Discount -83.9%
Base case
Discount -11.8%
Bull case
Discount +29.0%
Ratio Trends
RAJTV · last 4 annual periods
ROE
-17.0%
ROCE
-12.6%
Operating Margin
—
Debt / Equity
0.23×
PE
181.0×
EV / EBITDA
34.4×
Historical Financials
RAJTV · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹69.3 Cr | ₹84.8 Cr | ₹106 Cr | ₹126 Cr | ₹70.0 Cr | +0.3% |
| EBITDA | ₹12.5 Cr | ₹6.6 Cr | ₹5.1 Cr | ₹-19.5 Cr | ₹4.7 Cr | -21.6% |
| EBIT | ₹5.2 Cr | ₹4.7 Cr | ₹3.7 Cr | — | — | -8.1% |
| PAT | ₹1.1 Cr | ₹1.1 Cr | ₹0.8 Cr | ₹-21.0 Cr | ₹0.8 Cr | -7.6% |
| EPS (diluted) | ₹0.21 | ₹0.20 | ₹0.00 | — | — | — |
| CFO | ₹3.3 Cr | ₹30.8 Cr | ₹3.8 Cr | ₹-5.2 Cr | ₹7.5 Cr | +23.3% |
| CapEx | ₹-0.6 Cr | ₹-23.9 Cr | ₹-0.3 Cr | — | — | — |
| FCF | ₹2.6 Cr | ₹6.9 Cr | ₹3.5 Cr | — | — | +7.7% |
| Total Assets | ₹190 Cr | ₹201 Cr | ₹183 Cr | ₹190 Cr | ₹171 Cr | -2.6% |
| Total Debt | ₹30.4 Cr | ₹24.9 Cr | ₹22.9 Cr | ₹28.5 Cr | ₹20.6 Cr | -9.3% |
| Shareholders' Equity | ₹143 Cr | ₹144 Cr | ₹145 Cr | ₹124 Cr | ₹124 Cr | -3.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
RAJTV vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
BAGFILMS BAGFILMS | — | — | Pending | 3.9% | — |
RADIOCITY RADIOCITY | — | — | Pending | -6.8% | — |
NEXTMEDIA NEXTMEDIA | — | — | Pending | — | — |
 ZEEMEDIA ZEEMEDIA | — | — | Pending | -54.1% | — |
ENIL ENIL | — | — | Pending | -1.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
2 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
—
Last payout
2019-09-19
₹0.10
Peak payout
₹0.25
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. RAJ TV NETWORK LTD (RAJTV.NS) trades at 12.12 vs a model fair value of 10.84, a gap of -10.6%. Piotroski F-score: 8/9. Moat label: None. ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of RAJTV →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for RAJTV →
Compare
Head-to-head with peers
Compare RAJTV side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse RAJTVNow →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.