SAMBHAAV MEDIA LTD
SAMBHAAV · General/Diversified · NSE
₹7
Current Market Price
Fair Value (DCF)
₹11
Margin of Safety
+50.0%
Updated 2d ago
YieldIQ Score
66/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
67%
ROE
—
Debt/Equity
0.11
WACC
11.1%
Market Cap
₹141 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
170.0%
Return on capital employed
EV / EBITDA
18.9×
Enterprise multiple
Debt / EBITDA
1.7×
Leverage vs earnings
Interest Coverage
1.6×
EBIT covers interest
Current Ratio
3.58×
Short-term liquidity
Asset Turnover
0.42×
Revenue per ₹ of assets
Revenue CAGR (3Y)
7.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹7.38
Bear case
₹7.79
MoS +5.3%
Base case
₹11.07
MoS +33.3%
Bull case
₹17.62
MoS +58.1%
Ratio Trends
SAMBHAAV · last 4 annual periods
ROE
-0.1%
ROCE
7.3%
Operating Margin
—
Debt / Equity
0.13×
PE
5440.4×
EV / EBITDA
7.6×
Historical Financials
SAMBHAAV · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹34.0 Cr | ₹40.3 Cr | ₹40.0 Cr | ₹41.9 Cr | +7.2% |
| EBITDA | ₹4.4 Cr | ₹8.7 Cr | ₹8.7 Cr | ₹7.1 Cr | +17.1% |
| EBIT | — | — | — | — | — |
| PAT | ₹0.0 Cr | ₹-2.6 Cr | ₹0.6 Cr | ₹-0.1 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹9.2 Cr | ₹4.3 Cr | ₹16.3 Cr | ₹20.9 Cr | +31.4% |
| CapEx | ₹-1.5 Cr | ₹-5.8 Cr | ₹-8.5 Cr | ₹-2.6 Cr | — |
| FCF | ₹7.8 Cr | ₹-1.5 Cr | ₹7.8 Cr | ₹18.3 Cr | +33.0% |
| Total Assets | ₹107 Cr | ₹110 Cr | ₹103 Cr | ₹101 Cr | -1.9% |
| Total Debt | ₹15.0 Cr | ₹18.9 Cr | ₹13.2 Cr | ₹11.0 Cr | -9.7% |
| Shareholders' Equity | ₹85.2 Cr | ₹85.2 Cr | ₹85.8 Cr | ₹85.8 Cr | +0.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SAMBHAAV vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| DNAMEDIA DNAMEDIA | — | — | Pending | -5.6% | — |
| HMVL HINDUSTAN MEDIA VENT LTD | +75.7% | 66 | Undervalued | 5.1% | — |
| HTMEDIA HTMEDIA | — | — | Pending | 0.1% | — |
| CYBERMEDIA CYBERMEDIA | — | — | Pending | 178.8% | — |
| SCHAND SCHAND | — | — | Pending | 6.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for SAMBHAAV in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SAMBHAAV →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SAMBHAAV →
Compare
Head-to-head with peers
Compare SAMBHAAV side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SAMBHAAVNow →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.