AI Summary
✦ ClarthaValuation Metrics
Trading 37.8% below historical median. Valuation is declining — currently in the strongly undervalued zone (z-score: -1.47). Confidence: 76%.
Live forward EPS implies next-12-month EPS of ₹19.80. Applying the stock's normalized valuation corridor produces a fair range of ₹828.04 to ₹1,229.58, with base value near ₹1,076.53 (+850.8% vs current price).
Live forward estimate anchored to the company's historical valuation corridor.
Forward EPS
₹19.80
Forward P/E
5.7x
Base Fair Value
₹1,076.53
Fair Range
₹828.04 - ₹1,229.58
Upside To Base
+850.8%
Estimate Source
Live forward EPS
Growth Estimate
+39.8%
5Y Average
56.26
Current
33.83
Overvalued
62.10
Undervalued
41.82
5Y Average
1.39
Current
0.83
Overvalued
1.60
Undervalued
1.18
5Y Average
19.28
Current
11.45
Overvalued
21.31
Undervalued
15.51
Peers & Comparison
Sector: Communication Services · Theme: TV Channels & Broadcasters
| Company | Rev. Growth | Margin | P/E | vs Avg | 52W Perf. |
|---|---|---|---|---|---|
ZEE ENTERTAINMENT ENT LTD ZEELTV Channels & Broadcasters | -7.3% | 3.4% | 33.5x Fair | -13% vs avg | -16.7% |
SUN TV NETWORK LIMITED SUNTVTV Channels & Broadcasters | -9.6% | 33.2% | 13.3x Undervalued | -66% vs avg | -14.3% |
RAJ TV NETWORK LTD RAJTVTV Channels & Broadcasters | -1.9% | 1.1% | 68.9x Premium | +78% vs avg | -76.2% |
SEA TV NETWORK LTD SEA TV NETWORK LTDTV Channels & Broadcasters | — | — | — | — | — |
TV VISION LTD TV VISION LTDTV Channels & Broadcasters | — | — | — | — | — |
ZEE MEDIA CORPORATION LTD ZEE MEDIA CORPORATION LTDTV Channels & Broadcasters | — | — | — | — | — |
Comparable-scale peer data is limited — showing nearest stored business/industry peers instead of an empty comparison.
Financials
Real statement data for revenue, earnings quality, conversion, and balance-sheet coverage. Monetary values are shown in Rs crore.
Latest revenue
₹212 CrDec 2025Latest net profit
₹9.91 CrDec 2025Latest EPS
₹-0.12Dec 2025Net margin
2.6%Dec 2025Performance
Bars show revenue and net profit. The line shows net margin.
- Revenue
- Net income
- Net margin %
Earnings
Revenue is shown in crores. EPS is rupees per share.
- Revenue
- EPS
Revenue to profit conversion
Bridge from operating numbers to profit for the latest reported period.
Latest reported period: Dec 2025
Debt level and coverage
Debt, cash and free cash flow compared on the same crore scale.
- Debt
- Free cash flow
- Cash & equivalents
Results
| Metric | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 217 | 223 | 214 | 263 | 247 | 309 | 207 | 232 | 249 | 198 | 186 | 212 |
| Expenses | 196 | 209 | 202 | 221 | 224 | 237 | 198 | 220 | 245 | 194 | 179 | 200 |
| Operating Profit | 10.62 | 3.28 | 1.59 | 30.7 | 14.74 | 63.77 | -0.28 | 4.07 | -3.52 | -3.39 | -1.3 | 5.49 |
| OPM % | 4.89% | 1.47% | 0.74% | 11.69% | 5.96% | 20.62% | -0.14% | 1.76% | -1.41% | -1.71% | -0.7% | 2.59% |
| Other Income | 7.87 | 9.65 | 9.26 | 9.64 | 9.1 | 9.75 | 12.59 | 11.29 | 12.09 | 13.98 | 9.54 | 6.25 |
| Interest | 0.84 | 0.87 | 0.82 | 0.89 | 0.68 | 0.61 | 0.77 | 0.61 | 0.59 | 0.55 | 0.44 | 0.43 |
| Depreciation | 10.33 | 10.19 | 10.33 | 10.57 | 8.82 | 8.12 | 9.36 | 8.17 | 7.84 | 7.68 | 7.58 | 7.36 |
| Profit before tax | 17.65 | 12.06 | 10.03 | 39.45 | 23.16 | 72.91 | 11.54 | 14.75 | 7.98 | 10.04 | 7.8 | 11.31 |
| Tax % | 13.71% | 26.87% | 29.21% | 25.8% | 26.94% | 25.46% | 27.64% | 26.64% | 29.07% | 27.09% | 27.56% | 12.38% |
| Net Profit | 15.23 | 8.82 | 7.1 | 29.27 | 16.92 | 54.35 | 8.35 | 10.82 | 5.66 | 7.32 | 5.65 | 9.91 |
| EPS in Rs | 0.90 | 1.48 | 1.19 | 4.90 | 1.88 | 8.62 | 1.40 | 1.48 | 1.04 | 1.22 | -0.34 | -0.12 |
All values in Rs. Crore unless otherwise stated. Source: CMIE Prowess, Quarterly Interim Standalone.