Nifty

:

25423.60

Sensex

:

83013.96

93.35 (0.37%)
320.25 (0.39%)

Login

Nifty
Sensex

:
:

25423.60
83013.96

93.35 (0.37%)
320.25 (0.39%)

Esha Media Research Ltd.

Advertising & Media

Rating :

58/99

BSE: 531259 | NSE: Not Listed

Watchlist

NSE BSE

40.72

17-Sep-2025

Open
High
Low
Previous Close

40.72
40.72
40.72
39.93

Volume
Traded Value (lacs)
52 Week High
52 Week Low

84950
3459164
40.72
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

31.79
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

39.98
N/A
-2.80

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-35.39
6.96
-11.21

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-15.24
-12.94

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-24.63
-19.10

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-0.81
-0.82
-0.90

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-104.11
-110.93
-89.18

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 0.54 1.15 -53.04% 0.42 0.03 1,300.00% 1.21 0.04 2,925.00% 0.38 0.03 1,166.67%
Expenses 0.87 0.50 74.00% 0.89 0.11 709.09% 1.03 0.03 3,333.33% 1.02 0.02 5,000.00%
EBITDA -0.33 0.65 - -0.47 -0.08 - 0.19 0.01 1,800.00% -0.64 0.01 -
EBIDTM -62.31% 56.37% -112.41% -275.00% 15.49% 26.32% -166.41% 34.62%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.01 0.29 -96.55% 0.32 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.06 0.01 500.00% 0.06 0.00 0 0.01 0.00 0 0.06 0.00 0
PBT -0.41 0.35 - -0.86 -0.08 - 0.18 0.01 1,700.00% -0.69 0.01 -
Tax 0.00 0.00 0 -0.43 0.00 - 0.00 0.01 -100.00% 3.04 0.00 0
PAT -0.41 0.35 - -0.42 -0.08 - 0.18 0.00 0 -3.73 0.01 -
PATM -76.12% 30.28% -100.95% -275.00% 14.58% 5.26% -971.35% 19.23%
EPS -0.52 0.44 - -0.54 -0.10 - 0.23 0.00 0 -4.78 0.01 -

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 2.55 0.14 0.08 0.20 0.17 0.10 0.08 0.00 0.48 9.16 11.04 Net Sales Growth 104.00% 75.00% -60.0% 17.65% 70.0% 25.00% 0 -100% -94.76% -17.03% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.04 2.03 3.31 Gross Profit 2.55 0.14 0.08 0.20 0.17 0.10 0.08 0.00 0.44 7.13 7.72 GP Margin 100.12% 100% 100% 100% 100% 100% 100% 0 91.67% 77.84% 69.93% Total Expenditure 3.81 0.21 0.24 0.34 0.24 0.26 4.94 2.71 3.69 8.39 7.66 Power & Fuel Cost - 0.02 0.02 0.01 0.02 0.02 0.02 0.07 0.13 0.24 0.28 % Of Sales - 14.29% 25.00% 5.00% 11.76% 20.0% 25.00% 0 27.08% 2.62% 2.54% Employee Cost - 0.06 0.08 0.06 0.05 0.05 0.01 0.00 0.54 0.70 0.66 % Of Sales - 42.86% 100% 30.0% 29.41% 50.0% 12.50% 0 112.50% 7.64% 5.98% Manufacturing Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0 0% 0% 0% General & Admin Exp. - 0.12 0.14 0.23 0.17 0.19 0.34 0.26 0.71 5.17 3.40 % Of Sales - 85.71% 175.00% 115.00% 100% 190.0% 425.00% 0 147.92% 56.44% 30.80% Selling & Distn. Exp. - 0.00 0.00 0.03 0.00 0.00 0.02 0.00 0.09 0.03 0.01 % Of Sales - 0% 0% 15.00% 0% 0% 25.00% 0 18.75% 0.33% 0.09% Miscellaneous Exp. - 0.00 0.00 0.00 0.00 0.00 4.56 2.38 2.18 0.22 0.01 % Of Sales - 0% 0% 0% 0% 0% 5700% 0 454.17% 2.40% 0% EBITDA -1.25 -0.07 -0.16 -0.14 -0.07 -0.16 -4.86 -2.71 -3.21 0.77 3.38 EBITDA Margin -49.02% -50.0% -200% -70.0% -41.18% -160.0% -6075.00% 0 -668.75% 8.41% 30.62% Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.12 0.01 0.00 0.00 Interest 0.33 0.00 0.00 0.01 0.00 0.00 0.00 0.01 0.02 0.02 0.00 Depreciation 0.19 0.01 0.01 0.02 0.03 0.25 0.49 1.06 1.15 1.84 3.04 PBT -1.78 -0.09 -0.18 -0.17 -0.10 -0.41 -5.35 -3.66 -4.36 -1.10 0.33 Tax 2.61 0.00 0.00 0.00 -0.15 -0.04 -0.11 -0.15 -0.23 -0.27 -0.17 Tax Rate -146.63% 0.00% 0.00% 0.00% 150.00% 9.76% 2.06% 4.10% 5.28% 24.55% -51.52% PAT -4.38 -0.09 -0.18 -0.17 0.05 -0.37 -5.24 -3.52 -4.14 -0.83 0.51 PAT before Minority Interest -4.38 -0.09 -0.18 -0.17 0.05 -0.37 -5.24 -3.52 -4.14 -0.83 0.51 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -171.76% -64.29% -225.00% -85.00% 29.41% -370.0% -6550.0% 0 -862.50% -9.06% 4.62% PAT Growth -1,664.29% - - - - - - - - - EPS -5.62 -0.12 -0.23 -0.22 0.06 -0.47 -6.72 -4.51 -5.31 -1.06 0.65

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds -7.30 -7.21 -7.02 -6.85 -6.90 -6.54 -1.29 2.22 6.36 7.20 Share Capital 7.81 7.81 7.81 8.30 8.30 8.30 8.30 8.30 8.30 8.30 Total Reserves -15.10 -15.01 -14.83 -15.15 -15.20 -14.83 -9.59 -6.07 -1.93 -1.09 Non-Current Liabilities 7.79 7.74 7.66 7.52 7.59 7.38 7.32 6.96 6.78 6.19 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 7.81 7.76 7.69 7.55 7.47 7.22 7.05 6.55 6.14 5.28 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 1.11 1.11 1.08 1.08 1.05 1.04 1.16 1.53 1.26 1.20 Trade Payables 0.16 0.16 0.17 0.17 0.32 0.17 0.17 0.24 0.22 0.19 Other Current Liabilities 0.95 0.95 0.91 0.12 0.00 0.14 0.20 0.20 0.00 0.00 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.00 0.00 0.00 0.79 0.72 0.73 0.79 1.10 1.04 1.01 Total Liabilities 1.60 1.64 1.72 1.75 1.74 1.88 7.19 10.71 14.40 14.59 Net Block 0.04 0.06 0.07 0.09 0.12 0.37 0.85 1.91 3.04 4.83 Gross Block 19.00 19.00 19.00 0.09 0.12 19.25 1.92 1.91 21.74 21.69 Accumulated Depreciation 18.96 18.95 18.93 0.00 0.00 18.88 1.06 0.00 18.70 16.85 Non Current Assets 0.14 0.16 0.17 0.21 0.25 0.50 1.05 2.11 3.24 5.05 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.10 0.10 0.10 0.12 0.13 0.13 0.19 0.19 0.20 0.22 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 1.46 1.48 1.55 1.53 1.48 1.39 6.14 8.61 11.16 9.54 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 0.09 0.02 0.08 0.09 0.03 0.00 4.75 7.26 9.76 8.05 Cash & Bank 0.00 0.10 0.10 0.10 0.10 0.05 0.05 0.02 0.10 0.05 Other Current Assets 1.37 0.00 0.00 0.00 1.34 1.34 1.34 1.33 1.31 1.44 Short Term Loans & Adv. 1.37 1.37 1.37 1.34 1.34 1.22 1.34 1.33 1.30 1.42 Net Current Assets 0.35 0.37 0.47 0.46 0.43 0.35 4.98 7.08 9.90 8.34 Total Assets 1.60 1.64 1.72 1.74 1.73 1.89 7.19 10.72 14.40 14.59

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -0.15 -0.08 -0.14 -0.08 -0.19 -0.18 -0.46 -0.47 -0.71 -1.08 PBT -0.09 -0.18 -0.17 -0.10 -0.41 -5.35 -3.66 -4.36 -1.10 0.51 Adjustment 0.01 0.01 0.02 0.03 0.25 5.15 3.59 3.62 2.02 2.87 Changes in Working Capital -0.07 0.09 0.01 -0.01 -0.03 0.02 -0.39 0.28 -1.63 -4.46 Cash after chg. in Working capital -0.15 -0.08 -0.14 -0.08 -0.19 -0.18 -0.46 -0.47 -0.71 -1.08 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.02 -0.05 -0.03 Net Fixed Assets 0.00 0.00 -18.91 0.03 19.13 -17.33 -0.01 19.83 -0.05 -0.03 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.00 0.00 18.91 -0.03 -19.13 17.33 0.01 -19.85 0.00 0.00 Cash from Financing Activity 0.06 0.07 0.14 0.08 0.25 0.17 0.50 0.41 0.81 0.99 Net Cash Inflow / Outflow -0.09 -0.01 0.00 0.00 0.05 0.00 0.04 -0.08 0.04 -0.11 Opening Cash & Equivalents 0.10 0.10 0.10 0.10 0.05 0.05 0.02 0.10 0.05 0.17 Closing Cash & Equivalent 0.00 0.10 0.10 0.10 0.10 0.05 0.05 0.02 0.10 0.05

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) -9.35 -9.23 -9.00 -9.40 -9.47 -9.00 -2.28 2.22 7.52 8.60 ROA -5.64% -10.87% -9.92% 3.02% -20.37% -115.54% -39.26% -32.95% -5.72% 3.62% ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -108.81% -13.17% 7.84% ROCE -16.11% -28.95% -23.29% -15.34% -64.99% -166.02% -50.30% -40.88% -8.64% 2.87% Fixed Asset Turnover 0.01 0.00 0.02 1.62 0.01 0.01 0.00 0.04 0.42 0.51 Receivable days 150.21 226.04 149.10 131.07 126.42 0.00 0.00 6487.88 354.82 197.06 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 0.00 102.41 61.53 36.74 14.26 10.43 Cash Conversion Cycle 150.21 226.04 149.10 131.07 126.42 -102.41 -61.53 6451.14 340.56 186.63 Total Debt/Equity -1.07 -1.08 -1.09 -1.10 -1.08 -1.10 -5.45 2.94 0.96 0.73 Interest Cover -31.96 -70.64 -17.26 -34.54 -93.75 -1143.41 -463.87 -265.80 -45.15 84.69

Top Investors:

opulus bizserve private limited

media eagle research

rishi arvind vaidya

naoshirvan navroz vakil

parvati sankar narayanan

Annual Reports:

News Update:

Esha Media Research - Quarterly Results
8th Aug 2025, 17:37 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback