Nifty

:

24270.85

Sensex

:

77763.91

95.15 (0.39%)
261.79 (0.34%)

Login

Nifty
Sensex

:
:

24270.85
77763.91

95.15 (0.39%)
261.79 (0.34%)

Esha Media Research Ltd.

Advertising & Media

Rating :

N/A

BSE: 531259 | NSE: Not Listed

Watchlist

NSE BSE

26.52

03-Jul-2026

Open
High
Low
Previous Close

26.52
27.99
26.51
27.78

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

5086
136229
27.99
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

20.70
43.47
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

26.76
N/A
-1.98

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

17.06
63.26
154.95

EBITDA CAGR (%)

10 Years
5 Years
3 Years

0.03
87.22
115.06

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-1.04
-1.09
-1.36

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-96.99
-83.51
-79.26

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 0.58 0.42 38.10% 0.51 1.21 -57.85% 0.70 0.38 84.21% 0.54 1.15 -53.04%
Expenses 2.70 0.89 203.37% 1.02 1.03 -0.97% 0.96 1.02 -5.88% 0.87 0.50 74.00%
EBITDA -2.12 -0.47 - -0.51 0.19 - -0.26 -0.64 - -0.33 0.65 -
EBIDTM -366.78% -112.41% -99.80% 15.49% -37.14% -166.15% -62.31% 56.37%
Other Income 0.02 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.11 0.32 -65.62% 0.04 0.00 0 0.03 0.00 0 0.01 0.29 -96.55%
Depreciation 0.05 0.06 -16.67% 0.03 0.01 200.00% 0.05 0.06 -16.67% 0.06 0.01 500.00%
PBT 1.80 -0.86 - -0.58 0.18 - -0.34 -0.69 - -0.41 0.35 -
Tax 0.00 -0.43 - 0.00 0.00 0 0.00 3.04 -100.00% 0.00 0.00 0
PAT 1.80 -0.42 - -0.58 0.18 - -0.34 -3.73 - -0.41 0.35 -
PATM 311.25% -100.95% -114.15% 14.58% -47.86% -971.09% -76.12% 30.28%
EPS 2.31 -0.54 - -0.74 0.23 - -0.43 -4.78 - -0.52 0.44 -

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 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 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales - 2.32 3.16 0.14 0.08 0.20 0.17 0.10 0.08 0.00 0.48 Net Sales Growth - -26.58% 2157.14% 75.00% -60.0% 17.65% 70.0% 25.00% 0 -100% Cost Of Goods Sold - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.04 Gross Profit - 2.32 3.16 0.14 0.08 0.20 0.17 0.10 0.08 0.00 0.44 GP Margin - 100% 100% 100% 100% 100% 100% 100% 100% 0 91.67% Total Expenditure - 5.54 3.73 0.21 0.24 0.34 0.24 0.26 4.94 2.71 3.69 Power & Fuel Cost - 0.00 0.00 0.02 0.02 0.01 0.02 0.02 0.02 0.07 0.13 % Of Sales - 0% 0% 14.29% 25.00% 5.00% 11.76% 20.0% 25.00% 0 27.08% Employee Cost - 2.13 1.76 0.06 0.08 0.06 0.05 0.05 0.01 0.00 0.54 % Of Sales - 91.81% 55.70% 42.86% 100% 30.0% 29.41% 50.0% 12.50% 0 112.50% 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. - 2.99 1.83 0.12 0.14 0.23 0.17 0.19 0.34 0.26 0.71 % Of Sales - 128.88% 57.91% 85.71% 175.00% 115.00% 100% 190.0% 425.00% 0 147.92% Selling & Distn. Exp. - 0.01 0.01 0.00 0.00 0.03 0.00 0.00 0.02 0.00 0.09 % Of Sales - 0.43% 0.32% 0% 0% 15.00% 0% 0% 25.00% 0 18.75% Miscellaneous Exp. - 0.42 0.13 0.00 0.00 0.00 0.00 0.00 4.56 2.38 0.09 % Of Sales - 18.10% 4.11% 0% 0% 0% 0% 0% 5700% 0 454.17% EBITDA - -3.22 -0.57 -0.07 -0.16 -0.14 -0.07 -0.16 -4.86 -2.71 -3.21 EBITDA Margin - -138.79% -18.04% -50.0% -200% -70.0% -41.18% -160.0% -6075.00% 0 -668.75% Other Income - 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.12 0.01 Interest - 0.19 0.32 0.00 0.00 0.01 0.00 0.00 0.00 0.01 0.02 Depreciation - 0.19 0.14 0.01 0.01 0.02 0.03 0.25 0.49 1.06 1.15 PBT - -3.58 -1.02 -0.09 -0.18 -0.17 -0.10 -0.41 -5.35 -3.66 -4.36 Tax - 0.00 2.60 0.00 0.00 0.00 -0.15 -0.04 -0.11 -0.15 -0.23 Tax Rate - 0.00% -254.90% 0.00% 0.00% 0.00% 150.00% 9.76% 2.06% 4.10% 5.28% PAT - 0.48 -3.63 -0.09 -0.18 -0.17 0.05 -0.37 -5.24 -3.52 -4.14 PAT before Minority Interest - 0.48 -3.63 -0.09 -0.18 -0.17 0.05 -0.37 -5.24 -3.52 -4.14 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 20.69% -114.87% -64.29% -225.00% -85.00% 29.41% -370.0% -6550.0% 0 -862.50% PAT Growth - - - - - - - - - - EPS - 0.62 -4.65 -0.12 -0.23 -0.22 0.06 -0.47 -6.72 -4.51 -5.31

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds -10.44 -10.92 -7.30 -7.21 -7.02 -6.85 -6.90 -6.54 -1.29 2.22 Share Capital 7.81 7.81 7.81 7.81 7.81 8.30 8.30 8.30 8.30 8.30 Total Reserves -18.25 -18.73 -15.10 -15.01 -14.83 -15.15 -15.20 -14.83 -9.59 -6.07 Non-Current Liabilities 0.31 0.75 7.79 7.74 7.66 7.52 7.59 7.38 7.32 6.96 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 7.81 7.76 7.69 7.55 7.47 7.22 7.05 6.55 Long Term Provisions 0.10 0.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 11.44 11.52 1.11 1.11 1.08 1.08 1.05 1.04 1.16 1.53 Trade Payables 2.10 0.24 0.16 0.16 0.17 0.17 0.32 0.17 0.17 0.24 Other Current Liabilities 1.57 1.36 0.95 0.95 0.91 0.12 0.00 0.14 0.20 0.20 Short Term Borrowings 6.13 8.27 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 1.65 1.66 0.00 0.00 0.00 0.79 0.72 0.73 0.79 1.10 Total Liabilities 1.31 1.35 1.60 1.64 1.72 1.75 1.74 1.88 7.19 10.71 Net Block 0.49 0.92 0.04 0.06 0.07 0.09 0.12 0.37 0.85 1.91 Gross Block 0.77 1.01 19.00 19.00 19.00 0.09 0.12 19.25 1.92 1.91 Accumulated Depreciation 0.29 0.09 18.96 18.95 18.93 0.00 0.00 18.88 1.06 0.00 Non Current Assets 0.87 1.09 0.14 0.16 0.17 0.21 0.25 0.50 1.05 2.11 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. 0.38 0.16 0.10 0.10 0.10 0.12 0.13 0.13 0.19 0.19 Other Non Current Assets 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 0.43 0.26 1.46 1.48 1.55 1.53 1.48 1.39 6.14 8.61 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 0.23 0.14 0.09 0.02 0.08 0.09 0.03 0.00 4.75 7.26 Cash & Bank 0.07 0.08 0.00 0.10 0.10 0.10 0.10 0.05 0.05 0.02 Other Current Assets 0.13 0.00 0.00 0.00 1.37 1.34 1.34 1.34 1.34 1.33 Short Term Loans & Adv. 0.12 0.03 1.37 1.37 1.37 1.34 1.34 1.22 1.34 1.33 Net Current Assets -11.01 -11.26 0.35 0.37 0.47 0.46 0.43 0.35 4.98 7.08 Total Assets 1.30 1.35 1.60 1.64 1.72 1.74 1.73 1.89 7.19 10.72

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity -1.19 -0.20 -0.15 -0.08 -0.14 -0.08 -0.19 -0.18 -0.46 -0.47 PBT -3.58 -1.02 -0.09 -0.18 -0.17 -0.10 -0.41 -5.35 -3.66 -4.36 Adjustment 0.77 0.56 0.01 0.01 0.02 0.03 0.25 5.15 3.59 3.62 Changes in Working Capital 1.81 0.38 -0.07 0.09 0.01 -0.01 -0.03 0.02 -0.39 0.28 Cash after chg. in Working capital -1.01 -0.08 -0.15 -0.08 -0.14 -0.08 -0.19 -0.18 -0.46 -0.47 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.18 -0.11 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 -0.21 -0.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.02 Net Fixed Assets 0.24 17.99 0.00 0.00 -18.91 0.03 19.13 -17.33 -0.01 19.83 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.45 -18.08 0.00 0.00 18.91 -0.03 -19.13 17.33 0.01 -19.85 Cash from Financing Activity 1.39 0.37 0.06 0.07 0.14 0.08 0.25 0.17 0.50 0.41 Net Cash Inflow / Outflow 0.00 0.08 -0.09 -0.01 0.00 0.00 0.05 0.00 0.04 -0.08 Opening Cash & Equivalents 0.08 0.00 0.10 0.10 0.10 0.10 0.05 0.05 0.02 0.10 Closing Cash & Equivalent 0.07 0.08 0.00 0.10 0.10 0.10 0.10 0.05 0.05 0.02

Financial Ratios

Standalone

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) -13.38 -13.99 -9.35 -9.23 -9.00 -9.40 -9.47 -9.00 -2.28 2.22 ROA 35.92% -245.70% -5.64% -10.87% -9.92% 3.02% -20.37% -115.54% -39.26% -32.95% ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -108.81% ROCE 0.00% 0.00% -16.11% -28.95% -23.29% -15.34% -64.99% -166.02% -50.30% -40.88% Fixed Asset Turnover 2.60 0.32 0.01 0.00 0.02 1.62 0.01 0.01 0.00 0.04 Receivable days 29.24 13.59 150.21 226.04 149.10 131.07 126.42 0.00 0.00 6487.88 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 0.00 0.00 102.41 61.53 36.74 Cash Conversion Cycle 29.24 13.59 150.21 226.04 149.10 131.07 126.42 -102.41 -61.53 6451.14 Total Debt/Equity -0.59 -0.76 -1.07 -1.08 -1.09 -1.10 -1.08 -1.10 -5.45 2.94 Interest Cover 3.53 -2.16 -31.96 -70.64 -17.26 -34.54 -93.75 -1143.41 -463.87 -265.80

Top Investors:

media eagle research

rishi arvind vaidya

naoshirvan navroz vakil

parvati sankarnarayanan

Annual Reports:

News Update:

No Latest News!

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