Price
Financials
Standalone, Rs crore| Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0.00 | 1.73 | 0.45 | 4.16 | 5.77 | 5.53 | 4.89 | 5.48 | 5.16 | 5.77 | 5.07 | 4.38 |
| Expenses | 0.06 | 3.29 | 0.56 | 2.43 | 2.81 | 4.14 | 5.25 | 5.97 | 3.72 | 3.61 | 3.94 | 4.22 |
| Operating Profit | -0.06 | -1.56 | -0.11 | 1.73 | 2.96 | 1.39 | -0.36 | -0.49 | 1.44 | 2.16 | 1.13 | 0.16 |
| OPM % | -90.17% | -24.44% | 41.59% | 51.30% | 25.14% | -7.36% | -8.94% | 27.91% | 37.44% | 22.29% | 3.65% | |
| Other Income | 0.00 | 0.13 | 0.00 | 0.03 | 0.00 | 0.15 | 0.62 | 1.17 | 0.20 | 0.03 | 0.06 | 0.05 |
| Interest | 0.00 | 0.08 | 0.03 | 0.02 | 1.00 | 0.88 | 0.76 | 0.65 | 0.63 | 0.56 | 0.55 | 0.49 |
| Depreciation | 0.00 | 2.88 | 1.29 | 1.27 | 1.30 | 1.15 | 1.21 | 1.40 | 1.16 | 1.18 | 1.24 | 1.28 |
| Profit before tax | -0.06 | -4.39 | -1.43 | 0.47 | 0.66 | -0.49 | -1.71 | -1.37 | -0.15 | 0.45 | -0.60 | -1.56 |
| Tax % | 0.00% | -30.30% | 2.10% | 87.23% | -1.52% | -32.65% | 0.00% | -6.57% | 0.00% | -8.89% | 0.00% | -2.56% |
| Net Profit | -0.06 | -3.06 | -1.45 | 0.06 | 0.66 | -0.33 | -1.71 | -1.29 | -0.15 | 0.50 | -0.60 | -1.52 |
| EPS in Rs | -0.09 | -4.71 | -2.23 | 0.09 | 1.02 | -0.51 | -2.63 | -1.99 | -0.23 | 0.77 | -0.92 | -2.34 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0.08 | 1.05 | 3.93 | 6.46 | 9.31 | 10.17 | 1.72 | 4.61 | 11.30 | 10.31 | 10.93 | 9.44 |
| Expenses | 0.29 | 1.26 | 2.35 | 4.28 | 5.14 | 6.49 | 3.33 | 3.00 | 6.95 | 10.90 | 7.34 | 8.13 |
| Operating Profit | -0.21 | -0.21 | 1.58 | 2.18 | 4.17 | 3.68 | -1.61 | 1.61 | 4.35 | -0.59 | 3.59 | 1.31 |
| OPM % | -262.50% | -20.00% | 40.20% | 33.75% | 44.79% | 36.18% | -93.60% | 34.92% | 38.50% | -5.72% | 32.85% | 13.88% |
| Other Income | 0.32 | 0.39 | -0.43 | 0.24 | 0.00 | 0.02 | 0.13 | 0.04 | 0.15 | 1.54 | 0.24 | 0.10 |
| Interest | 0.02 | 0.01 | 0.06 | 0.58 | 0.51 | 0.11 | 0.09 | 0.05 | 1.88 | 1.42 | 1.19 | 1.05 |
| Depreciation | 0.02 | 0.67 | 0.97 | 3.58 | 1.70 | 2.29 | 2.88 | 2.56 | 2.45 | 2.61 | 2.34 | 2.52 |
| Profit before tax | 0.07 | -0.50 | 0.12 | -1.74 | 1.96 | 1.30 | -4.45 | -0.96 | 0.17 | -3.08 | 0.30 | -2.16 |
| Tax % | 42.86% | 4.00% | 0.00% | 0.00% | 29.59% | 57.69% | -29.89% | 44.79% | -100.00% | -2.92% | -13.33% | -1.85% |
| Net Profit | 0.05 | -0.51 | 0.13 | -1.74 | 1.38 | 0.55 | -3.12 | -1.40 | 0.33 | -3.00 | 0.35 | -2.12 |
| EPS in Rs | 0.08 | -0.79 | 0.20 | -2.68 | 2.13 | 0.85 | -4.81 | -2.16 | 0.51 | -4.62 | 0.54 | -3.27 |
| Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | 25% | 41% | -6% | -14% | ||
| Compounded Profit Growth | % | 6% | % | -711% | ||
| Stock Price CAGR | % | 12% | 22% | -9% | ||
| Return on Equity | -15% | -40% | -83% | -190% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 6.49 | 6.49 | 6.49 | 6.49 | 6.49 | 6.49 | 6.49 | 6.49 | 6.49 | 6.49 | 6.49 | 6.49 |
| Reserves | 2.71 | 2.21 | 2.33 | 0.60 | 1.98 | 2.53 | -0.59 | -1.99 | -1.66 | -4.65 | -4.31 | -6.42 |
| Borrowings | 1.26 | 6.81 | 12.74 | 19.27 | 29.49 | 27.48 | 21.72 | 17.90 | 14.26 | 11.33 | 9.90 | 8.95 |
| Other Liabilities | 0.05 | 0.21 | 0.78 | 0.42 | 0.88 | 3.25 | 9.62 | 9.37 | 9.76 | 12.12 | 13.18 | 15.55 |
| Total Liabilities | 10.51 | 15.72 | 22.34 | 26.78 | 38.84 | 39.75 | 37.24 | 31.77 | 28.85 | 25.29 | 25.26 | 24.57 |
| Fixed Assets | 0.06 | 5.48 | 12.53 | 14.12 | 22.09 | 23.91 | 22.03 | 19.61 | 17.02 | 14.37 | 13.76 | 13.46 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 3.57 | 3.59 | 3.94 | 3.39 | 5.76 | 5.76 | 5.76 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Assets | 6.88 | 6.65 | 5.87 | 9.27 | 10.99 | 10.08 | 9.45 | 12.16 | 11.83 | 10.92 | 11.50 | 11.11 |
| Total Assets | 10.51 | 15.72 | 22.34 | 26.78 | 38.84 | 39.75 | 37.24 | 31.77 | 28.85 | 25.29 | 25.26 | 24.57 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | -0.61 | -0.95 | 2.95 | -0.20 | 1.95 | 3.98 | -0.64 | -2.25 | 5.46 | 3.73 | 2.14 | 2.12 |
| Cash from Investing Activity | -0.75 | -5.17 | -8.75 | -4.33 | -11.39 | -4.10 | -0.99 | 5.94 | 0.28 | -0.22 | -1.74 | -2.21 |
| Cash from Financing Activity | 1.26 | 5.54 | 5.83 | 4.29 | 11.72 | -2.31 | 1.79 | -3.34 | -5.40 | -4.07 | 0.24 | -0.75 |
| Net Cash Flow | -0.09 | -0.57 | 0.03 | -0.23 | 2.28 | -2.42 | 0.16 | 0.35 | 0.35 | -0.56 | 0.64 | -0.85 |
| Free Cash Flow | -0.61 | -7.04 | -5.07 | -5.36 | -7.72 | -0.32 | -1.63 | 3.69 | 5.75 | 3.51 | 0.40 | -0.10 |
| CFO/OP | 281% | 443% | 187% | -9% | 47% | 118% | 40% | -140% | 126% | -632% | 60% | 162% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 775.62 | 149.48 | 78.94 | 222.62 | 174.85 | 198.83 | 1,056.80 | 520.98 | 220.62 | 224.81 | 206.71 | 257.12 |
| Inventory Days | 432.91 | 114.06 | 80.12 | 20.96 | 88.10 | 143.61 | 226.39 | 211.66 | 299.18 | |||
| Days Payable | 483.84 | 37.07 | 48.96 | 249.74 | 157.33 | 68.81 | 189.43 | 112.31 | 140.61 | |||
| Cash Conversion Cycle | 775.62 | 149.48 | 28.01 | 299.61 | 206.01 | -29.95 | 1,056.80 | 451.75 | 295.41 | 261.77 | 306.06 | 415.69 |
| Working Capital Days | 13,368.12 | 1,731.14 | 311.13 | 326.01 | 306.19 | 256.25 | 1,336.92 | 807.59 | 298.78 | -156.48 | -98.51 | -95.50 |
| ROCE % | 0.71% | -3.70% | 4.80% | -5.30% | 7.74% | 3.79% | -13.60% | -3.64% | 9.16% | -13.76% | 11.80% | -10.71% |
| Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 91.51% | 91.51% | 91.51% | 74.87% | 74.87% | 74.87% | 74.87% | 74.87% | 74.87% | 74.87% | 74.87% | 74.87% |
| Public | 8.49% | 8.49% | 8.49% | 25.13% | 25.12% | 25.13% | 25.12% | 25.13% | 25.12% | 25.12% | 25.12% | 25.13% |
| No. of Shareholders | 45 | 45 | 45 | 68 | 100 | 100 | 104 | 103 | 104 | 102 | 92 | 91 |
Fundamentals
Market Cap₹ 11.7 Cr.
Current Price₹ 18.0
Book Value₹ 0.11
ROCE-10.7 %
ROE-190 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)-14%
Compounded Profit Growth (TTM)-711%
Standalone figures.
Valuation
Market capRs 12 Cr
Enterprise valueRs 21 Cr
Price to book167.41x
Price to sales1.24x
EV / EBITDA14.55x
EV / sales2.17x
Price to cash flow5.53x
Earnings yield-18.09%
P/E, 3-year average10.31x
P/B, 3-year average60.03x
P/E, 5-year average15.66x
P/B, 5-year average36.71x
Profitability
Operating margin (excl. other income)13.88%
Operating margin (incl. other income)14.94%
EBITDA margin14.94%
Pre-tax margin-22.88%
Net profit margin-22.46%
ROE-188.44%
ROCE-10.52%
ROA-8.51%
ROE, 3-year average-87.00%
ROCE, 3-year average-3.00%
ROA, 3-year average-6.07%
ROE, 5-year average-56.17%
ROCE, 5-year average-0.55%
ROA, 5-year average-4.24%
ROIC (approx.)-12.30%
Tax rate1.85%
Other income / net worth142.86%
Growth
Sales growth (latest year)-13.63%
Profit growth (latest year)-705.71%
Sales CAGR, 3 years-5.82%
Sales CAGR, 5 years40.57%
Per share
EPS (TTM)Rs -3.27
EPS (latest year)Rs -3.27
EPS, 3-year averageRs -2.45
EPS, 5-year averageRs -1.80
Book value per shareRs 0.11
Sales per shareRs 14.54
Cash flow per shareRs 3.27
Free cash flow per shareRs -0.15
Efficiency
Asset turnover0.38x
Fixed asset turnover0.70x
Inventory turnover1.53x
Inventory days239 days
Debtor days257 days
Debtors turnover1.42x
Creditor days141 days
Cash conversion cycle416 days
Working capital days-96 days
Leverage
Total debtRs 9 Cr
Cash and bankRs 0 Cr
Net debtRs 9 Cr
Debt to equity127.86x
Net debt / EBITDA6.23x
Interest coverage-1.06x
Owners' fund to total sources0.28%
Debt to assets36.43%
Cash flow
Cash from Operating Activity (latest year)Rs 2 Cr
Cash from Investing Activity (latest year)Rs -2 Cr
Cash from Financing Activity (latest year)Rs -1 Cr
Net Cash Flow (latest year)Rs -1 Cr
Free cash flow (latest year)Rs -0 Cr
FCFE (approx.: FCF + change in debt)Rs -1 Cr
Sales to cash flow4.45x
Statement figures
Net sales (TTM)Rs 9 Cr
Net sales (latest year)Rs 9 Cr
Operating profit excl. other income (latest year)Rs 1 Cr
Other income (TTM)Rs 0 Cr
EBITDA (TTM)Rs 1 Cr
PBDT (TTM)Rs 0 Cr
Profit before tax (TTM)Rs -2 Cr
Tax (latest year)Rs -0 Cr
Net profit (TTM)Rs -2 Cr
Net profit (latest year)Rs -2 Cr
Depreciation (TTM)Rs 3 Cr
Interest (TTM)Rs 1 Cr
Cost of goods sold (latest year)Rs 2 Cr
Total expenditure (latest year)Rs 8 Cr
Total income (latest year)Rs 10 Cr
Share capitalRs 6 Cr
ReservesRs -6 Cr
Shareholders' fundsRs 0 Cr
Total assetsRs 25 Cr
Net blockRs 13 Cr
ReceivablesRs 7 Cr
InventoryRs 1 Cr
Other liabilitiesRs 16 Cr
Shares outstanding (crore)0.65
Ownership
Promoter holding74.87% (+0.00 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
P/E 33.5 is at the 63th percentile of its own 2.2-year range
(median 21.4, low 10.1, high 67.4).
P/B 5.38 is at the 89th percentile (median 1.34).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | 535647 | Nifty 50 | Difference |
|---|---|---|---|
| 3 years | +109.9% | +14.2% | +95.7 pts |
| 5 years | +154.2% | +27.9% | +126.3 pts |
Red flags
F-score 4 of 8No red flags in the latest statements and filings.
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Mar 2026Sales ₹4 Cr -20.1% vs Mar 2024.
Net loss ₹2 Cr.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| PVR Inox Ltd | 11,687 | 36.8 | 6.79 % |
| Media Matrix Worldwide Ltd | 1,594 | 224 | 9.71 % |
| JOJO Ltd | 1,556 | 229 | 19.5 % |
| Panorama Studios International Ltd | 1,491 | 61.7 | 8.70 % |
| Sunshine Pictures Ltd | 1,385 | 33.9 | 41.0 % |
| Connplex Cinemas Ltd | 477 | 18.4 | 43.6 % |
| Vashu Bhagnani Industries Ltd | 419 | 163 | 2.54 % |
| Cineline India Ltd | 336 | 25.0 | 10.9 % |
| UFO Moviez India Ltd | 227 | 9.46 | 11.2 % |
| Diksat Transworld Ltd | 219 | -3.71 % | |
| Alan Scott Enterprises Ltd | 203 | -19.1 % | |
| Tips Films Ltd | 145 | -6.69 % | |
| Mukta Arts Ltd | 128 | 4.41 % | |
| Baba Arts Ltd | 81 | 131 | 3.14 % |
| G V Films Ltd | 78 | 2.85 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of SDC Techmedia Ltd?
SDC Techmedia Ltd (535647) has a market capitalisation of Rs 11.7 Cr. at the 2026-05-12 close.
What were SDC Techmedia Ltd's latest quarterly results?
In the Mar 2026 quarter, SDC Techmedia Ltd sales was Rs 4 Cr (-20.1% vs Mar 2024) with a net loss of Rs 2 Cr.