MarketFriction

Sambhaav Media Ltd

NSE SAMBHAAV · BSE 511630 · Electronic Media
₹5.42 -5.57%
NSE close2026-10-01
52 week range5.07 - 11.53
Market cap₹117 Cr.
Price band 20% Delivery 71.0%

Price

Drag to pan, scroll or pinch to zoom. Ruler (or Shift + drag) measures a move.Dashed lines: 52 week high and low. Prices adjusted for splits and bonuses.

Financials

Consolidated, Rs crore
Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Sales9.8110.4713.049.1410.6811.1710.889.2310.0811.2912.519.62
Expenses8.358.339.907.929.669.109.628.238.339.6811.4410.67
Operating Profit1.462.143.141.221.022.071.261.001.751.611.07-1.05
OPM %14.88%20.44%24.08%13.35%9.55%18.53%11.58%10.83%17.36%14.26%8.55%-10.91%
Other Income0.480.460.900.360.640.070.120.290.260.240.350.34
Interest0.570.580.460.360.250.220.210.290.310.230.300.30
Depreciation1.381.261.291.411.351.421.351.331.361.350.401.14
Profit before tax-0.010.762.29-0.190.060.50-0.18-0.330.340.270.72-2.15
Tax %1,900.00%47.37%3.93%-26.32%316.67%34.00%-38.89%-15.15%220.59%18.52%20.83%-1.40%
Net Profit-0.210.402.20-0.15-0.130.32-0.11-0.27-0.420.220.56-2.11
EPS in Rs-0.010.020.11-0.000.000.03-0.00-0.01-0.020.020.02-0.11
Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Sales30.6232.9740.3542.4848.3342.0833.9840.3339.9641.8743.1043.50
Expenses25.7826.7132.4334.8943.7336.7833.6435.0734.3336.2937.6440.12
Operating Profit4.846.267.927.594.605.300.345.265.635.585.463.38
OPM %15.81%18.99%19.63%17.87%9.52%12.60%1.00%13.04%14.09%13.33%12.67%7.77%
Other Income7.703.693.732.594.772.725.751.432.331.191.101.19
Interest2.042.612.432.032.862.911.772.712.171.051.131.14
Depreciation2.102.613.614.436.397.055.255.715.315.534.444.25
Profit before tax8.404.735.613.720.12-1.94-0.93-1.730.480.190.99-0.82
Tax %33.81%29.18%27.63%30.65%-333.33%-14.95%-101.08%50.29%-20.83%131.58%90.91%
Net Profit5.553.354.062.570.52-1.660.01-2.600.58-0.060.09-1.75
EPS in Rs0.380.210.210.130.03-0.090.00-0.140.030.020.01-0.09
Dividend Payout %0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
10 Years5 Years3 YearsTTM1 YearLast Year
Compounded Sales Growth3%0%2%4%
Compounded Profit Growth-22%16%28%-380%
Stock Price CAGR-1%14%23%-7%
Return on Equity1%0%0%0%
Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital14.6114.6116.2919.1119.1119.1119.1119.1119.1119.1119.1119.11
Reserves35.5441.1052.8164.6067.1267.7166.0766.1063.4964.1464.5964.42
Borrowings16.9913.0119.056.7317.6513.6420.7215.0018.9213.2011.045.06
Other Liabilities5.518.679.7810.407.1717.396.576.428.576.505.987.97
Total Liabilities72.6577.3997.93100.84111.05117.85112.47106.63110.09102.95100.7296.56
Fixed Assets35.3531.4937.5335.4053.7160.6054.6950.3650.4353.4950.5946.13
CWIP0.130.8119.2024.128.782.222.490.200.000.000.000.00
Investments0.010.020.011.511.561.762.182.333.676.7617.9717.95
Other Assets37.1645.0741.1939.8147.0053.2753.1153.7455.9942.7032.1632.48
Total Assets72.6577.3997.93100.84111.05117.85112.47106.63110.09102.95100.7296.56
Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Cash from Operating Activity5.054.7410.219.28-2.5511.856.439.224.3316.3420.928.02
Cash from Investing Activity0.503.76-25.70-4.59-6.92-6.73-1.52-1.75-5.62-8.37-17.661.91
Cash from Financing Activity-5.47-6.0114.50-3.419.04-6.49-4.70-7.811.16-8.00-3.21-7.11
Net Cash Flow0.082.49-0.991.28-0.44-1.370.22-0.34-0.13-0.030.042.82
Free Cash Flow4.655.82-16.822.37-9.915.374.657.76-1.528.1518.287.53
CFO/OP88%158%195%151%-16%273%118%2,947%81%290%374%147%
Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Debtor Days165.9188.81126.21118.05150.79179.21192.04151.24137.47151.35118.47119.49
Inventory Days33.3376.0314.6521.6326.9437.4941.1231.649.395.9610.327.99
Days Payable107.6497.3068.28167.3379.1575.7697.5851.1360.5246.5154.8370.18
Cash Conversion Cycle91.6067.5472.57-27.6598.58140.94135.58131.7586.35110.8073.9657.29
Working Capital Days197.06169.15-1.1140.7135.83133.37178.34285.83228.79213.92187.60177.33
ROCE %8.77%9.28%9.35%9.00%5.88%2.79%0.92%-2.11%2.07%2.84%1.64%2.26%
Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Promoters62.93%62.93%62.93%62.93%62.93%62.93%62.93%62.93%62.93%62.93%62.93%62.93%
FIIs0.25%0.25%0.25%0.25%0.25%0.25%0.25%0.25%0.25%0.31%0.25%0.25%
Public36.82%36.82%36.81%36.81%36.81%36.81%36.81%36.82%36.82%36.74%36.82%36.81%
No. of Shareholders15,32415,78418,31917,94620,01532,61231,14529,78129,11428,37627,54627,196

Fundamentals

Market Cap₹ 117 Cr.
Current Price₹ 6.05
Book Value₹ 4.37
ROCE2.26 %
ROE0.29 %
Dividend Yield0.00 %
Face Value₹ 1.00
Compounded Sales Growth (TTM)4%
Compounded Profit Growth (TTM)-380%
Consolidated figures.
Valuation
Market capRs 104 Cr
Enterprise valueRs 103 Cr
Price to book1.24x
Price to sales2.38x
EV / EBITDA22.57x
EV / EBIT322.38x
EV / sales2.37x
Price to cash flow12.92x
Earnings yield-1.57%
P/E, 3-year average278.71x
P/B, 3-year average1.19x
P/E, 5-year average2072.36x
P/B, 5-year average1.00x
Profitability
Operating margin (excl. other income)12.67%
Operating margin (incl. other income)15.22%
EBITDA margin10.51%
Pre-tax margin-1.89%
Net profit margin-3.75%
Net margin, latest quarter-21.10%
ROE0.29%
ROCE2.31%
ROA0.24%
ROE, 3-year average0.49%
ROCE, 3-year average2.10%
ROA, 3-year average0.39%
ROE, 5-year average-0.32%
ROCE, 5-year average1.61%
ROA, 5-year average-0.24%
ROIC (approx.)0.04%
Tax rate90.91%
Other income / net worth1.32%
Growth
Sales growth (latest year)2.94%
Profit growth (latest year)-40.00%
Sales CAGR, 3 years2.24%
Sales CAGR, 5 years0.48%
Sales growth QoQ-23.10%
Profit growth QoQ-620.51%
Sales growth YoY (latest quarter)4.23%
Per share
EPS (TTM)Rs -0.09
EPS (latest year)Rs 0.01
EPS (latest quarter)Rs -0.11
EPS, 3-year averageRs 0.02
EPS, 5-year averageRs -0.01
Book value per shareRs 4.37
Sales per shareRs 2.28
Cash flow per shareRs 0.42
Free cash flow per shareRs 0.39
Efficiency
Asset turnover0.45x
Fixed asset turnover0.93x
Inventory turnover69.50x
Inventory days5 days
Debtor days119 days
Debtors turnover3.05x
Creditor days70 days
Cash conversion cycle57 days
Working capital days177 days
Leverage
Total debtRs 5 Cr
Cash and bankRs 5 Cr
Net debtRs -0 Cr
Debt to equity0.06x
Net debt / EBITDA-0.09x
Interest coverage0.28x
Owners' fund to total sources86.51%
Debt to assets5.24%
Cash flow
Cash from Operating Activity (latest year)Rs 8 Cr
Cash from Investing Activity (latest year)Rs 2 Cr
Cash from Financing Activity (latest year)Rs -7 Cr
Net Cash Flow (latest year)Rs 3 Cr
Free cash flow (latest year)Rs 8 Cr
FCFE (approx.: FCF + change in debt)Rs 2 Cr
Sales to cash flow5.37x
Statement figures
Net sales (TTM)Rs 44 Cr
Net sales (latest year)Rs 43 Cr
Sales (latest quarter)Rs 10 Cr
Operating profit excl. other income (latest year)Rs 5 Cr
Operating profit (latest quarter)Rs -1 Cr
Other income (TTM)Rs 1 Cr
EBITDA (TTM)Rs 5 Cr
PBDT (TTM)Rs 3 Cr
Profit before tax (TTM)Rs -1 Cr
Tax (latest year)Rs 1 Cr
Net profit (TTM)Rs -2 Cr
Net profit (latest year)Rs 0 Cr
Net profit (latest quarter)Rs -2 Cr
Depreciation (TTM)Rs 4 Cr
Depreciation (latest quarter)Rs 1 Cr
Interest (TTM)Rs 1 Cr
Cost of goods sold (latest year)Rs 26 Cr
Total expenditure (latest year)Rs 38 Cr
Total income (latest year)Rs 44 Cr
Share capitalRs 19 Cr
ReservesRs 64 Cr
Shareholders' fundsRs 84 Cr
Total assetsRs 97 Cr
Net blockRs 46 Cr
InvestmentsRs 18 Cr
ReceivablesRs 14 Cr
InventoryRs 0 Cr
Other liabilitiesRs 8 Cr
Shares outstanding (crore)19.11
Ownership
Promoter holding62.93% (+0.00 in a year)
Computed by MarketFriction from the consolidated statements. Returns use average balances.
P/B 1.24 is at the 62th percentile (median 0.98).
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.
PeriodSAMBHAAVNifty 50Difference
1 week-8.0%-2.8% -5.2 pts
1 month-9.4%-6.8% -2.6 pts
3 months-16.0%-7.6% -8.4 pts
6 months+4.0%+0.4% +3.6 pts
1 year-11.1%-9.9% -1.2 pts
2 years-9.4%-13.6% +4.2 pts
3 years+72.1%+14.2% +57.9 pts
5 years+80.7%+27.9% +52.8 pts

Red flags

F-score 6 of 8
lookProfit leans on other income Other income was 111% of pre-tax profit in 2026
lookAuditor change Auditor change 2026-05-20: Sambhaav Media Limited has informed the Exchange regarding Change in Auditors of the company.
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

Jun 2026
Sales ₹10 Cr +4.2% vs Jun 2025. Net loss ₹2 Cr.

Activity

Compare
CompanyMcap (Cr)P/EROCE
Quint Digital Ltd360-0.91 %
Cyber Media (India) Ltd4912.559.8 %
Diligent Media Corporation Ltd29-1.17 %
No bulk or block deals on record.
Ex-dateActionFactor
2024-07-25Annual General Meeting
2023-09-22Annual General Meeting
2022-09-22Annual General Meeting
2021-09-16 Annual General Meeting
2020-09-21 Annual General Meeting
2019-09-19 Annual General Meeting
2018-09-19 Annual General Meeting
2017-09-21 Annual General Meeting
2016-09-01 Annual General Meeting
2015-08-21 Annual General Meeting
2014-09-15Annual General Meeting
2013-06-27Annual General Meeting
2012-09-07Annual General Meeting
2011-07-07Annual General Meeting
2010-06-16Annual General Meeting
2008-06-05Agm
2007-06-25Agm
2006-07-24Agm
DateTypeWhat it says
2026-09-09UpdatesIntimation to shareholders for KYC details update .
2026-08-14Shareholder meetingVoting results.
2026-08-13Shareholder meetingProceedings of Annual General Meeting held on August 13, 2026
2026-08-06Board meeting outcomeOutcome of Board Meeting held on August 06, 2026.
2026-08-06Board meeting outcomeSambhaav Media Limited has submitted to the Exchange, the financial results for the period ended Jun 30, 2026.
2026-07-28UpdatesUpdate.
2026-07-21Record DateRecord date for the purpose of Meeting is 06-Aug-2026.
2026-07-21Shareholder meetingNotice of Annual General Meeting to be held on August 13, 2026
2026-06-05UpdatesUpdate.
2026-05-30ResignationResignation of Director/KMP/SMP
2026-05-30ResignationResignation of Mr. Sanjay Gaur as Chief Marketing Officer, in the category of senior management personnel w.e.f. May 30, 2026.
2026-05-23ResignationResignation of Director/KMP/SMP
2026-05-23ResignationResignation of Ms Payal Vyas as Programming Head of the Company categorized as senior management personnel w.e.f. May 22, 2026.
2026-05-20Change in ManagementAppointment of Mr. Nishant Gadhavi as programming Head categorized as Senior Management Personnel
2026-05-20Change in AuditorsChange in Auditors of the company.
2026-05-20Board meeting outcomeOutcome of Board Meeting held on May 20, 2026.
2026-05-20Board meeting outcomeSambhaav Media Limited has submitted to the Exchange, the financial results for the period ended March 31, 2026.
2026-05-09UpdatesUpdate.
2026-04-07Disclosure under SEBI TakeovManoj B. Vadodaria has Submitted to the Exchange a copy of Disclosure under Regulation 31(4) of the Securities and Exchange Board of India (Substantia...
2026-03-30Disclosure under SEBI TakeovSambhaav Media Limited has submitted to  the Exchange a copy of Disclosures under Regulation 29(2) of SEBI (SAST) Regulations, 2011.
2026-03-06General UpdatesGeneral Updates
2026-03-03Shareholder meetingVoting results.
2026-01-30Shareholder meetingNotice of Postal Ballot
2026-01-27Board meeting outcomeBoard meeting held on January 27, 2026.
2026-01-27Board meeting outcomeSambhaav Media Limited has submitted to the Exchange, the financial results for the period ended December 31, 2025.
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.
Less than 100 unique PAN traded in previous 30 daysScrip PE is greater than 50 (4 trailing quarters)

Quick answers

What is the market cap of Sambhaav Media Ltd?

Sambhaav Media Ltd (SAMBHAAV) has a market capitalisation of Rs 117 Cr. at the 2026-10-01 close.

What were Sambhaav Media Ltd's latest quarterly results?

In the Jun 2026 quarter, Sambhaav Media Ltd sales was Rs 10 Cr (+4.2% vs Jun 2025) with a net loss of Rs 2 Cr.

What is the 52-week high and low of Sambhaav Media Ltd?

The 52-week high is Rs 11.53 and the 52-week low is Rs 5.07.

Data: NSE and BSE daily reports, company filings. Numbers only, not investment advice, not a SEBI-registered research service.AboutMethodologyFAQResearchContactTermsPrivacyDisclaimerUpdated 2026-10-03