Esha Media Research Ltd - Stock Valuation and Financial Performance

BSE: 531259 | NSE: | Advertising & Media | Small Cap

Esha Media Research Share Price

5.99 0.00 0.00%
as on 27-Mar'24 16:01

DeciZen - make an informed investing decision on Esha Media Research

M-Cap below 100cr DeciZen not available

Esha Media Research stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
4.7 Cr.
52-wk low:
2.8
52-wk high:
7.7

Is Esha Media Research Ltd an attractive stock to invest in?

1. Is Esha Media Research Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Esha Media Research Ltd is a below average quality company.

2. Is Esha Media Research Ltd undervalued or overvalued?

The key valuation ratios of Esha Media Research Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

3. Is Esha Media Research Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Esha Media Research Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Esha Media Research:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Esha Media Research Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 4.4%4.3%-6.5%-38.8%-48.3%-162.7%-58.6%8.6%-24.2%-29.6%-
Value Creation
Index
-0.7-0.7-1.5-3.8NANANA-0.4NANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 28119.20.500.10.10.20.20.10
Sales YoY Gr.--60.5%-17%-94.8%-100%NA25%70%17.7%-60%-
Adj EPS 0.50.5-0.9-4.2-3.6-5.4-0.40.1-0.2-0.2-0.1
YoY Gr.-15.6%-263.5%NANANANANA-460%NA-
BVPS (₹) 88.67.52.2-2.3-9-9.5-9.4-9-9.2-9.3
Adj Net
Profit
0.40.5-0.8-4.1-3.5-5.2-0.40.1-0.2-0.20
Cash Flow from Ops. 3.5-1.1-0.7-0.5-0.5-0.2-0.2-0.1-0.1-0.1-
Debt/CF from Ops. 1.2-4.9-8.6-14-15.3-41.1-38.6-91.4-54.9-102.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -47.8%NA-7.2%-60%
Adj EPS -190.9%NANANA
BVPS-201.7%NANANA
Share Price -12.5% 0.7% - 9.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
6.87.3-12.2-96.4-754.71345.5-0.82.52.60.9
Op. Profit
Mgn %
16.130.68.4-670.8-137864-5785.4-159.5-40.5-67.8-205.2-43.8
Net Profit
Mgn %
1.64.6-9.1-864.5-178690.4-6243.4-368.630.7-84.7-231.5-52.1
Debt to
Equity
0.60.712.9-5.5-1.1-1.1-1.1-1.1-1.1-
Working Cap
Days
672504187,64413,98,15616,8595,4433,2712,7867,0215,509
Cash Conv.
Cycle
431873416,45111,14,05410,214-215-704-279-2441,402

Recent Performance Summary

Sales growth is good in last 4 quarters at 58.33%

Return on Equity has declined versus last 3 years average to 0.90%

Sales growth has been subdued in last 3 years -7.17%

Latest Financials - Esha Media Research Ltd.

Standalone Consolidated
TTM EPS (₹) -0.1 -
TTM Sales (₹ Cr.) 0.1 -
BVPS (₹.) -9.3 -
Reserves (₹ Cr.) -15 -
P/BV -0.65 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 2.82 / 7.70
All Time Low / High (₹) 2.58 / 45.30
Market Cap (₹ Cr.) 4.7
Equity (₹ Cr.) 7.8
Face Value (₹) 10
Industry PE 112.9

Management X-Ray of Esha Media Research:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Esha Media Research

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales27.9811.049.160.4800.080.100.170.200.08
Operating Expenses 23.467.668.393.692.714.940.260.240.340.24
Manufacturing Costs5.280.280.240.130.070.020.020.020.010.02
Material Costs8.223.312.030.04000000
Employee Cost 0.830.660.700.5400.010.050.050.060.08
Other Costs 9.143.405.422.982.644.910.200.170.260.14
Operating Profit 4.513.380.76-3.21-2.71-4.86-0.16-0.07-0.14-0.16
Operating Profit Margin (%) 16.1%30.6%8.3%-670.0%-1,37,864.0%-5,785.4%-159.0%-40.5%-67.8%-205.0%
Other Income 0000.010.1200000
Interest 0.0300.020.020.010000.010
Depreciation 3.793.041.841.151.060.490.250.030.020.01
Exceptional Items 0000000000
Profit Before Tax 0.700.33-1.10-4.36-3.66-5.35-0.41-0.10-0.17-0.18
Tax 0.26-0.17-0.27-0.23-0.15-0.11-0.04-0.1500
Profit After Tax 0.440.51-0.83-4.14-3.52-5.24-0.370.05-0.17-0.18
PAT Margin (%) 1.6%4.6%-9.1%-864.0%-1,78,690.4%-6,243.4%-368.0%30.7%-84.7%-231.0%
Adjusted EPS (₹)0.60.7-1.1-5.3-4.5-6.7-0.50.1-0.2-0.2
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 6.707.206.362.22-1.29-6.54-6.90-6.85-7.02-7.21
Share Capital 8.308.308.308.308.308.308.308.307.817.81
Reserves -1.60-1.09-1.93-6.07-9.59-14.83-15.20-15.15-14.83-15.01
Minority Interest0000000000
Debt4.285.286.146.557.057.227.477.557.697.76
Long Term Debt4.285.286.146.557.057.227.477.557.697.76
Short Term Debt0000000000
Trade Payables0.230.190.220.240.170.170.320.170.170.16
Others Liabilities 2.201.931.681.711.261.040.850.880.880.93
Total Liabilities 13.4114.6014.4010.727.191.891.731.741.721.64

Fixed Assets

Gross Block21.6621.6921.741.911.9219.250.120.091919
Accumulated Depreciation13.8116.8518.7001.0618.880018.9318.95
Net Fixed Assets7.854.833.041.910.850.370.120.090.070.06
CWIP 0000000000
Investments 0000000000
Inventories0000000000
Trade Receivables3.878.059.767.264.7500.030.090.080.02
Cash Equivalents 0.170.050.100.020.050.050.100.100.100.10
Others Assets1.531.661.511.531.541.471.481.461.471.47
Total Assets 13.4114.6014.4010.727.191.891.731.741.721.64

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 3.52-1.08-0.71-0.47-0.46-0.18-0.19-0.08-0.14-0.08
PBT 0.440.51-1.10-4.36-3.66-5.35-0.41-0.10-0.17-0.18
Adjustment 4.082.872.023.623.595.150.250.030.020.01
Changes in Working Capital -1.01-4.46-1.630.28-0.390.02-0.03-0.010.010.09
Tax Paid 0000000000
Cash Flow From Investing Activity -4.25-0.03-0.05-0.02000000
Capex -4.25-0.03-0.05-0.02000000
Net Investments 0000000000
Others 0000000000
Cash Flow From Financing Activity 0.720.990.810.410.500.170.250.080.140.07
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0.74100000.250.080.140.07
Interest Paid -0.02000000000
Dividend Paid 0000000000
Others 000.810.410.500.170000
Net Cash Flow -0.01-0.110.04-0.080.0400.0500-0.01
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)7.377.84-13.17-108.81N/AN/AN/AN/AN/AN/A
ROCE (%)6.982.87-8.64-40.88N/AN/AN/AN/AN/AN/A
Asset Turnover Ratio2.170.790.630.0400.020.060.10.120.05
PAT to CFO Conversion(x)8-2.12N/AN/AN/AN/AN/A-1.6N/AN/A
Working Capital Days
Receivable Days451973556,48800126131149226
Inventory Days0000000000
Payable Days923371,951000000

Esha Media Research Ltd Stock News

Esha Media Research Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Esha Media Research on 27-Mar-2024 16:01 is ₹5.99.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 27-Mar-2024 16:01 the market cap of Esha Media Research stood at ₹4.68.
The latest P/E ratio of Esha Media Research as of 27-Mar-2024 16:01 is 0.00.
The latest P/B ratio of Esha Media Research as of 27-Mar-2024 16:01 is -0.65.
The 52-week high of Esha Media Research is ₹7.70 and the 52-week low is ₹2.82.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Esha Media Research is ₹0.12 ( Cr.) .

About Esha Media Research Ltd

Laser Dot was incorporated as a private limited company in 1984, and converted into a public limited company in November 1992. Technological obsolescence has made equipment unserviceable which had to be written off. The company is making losses on account of this.

The registered office is located at 3-4-480/3, Barkatpura, Hyderabad 500027, Andhra Pradesh.

Business areas of the company:

It has been engaged in providing image processing and other services to the printing industry using computerized techniques for color separation and color scanners.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.