SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Esha Media Research Ltd (531259)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 531259 NSE: Advertising & Media | Small Cap | Esha Media Research Share Price

₹27.78 -1.33 (-4.57%)

As on 02-Jul'26 16:59

Esha Media Research Ltd (531259)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 531259 NSE: Advertising & Media | Small Cap | Esha Media Research Share Price

₹27.78 -1.33 (-4.57%)

As on 02-Jul'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹22 Cr.
Current Price
₹27.8
52-Week Low / High
₹11 / 66
TTM EPS
₹0.6
TTM Sales
₹2.3 Cr.
Book Value per Share
₹-13.4
P/E Ratio
45.53
Industry PE
22.1
Price to Book (P/B)
-2.08
Lower than its 5-year historical median
Price to Sales (P/S)
9.34
Lower than its 5-year historical median
EV/EBITDA
-8.67
Higher than its 5-year historical median
Dividend Yield
0%
Profitability Efficiency
Return on Equity (ROE)
0.00%
Underperforms industry median
Return on Capital Employed (ROCE)
0.00%
Underperforms industry median
Return on Assets (ROA)
35.92%
Operating Profit Margin
-138.6%
Net Profit Margin
20.51%
Gross Profit Margin
-145.8%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-26.58%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
50.32%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹-18 Cr.
Equity
₹7.8 Cr.
Face Value
₹10
All Time Low / High
₹2.58 / 65.67

Esha Media Research stock performance

Key Ratios
mw4me loader

Check Before You Invest

M-Cap below 100cr DeciZen not available

Q.1 Is Esha Media Research Ltd a good quality company?
Esha Media Research Ltd is a quality company, based on a multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Esha Media Research Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Esha Media Research Ltd vs industry peers?
Esha Media Research Ltd revenue CAGR is 99.50%, compared to the industry median CAGR of 0%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of Esha Media Research Ltd?
Promoters hold 50.32% of the Esha Media Research Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Esha Media Research Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 10.9% based on the current price.

10 Year X-Ray : Login to view analysis.

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

Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26TTM
ROCE % -40.9%-50.3%-166%-65%-15.3%-23.3%-29%-16.1%0%0%-
Value Creation
Index
-3.9NANANA-2.1NANANANANA-

Growth Parameters

Sales 0.500.10.10.20.20.10.13.22.32
Sales YoY Gr.--100%NA25%70%17.7%-60%75%2,157.1%-26.6%-
Adj EPS -4.2-3.6-5.4-0.40.1-0.2-0.2-0.1-4.7-30.6
YoY Gr.-NANANANA-460%NANANANA-
BVPS (₹) 2.2-2.3-9-9.5-9.4-9-9.2-9.4-14-13.4-13.4
Adj Net
Profit
-4.1-3.5-5.2-0.40.1-0.2-0.2-0.1-3.6-2.40
Cash Flow from Ops. -0.5-0.5-0.2-0.2-0.1-0.1-0.1-0.2-0.2-1.2-
Debt/CF from Ops. -14-15.3-41.1-38.6-91.4-54.9-102.5-53-41.7-5.2-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 19.1%68.7%207.2%-26.6%
Adj EPS NA-327.3%NANA
BVPS-222.1%NANANA
Share Price 10.8% 43.9% 84.1% 124%

Key Financial Parameters

Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26TTM
Return on
Equity %
-96.4-754.71345.5-0.82.52.61.339.822.1-4.6
Op. Profit
Mgn %
-670.8-137864-5785.4-159.5-40.5-67.8-205.2-54.4-17.9-138.6-138.7
Net Profit
Mgn %
-864.5-178690.4-6243.4-368.630.7-84.7-231.5-67.2-114.7-101.820.5
Debt to
Equity
2.9-5.5-1.1-1.1-1.1-1.1-1.1-1.1-0.8-0.6-
Working Cap
Days
7,64413,98,15616,8595,4433,2712,7867,0214,0821108631
Cash Conv.
Cycle
6,45111,14,05410,214-215-704-279-244-431-24-153-817

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Sales0.4800.080.100.170.200.080.143.162.32
Operating Expenses + 3.692.714.940.260.240.340.240.213.735.54
Manufacturing Costs0.130.070.020.020.020.010.020.0200
Material Costs0.04000000000
Employee Cost 0.5400.010.050.050.060.080.061.762.13
Other Costs 2.982.644.910.200.170.260.140.131.973.42
Operating Profit -3.21-2.71-4.86-0.16-0.07-0.14-0.16-0.07-0.57-3.22
Operating Profit Margin (%) -670.0%-1,37,864.0%-5,785.4%-159.0%-40.5%-67.8%-205.0%-54.4%-17.9%-138.0%
Other Income + 0.010.1200000000.02
Exceptional Items 0000000004.06
Interest 0.020.010000.01000.320.19
Depreciation 1.151.060.490.250.030.020.010.010.140.19
Profit Before Tax -4.36-3.66-5.35-0.41-0.10-0.17-0.18-0.09-1.020.48
Tax -0.23-0.15-0.11-0.04-0.150002.600
Profit After Tax -4.14-3.52-5.24-0.370.05-0.17-0.18-0.09-3.630.48
PAT Margin (%) -864.0%-1,78,690.4%-6,243.4%-368.0%30.7%-84.7%-231.0%-67.2%-114.0%20.5%
Adjusted EPS (₹)-5.3-4.5-6.7-0.50.1-0.2-0.2-0.1-4.70.6
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Esha Media Research - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26

Equity and Liabilities

Shareholders Fund + 2.22-1.29-6.54-6.90-6.85-7.02-7.21-7.30-10.92-10.44
Share Capital 8.308.308.308.308.307.817.817.817.817.81
Reserves -6.07-9.59-14.83-15.20-15.15-14.83-15.01-15.10-18.73-18.25
Debt +6.557.057.227.477.557.697.767.818.276.13
Long Term Debt6.557.057.227.477.557.697.767.8100
Short Term Debt000000008.276.13
Minority Interest0000000000
Trade Payables0.240.170.170.320.170.170.160.160.242.10
Others Liabilities 1.711.261.040.850.880.880.930.933.763.52
Total Liabilities 10.727.191.891.731.741.721.641.611.341.31

Fixed Assets

Net Fixed Assets +1.910.850.370.120.090.070.060.040.920.49
Gross Block1.911.9219.250.120.091919191.010.77
Accumulated Depreciation01.0618.880018.9318.9518.960.090.29
CWIP 0000000000
Investments 0000000000
Inventories0000000000
Trade Receivables7.264.7500.030.090.080.020.090.140.23
Cash Equivalents 0.020.050.050.100.100.100.1000.080.07
Others Assets 1.531.541.471.481.461.471.471.470.200.52
Total Assets 10.727.191.891.731.741.721.641.611.341.31

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Cash Flow From Operating Activity + -0.47-0.46-0.18-0.19-0.08-0.14-0.08-0.15-0.20-1.19
PBT -4.36-3.66-5.35-0.41-0.10-0.17-0.18-0.09-1.02-3.58
Adjustment 3.623.595.150.250.030.020.010.010.560.77
Changes in Working Capital 0.28-0.390.02-0.03-0.010.010.09-0.070.381.81
Tax Paid 00000000-0.11-0.18
Cash Flow From Investing Activity + -0.02-000000-0-0.09-0.21
Capex -0.02-000000-0-0.10-0.21
Net Investments 0000000000
Others 0000000000
Cash Flow From Financing Activity + 0.410.500.170.250.080.140.070.060.371.39
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000.250.080.140.070.0600
Interest Paid 00000000-0.02-0.15
Dividend Paid 0000000000
Others 0.410.500.17000000.391.54
Net Cash Flow -0.080.04-00.05-00-0.01-0.090.08-0

Financial Ratio

PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Ratios
ROE (%)-108.81N/AN/AN/AN/AN/AN/AN/AN/AN/A
ROCE (%)-40.88N/AN/AN/AN/AN/AN/AN/AN/AN/A
Asset Turnover Ratio0.0400.020.060.10.120.050.082.141.75
PAT to CFO Conversion(x)N/AN/AN/AN/A-1.6N/AN/AN/AN/A-2.48
Working Capital Days
Receivable Days6,487.9000126.40131.10149.10226150.2013.6029.20
Inventory Days0000000000
Payable Days1,951.40000000000

Management X-Ray

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 (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Esha Media Research Ltd FAQs

The current trading price of Esha Media Research on 02-Jul-2026 16:59 is ₹27.78.

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 01-Jul-2026 the market cap of Esha Media Research stood at ₹21.69 Cr

The latest P/E ratio of Esha Media Research as of 01-Jul-2026 is 45.53.

The latest P/B ratio of Esha Media Research as of 01-Jul-2026 is -2.08.

The 52-week high of Esha Media Research is ₹65.67 and the 52-week low is ₹11.01.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Esha Media Research is ₹2.32 ( Cr.) .

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

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

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.

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.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: