SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Sahara One Media & Entertainment Ltd (503691)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 503691 NSE: Film Production, Distribution & Entertainment | Small Cap | Sahara One Media Ent Share Price

₹15.65 0.00 (0.00%)

As on 05-Dec'22 18:01

Sahara One Media & Entertainment Ltd (503691)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 503691 NSE: Film Production, Distribution & Entertainment | Small Cap | Sahara One Media Ent Share Price

₹15.65 0.00 (0.00%)

As on 05-Dec'22 18:01

Key Metrics
Valuation Multiples
Market Cap
₹34 Cr.
Current Price
₹15.7
52-Week Low / High
₹16 / 16
TTM EPS
₹-0.3
TTM Sales
₹0.3 Cr.
Book Value per Share
₹84.5
P/E Ratio
0.00
Industry PE
39.7
Price to Book (P/B)
0.19
Price to Sales (P/S)
99.08
EV/EBITDA
-45.70
Dividend Yield
0%
Profitability Efficiency
Return on Equity (ROE)
-0.34%
Return on Capital Employed (ROCE)
-0.34%
Return on Assets (ROA)
-0.27%
Operating Profit Margin
-309.7%
Net Profit Margin
-307.44%
Gross Profit Margin
-304%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-56.52%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
74.99%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹160 Cr.
Equity
₹21.5 Cr.
Face Value
₹10
All Time Low / High
₹5.50 / 820.00

Sahara One Media & Entertainment stock performance

Key Ratios
mw4me loader

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.
Sahara One Media & Entertainment 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'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % -12%-0.9%-12.6%-3%-3%-3.3%-1.5%-0.4%-0.2%-0.3%-
Value Creation
Index
-1.9-1.1-1.9-1.2-1.2-1.2-1.1-1.0-1.0-1.0-

Growth Parameters

Sales 52.90.30.30.300.10.30.50.20
Sales YoY Gr.--42.7%-89.6%13.3%-8.8%-100%NA240%35.3%-56.5%-
Adj EPS -13.8-1.1-12.7-2.9-2.8-2.9-1.3-0.3-0.2-0.3-0.3
YoY Gr.-NANANANANANANANANA-
BVPS (₹) 107.7107.194.491.788.98684.784.384.183.884.5
Adj Net
Profit
-29.7-2.3-27.4-6.2-5.9-6.3-2.8-0.7-0.3-0.6-1
Cash Flow from Ops. 17.52754.7-0.7-2.30.5-1-0.5-0-0.1-
Debt/CF from Ops. 0000000000-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales -30.1%-8.4%26%-56.5%
Adj EPS NANANANA
BVPS-2.8%-1.2%-0.4%-0.4%
Share Price -10% -8.6% - -

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-12-1-12.6-3.1-3.1-3.3-1.5-0.4-0.2-0.3-0.4
Op. Profit
Mgn %
-586.5-84.4-9933-1828.3-1918.90-2690.2-216.4-76.1-309.7NAN
Net Profit
Mgn %
-588.3-78.1-9072.2-1794.7-1892.60-2762.1-214-74.6-307.4-215.2
Debt to
Equity
0000000000-
Working Cap
Days
21,85331,9432,23,4261,46,8651,55,91604,54,5221,32,29297,3632,30,9460
Cash Conv.
Cycle
-10,024-21,91125,015-11,149-17,9500-19,162-27,594-37,148-34,9280

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales5.042.890.300.340.3100.100.340.460.20
Operating Expenses + 34.605.3330.266.646.346.272.791.080.810.81
Manufacturing Costs0.03000000000
Material Costs32.133.130.680.18000000
Employee Cost 0.770.340.330.310.290.350.380.340.330.34
Other Costs 1.671.8529.246.156.055.922.410.730.490.47
Operating Profit -29.56-2.44-29.96-6.30-6.03-6.27-2.69-0.74-0.35-0.61
Operating Profit Margin (%) -586.0%-84.4%-9,933.9%-1,828.3%-1,918.9%--2,690.2%-216.0%-76.1%-309.0%
Other Income + 0.050.362.780.370.180.020.030.020.010.01
Exceptional Items 0000000000
Interest 0.020.010.010.010.010.020.10000
Depreciation 0.120.060.060.010.010.010.010.010.010.01
Profit Before Tax -29.66-2.15-27.26-5.95-5.86-6.28-2.76-0.73-0.34-0.61
Tax 0000000000
Profit After Tax -29.66-2.15-27.26-5.95-5.86-6.28-2.76-0.73-0.34-0.61
PAT Margin (%) -588.0%-74.6%-9,039.0%-1,726.0%-1,866.6%--2,762.1%-214.0%-74.6%-307.0%
Adjusted EPS (₹)-13.8-1.0-12.7-2.8-2.7-2.9-1.3-0.3-0.2-0.3
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Sahara One Media Ent - 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'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 231.88230.47203.26197.36191.44185.13182.37181.55181.08180.45
Share Capital 21.5321.5321.5321.5321.5321.5321.5321.5321.5321.53
Reserves 210.35208.94181.73175.83169.91163.61160.84160.02159.56158.92
Debt +0000000000
Long Term Debt0000000000
Short Term Debt0000000000
Minority Interest0000000000
Trade Payables45.4144.7143.5743.5243.3643.3643.2742.7843.3047.55
Others Liabilities 23.493.572.482.592.492.492.512.532.552.61
Total Liabilities 300.78278.74249.31243.46237.29230.99228.15226.86226.93230.61

Fixed Assets

Net Fixed Assets +0.390.330.260.270.260.200.200.200.190.19
Gross Block1.931.941.941.961.961.161.161.161.161.17
Accumulated Depreciation1.541.611.671.681.690.950.960.970.970.98
CWIP 0000000000
Investments 21.9422.87106.24106.43103.57103.53103.56103.47103.34103.31
Inventories4.090.960.280.100.100.100.100.100.100.10
Trade Receivables73.3671.7618.1613.187.512.480.800.200.230.16
Cash Equivalents 0.9627.591.580.691.261.810.780.330.320.26
Others Assets 200.04155.25122.79122.79124.59122.87122.70122.56122.75126.59
Total Assets 300.78278.74249.31243.46237.29230.99228.15226.86226.93230.61

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 17.4526.9554.74-0.71-2.300.50-1.02-0.45-0.03-0.06
PBT -29.66-2.11-27.21-5.90-5.92-6.28-2.76-0.73-0.34-0.61
Adjustment 0.920.6125.425.015.195.031.570.060.09-0
Changes in Working Capital 46.2328.4748.630.18-1.571.750.170.210.280.53
Tax Paid -0.04-0.027.91000-00-0.050.02
Cash Flow From Investing Activity + -17.88-0.23-83.33-0.202.860.05-0.0100-0.01
Capex 0-0-0-0.02-00.05-0.0100-0.01
Net Investments -17.95-0.22-83.38-0.042.8700000
Others 0.0600.05-0.15-000000
Cash Flow From Financing Activity + -0.020.012.580.020.01000.010.010.01
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid -0.02000000000
Dividend Paid 0000000000
Others 00.012.580.020.01000.010.010.01
Net Cash Flow -0.4526.73-26-0.890.570.55-1.03-0.45-0.02-0.06

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)-12.02-0.93-12.57-2.97-3.01-3.33-1.5-0.4-0.19-0.34
ROCE (%)-12.01-0.93-12.56-2.96-3.01-3.32-1.45-0.4-0.19-0.34
Asset Turnover Ratio0.020.0100000000
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days5,213.409,170.8000005,976.70537.50171.50357.20
Inventory Days1,459.90319.50749.80199.80115.700363.20106.8078.80183.90
Payable Days524.305,248.9000000000

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

Sahara One Media & Entertainment Ltd FAQs

The current trading price of Sahara One Media Ent on 05-Dec-2022 18:01 is ₹15.65.

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 04-Dec-2022 the market cap of Sahara One Media Ent stood at ₹33.69 Cr

The latest P/E ratio of Sahara One Media Ent as of 04-Dec-2022 is 0.00.

The latest P/B ratio of Sahara One Media Ent as of 04-Dec-2022 is 0.19.

The 52-week high of Sahara One Media Ent is ₹15.65 and the 52-week low is ₹15.65.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Sahara One Media Ent is ₹0.34 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Sahara One Media & Entertainment Ltd is a below average quality company.

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

No data found

About Sahara One Media & Entertainment Ltd

One of India’s largest entertainment conglomerates, Sahara One Media and Entertainment operates in the motion pictures and television arena. Formerly known as Sahara India Mass Communication Ltd, it commissions and provides television software for “Sahara One',“Filmy” and 'Firangi' Channels.

Sahara India Pariwar’s foray into the field of media and entertainment began with the launch of Sahara TV on 28 March 2000 with the 24-hour free-to-air digital Hindi general entertainment channel beamed across 66 countries. On October 10, 2004, the channel was rechristened Sahara One Television with the launch of the first Indian Sangeet Awards held at the Royal Albert Hall, London. Sahara One subsequently converted into a pay channel mode and is part of the Sahara One bouquet of channels. Today, Sahara One Television reaches out to over 40 million cable and satellite television homes.

The television business operates three television channels – Sahara One Television which is a general entertainment channel, FILMY which is a Hindi movie channel and FIRANGI which is a world television channel in Hindi. Sahara One Television channel is associated with the top production houses and offers its viewers a large number of popular fiction and non-fiction shows.

The Hindi movie channel – Filmy – was launched in February 2006 and has an interesting, funny and irreverent presentation format. The channel has gained immense popularity amongst viewers and advertisers alike.

Sahara One Motion Pictures is one of India’s largest movie production houses in the business of producing, marketing and distribution of motion pictures in Hindi and other regional Indian languages. Having produced over 35 movies in the last two years, the division is poised for rapid growth in the following months.

Sahara One has catered to the varying tastes of its viewers, both in fiction and non-fiction shows. Comedy Champions was a stand-up comedy show which attempted to bring in laughter in the lives of the viewers. Biggest Loser Jeetega was a unique reality television show aimed to create awareness among audiences across the country on the perils of being overweight and unfit. Musical reality show Jjhoom India provided the platform to those television artistes who thought they couldn’t be actors and singers at the same time. The latest reality dance show Saas vs Bahu created history by providing a common platform to the bickering Saases and Bahus of all the renowned television soaps for the first time in Indian television, where they showcased their dancing skills to out-do each other.

In March 2006 The Times of India Group has been allotted a 6% stake at the rate of Rs 344 per share, In May 2006 Siva Ventures has been allotted 14.98% stake at the rate of Rs 372 per share

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: