Sambhaav Media Ltd
NSE: SAMBHAAV · Media · sector
₹5.73NSE close 2026-10-26
Key numbers
Market cap₹110 cr
Price₹5.73
52w high / low₹12 / ₹5
P/E–Sector median 7.0x
P/B1.3xSector median 1.0x
Book value₹4.4
Dividend yield–Sector median 4.77%
ROE-1.9%Sector median 10.1%
ROCE1.4%Sector median 11.6%
OPM9.9%Sector median 9.8%
Debt / equity0.01xSector median 0.02x
EV/EBITDA24.2xSector median 5.2x
Interest cover1.1x
Current ratio6.19x
Sales growth 3y-1.4%Sector median +1.2%
Profit growth 3y+158.4%Sector median +25.3%
PEG–
Last 12 months to Jun 2026, Consolidated. "Sector median" = middle value of 12 companies in Media (P/E median leaves out loss-making companies). Tap ? for what a number means.
Things to know
- Cash ₹5 cr vs borrowings ₹1 cr (FY26): cash is higher (net cash).
- Operating profit covered interest 1.1x in the last 12 months.
- No promoter shares are pledged.
- Operating cash flow was below net profit in 0 of the last 4 years.
- Net loss in 4 of the last 8 quarters.
- Revenue was higher than a year earlier in 3 of the last 4 quarters.
- Debtor days went from 137 (FY23) to 120 (FY26).
- No dividend in the last 5 financial years.
- Price ₹5.73 on 2026-10-26: -50.3% from the 52-week high, +14.8% from the 52-week low.
Plain facts from the filings, built by the same fixed rules for every company. A line appears only when the data for it is available. Not a view on the stock.
Charts
Weekly close · high ₹10.15 · low ₹5.38
RevenueNet profit
RevenueNet profit
Quarterly results
| ₹ cr | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 11 | 11 | 11 | 9 | 10 | 11 | 13 | 10 |
| EBITDA | 1 | 2 | 1 | 1 | 2 | 2 | 1 | -0 |
| OPM % | 9.6% | 18.6% | 11.6% | 10.7% | 17.3% | 14.7% | 8.5% | -1.6% |
| Other income | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net profit | 0 | 0 | -0 | -0 | -0 | 0 | 0 | -2 |
| EPS (₹) | -0.01 | 0.02 | -0.01 | -0.01 | -0.02 | 0.02 | 0.02 | -0.11 |
| Revenue YoY | -5.6% | +1.1% | +15.0% | +4.2% | ||||
| Profit YoY | -1,133.3% | -36.0% | – | – |
Consolidated figures where filed. Latest quarter Jun 2026.
Profit & loss (yearly)
| ₹ cr | FY21 | FY22 | FY23 | FY25 | FY26 | TTM |
|---|---|---|---|---|---|---|
| Revenue | 42 | 45 | 40 | 42 | 43 | 43 |
| EBITDA | 5 | 6 | 5 | 6 | 5 | 4 |
| Net profit | -2 | 0 | -3 | 0 | 0 | -2 |
| EPS (₹) | -0.09 | 0.00 | -0.15 | 0.00 | 0.01 | -0.09 |
| Revenue growth | +7.0% | -10.4% | +3.8% | +2.9% | +3.6% | |
| Profit growth | – | -26,100.0% | – | -40.0% | -587.3% | |
| Dividend / share (₹) | – | – | – | – | – |
| Compounded growth | 3 years | 5 years | Last 12 months |
|---|---|---|---|
| Sales | -1.4% | – | +3.7% |
| Net profit | +158.4% | – | -587.3% |
| EPS | – | – | – |
| Share price | – | +4.5% (2y) | -29.7% |
Balance sheet
| ₹ cr | FY22 | FY23 | FY25 | FY26 |
|---|---|---|---|---|
| Shareholders' equity | – | 83 | 84 | 84 |
| Borrowings | – | 11 | 6 | 1 |
| Cash & equivalents | – | 1 | 1 | 5 |
| Total assets | – | 110 | 101 | 97 |
| Fixed assets | – | 36 | 38 | 35 |
| Capital work in progress | – | 0 | 0 | 0 |
| Investments | – | 3 | 18 | 18 |
| Receivables | – | 15 | 14 | 14 |
| Inventory | – | 0 | 0 | 0 |
| Payables | – | 3 | 2 | 3 |
Year-end figures from the March annual filing.
Cash flow
| ₹ cr | FY22 | FY23 | FY25 | FY26 |
|---|---|---|---|---|
| Cash from operations | 9 | 4 | 21 | 8 |
| Cash from investing | -2 | -0 | -18 | 2 |
| Cash from financing | -8 | -4 | -3 | -7 |
| Capex | 1 | 0 | 3 | 0 |
| Free cash flow | 8 | 4 | 18 | 8 |
Free cash flow = cash from operations − capex.
Ratios by year
| ₹ cr | FY22 | FY23 | FY25 | FY26 |
|---|---|---|---|---|
| ROE % | – | -3.1% | 0.5% | 0.3% |
| ROCE % | – | 2.4% | 1.8% | 2.5% |
| Debtor days | – | 137 | 118 | 120 |
| Inventory days | – | 66 | 183 | 159 |
| Payable days | – | 412 | 963 | 1,403 |
| Cash conversion cycle (days) | – | -209 | -662 | -1,124 |
| Working capital days | – | 237 | 194 | 224 |
Shareholding
| Holder | % (2026-09-30) |
|---|---|
| Promoters | 62.93% |
| FIIs | 0.25% |
| Public (non-institutions) | 36.82% |
| Quarter | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|
| Promoters % | 62.93% | 62.93% | 62.93% | 62.93% | 62.93% | 62.93% | 62.93% | 62.93% |
| Promoter group | % |
|---|---|
| Kiranbhai Bhupatbhai Vadodaria | 16.08% |
| Manoj B Vadodaria | 9.23% |
| Deep S Vadodaria | 8.74% |
| Nila M Vadodaria | 8.57% |
| Alpaben Kiranbhai Vadodaria | 7.92% |
| Mina S Vadodaria | 5.61% |
| Chhayaben Rajeshbhai Vadodaria | 3.18% |
| Kajal Kiranbhai Vadodaria | 1.99% |
| Neha Manojbhai Vadodaria | 1.62% |
| Megha S Vadodaria | 0.00% |
| Karan R Vadodaria | 0.00% |
| Siddharth R Vadodaria | 0.00% |
| Public holders above 1% | % |
|---|---|
| Nextwave Televentures Private Limited | 6.95% |
| Manoj Chhaganlal Rathod - HUF | 4.24% |
| Bela Himanshu Shah | 3.66% |
| Kinnari Vaibhav Shah | 3.40% |
26,830 shareholders. Pledged: 0.00% of promoter shares.
Peers in Media
| Company | Market cap | P/E | P/B | ROE | ROCE | OPM | Sales 3y | Div yield |
|---|---|---|---|---|---|---|---|---|
| DBCORP | ₹2,617 cr | 8.0x | 1.0x | 13.7% | 18.6% | 19.7% | +3.4% | 4.77% |
| JAGRAN | ₹1,302 cr | 6.9x | 0.7x | 9.5% | 13.4% | 13.4% | +0.4% | 10.03% |
| HMVL | ₹571 cr | 6.4x | 0.4x | 5.7% | 9.8% | 8.0% | +1.2% | – |
| ONMOBILE | ₹547 cr | – | 0.9x | -8.9% | -6.2% | -7.9% | -0.5% | – |
| HTMEDIA | ₹493 cr | – | 0.3x | -0.6% | 4.9% | 0.6% | +1.8% | – |
| QUINT | ₹282 cr | 6.9x | 0.8x | 10.7% | 8.9% | 27.9% | +25.5% | – |
| NOVUS | ₹224 cr | 24.0x | 3.6x | 15.1% | 20.1% | 9.7% | – | – |
| ADCOUNTY | ₹157 cr | 4.9x | 1.5x | 28.6% | 39.0% | 28.6% | – | – |
| SAMBHAAV | ₹110 cr | – | 1.3x | -1.9% | 1.4% | 9.9% | -1.4% | – |
| EMIAC | ₹73 cr | 20.1x | 19.9x | 98.8% | 137.3% | 14.6% | – | – |
Business segments (FY26)
| Segment | Revenue | Share | EBIT | Margin |
|---|---|---|---|---|
| (a) Media and Allied Business | ₹32 cr | 73.3% | ₹4 cr | 11.7% |
| (b) Technology and Allied Business | ₹12 cr | 26.7% | ₹2 cr | 15.0% |
Dividends & corporate actions
| Ex-date | Action | Detail |
|---|---|---|
| 2024-07-25 | Other | Annual General Meeting |
| 2023-09-22 | Other | Annual General Meeting |
| 2022-09-22 | Other | Annual General Meeting |
| 2021-09-16 | Other | Annual General Meeting |
| 2020-09-21 | Other | Annual General Meeting |
| 2019-09-19 | Other | Annual General Meeting |
| 2018-09-19 | Other | Annual General Meeting |
| 2017-09-21 | Other | Annual General Meeting |
| 2016-09-01 | Other | Annual General Meeting |
| 2015-08-21 | Other | Annual General Meeting |
| 2014-09-15 | Other | Annual General Meeting |
| 2013-06-27 | Other | Annual General Meeting |
| 2012-09-07 | Other | Annual General Meeting |
| 2011-07-07 | Other | Annual General Meeting |
| 2010-06-16 | Other | Annual General Meeting |
| 2008-06-05 | Other | Agm |
| 2007-06-25 | Other | Agm |
| 2006-07-24 | Other | Agm |
| 2005-08-22 | Other | Agm |
Documents
- Annual report FY26
- Annual report FY25
- Annual report FY24
- Annual report FY23
- Annual report FY22
- Announcements NSE filings
- Latest results (data file) XBRL
- Announcements BSE filings
Links go to the original files on the exchange website.
About the company
| Sector | Consumer Discretionary |
| Industry | Media |
| Sub-industry | Electronic Media |
| Symbol | SAMBHAAV |
| BSE code | 511630 |
| ISIN | INE699B01027 |
| Face value | ₹1.0 |
| Incorporated | – |
| Website | – |
| Plants (India / abroad) | – |
Data built 2026-10-23 from NSE company filings (XBRL: Integrated Filing - Financials + financial results), NSE shareholding & pledge data; price = NSE close 2026-10-26.