Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: May 7, 2025, 8:28 pm
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: | NSE:

3rd Rock Multimedia Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹26.25Fairly Valued by 0.00%vs CMP ₹0.00

P/E (15.0) × ROE (14.3%) × BV (₹15.00) × DY (2.00%)

Defaults: P/E=15, BV=15

₹0.00Fairly Valued by 0.00%vs CMP ₹0.00
MoS: 0% (Negative)Confidence: 0/100 (Low)Models: All 0: Undervalued
ModelCategoryValueWeightSignal
Consensus (0 models)₹0.00100%Fairly Valued

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 0.0% · Defaults: P/E=15, BV=15

*Investments are subject to market risks

Investment Snapshot

50
3rd Rock Multimedia Ltd scores 50/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health46/100 · Moderate
ROCE 0.6% WeakROE 14.3% GoodD/E 0.23 Low debtInterest Coverage 0.0x RiskyProfitable 2/5 years Inconsistent
Smart Money50/100 · Moderate
Promoter holding at 23.2% Stable
Earnings Quality65/100 · Strong
OPM expanding (-2,527% → -170%) Improving
Quarterly Momentum50/100 · Moderate
Industry Rank30/100 · Weak
ROCE 0.6% vs industry 15.7% Below peers3Y sales CAGR: -14% Shrinking

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

3rd Rock Multimedia Ltd Investor Signals

Computed from valuation, cash flow, balance sheet, ownership and quarterly trend data already available in this stock page.

Value Trap Score
20/100
Low
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 0.0 vs Ind 208.8 | ROCE 0.6% | ROE 14.3% | CFO/NP N/A
Balance Sheet Stress
0/100
Comfortable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 0.23x | IntCov 0.0x | Current 1.04x | Borrow/Reserve N/A
Cash Flow Reliability
86/100
Strong
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹0 Cr | CFO/NP N/A
Ownership Accumulation
0
Neutral
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII N/A | DII N/A | Prom 0.00 pp
Business Momentum
0
Stable
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales N/A | Q NP N/A | Q OPM N/A
Derived FieldValueHow it is derived
Valuation Gap %N/A((Fair Value - CMP) / CMP) × 100
Borrowings / ReservesN/ALatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII ChangeN/ALatest FII% minus previous FII%
DII ChangeN/ALatest DII% minus previous DII%
Promoter Change0.00 ppLatest promoter% minus previous promoter%
Shareholder Count Change0Latest shareholder count minus previous count
Quarterly Sales ChangeN/ALatest quarter sales vs previous quarter sales
Quarterly Profit ChangeN/ALatest quarter net profit vs previous quarter net profit
Quarterly OPM ChangeN/ALatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: May 7, 2025, 8:28 pm

Market Cap 153 Cr.
Current Price
Intrinsic ValueN/A
High / Low /
Stock P/E
Book Value
Dividend Yield%
ROCE0.58 %
ROE14.3 %
Face Value 10.0
PEG Ratio0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for 3rd Rock Multimedia Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
3rd Rock Multimedia Ltd 153 Cr. /%0.58 %14.3 % 10.0
Citizen Infoline Ltd 136 Cr. 252 307/30.51,234 8.950.00 %0.87 %0.65 % 10.0
Music Broadcast Ltd 174 Cr. 5.03 12.4/4.35 14.20.00 %4.90 %6.74 % 2.00
Raj Television Network Ltd 180 Cr. 34.7 88.0/31.4 23.90.00 %12.7 %15.7 % 5.00
Cinerad Communications Ltd 185 Cr. 48.4 102/43.0 25.10.00 %23.1 %38.4 % 10.0
Industry Average2,695.38 Cr98.69208.7637.150.28%15.66%12.68%6.15

All Competitor Stocks of 3rd Rock Multimedia Ltd

Quarterly Result

Metric
Sales
Expenses
Operating Profit
OPM %
Other Income
Interest
Depreciation
Profit before tax
Tax %
Net Profit
EPS in Rs

Last Updated: August 20, 2025, 2:30 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 7, 2025, 9:26 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Sales 44.7016.2818.5320.5720.7815.0269.997.650.071.214.85
Expenses 43.2615.6218.1019.9320.1714.5969.107.383.615.364.73
Operating Profit 1.440.660.430.640.610.430.890.27-3.54-4.150.12
OPM % 3.22%4.05%2.32%3.11%2.94%2.86%1.27%3.53%-5,057.14%-342.98%2.47%
Other Income 0.000.020.010.000.110.060.000.00-8.94-7.360.00
Interest 0.000.010.010.000.000.000.000.000.000.000.00
Depreciation 0.220.510.240.280.390.370.300.250.200.160.13
Profit before tax 1.220.160.190.360.330.120.590.02-12.68-11.67-0.01
Tax % 36.07%18.75%15.79%30.56%24.24%25.00%25.42%50.00%-0.08%0.09%200.00%
Net Profit 0.780.120.160.250.240.090.430.02-12.67-11.68-0.03
EPS in Rs 0.050.070.110.110.040.190.01-5.63-5.19-0.01
Dividend Payout % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)-84.62%33.33%56.25%-4.00%-62.50%377.78%-95.35%-63450.00%7.81%99.74%
Change in YoY Net Profit Growth (%)0.00%117.95%22.92%-60.25%-58.50%440.28%-473.13%-63354.65%63457.81%91.93%

3rd Rock Multimedia Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 10 years from 2014-2015 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:-20%
5 Years:-20%
3 Years:-14%
TTM:301%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:99%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:%
1 Year:%
Return on Equity
10 Years:-4%
5 Years:-10%
3 Years:-33%
Last Year:-14%

Last Updated: September 4, 2025, 9:50 pm

Balance Sheet

Last Updated: July 25, 2025, 3:42 pm

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital 22.5222.5222.5222.5222.5222.5222.5222.5222.5222.5222.52
Reserves 0.941.051.211.461.701.792.222.24-10.59-22.27-22.35
Borrowings 0.020.000.000.000.000.000.000.001.501.501.50
Other Liabilities 4.051.681.371.572.292.345.551.612.602.642.13
Total Liabilities 27.5325.2525.1025.5526.5126.6530.2926.3716.034.393.80
Fixed Assets 3.703.191.491.872.041.671.371.120.920.760.63
CWIP 0.000.000.000.000.000.000.000.000.000.000.00
Investments 0.000.002.332.472.474.366.077.434.991.291.29
Other Assets 23.8322.0621.2821.2122.0020.6222.8517.8210.122.341.88
Total Assets 27.5325.2525.1025.5526.5126.6530.2926.3716.034.393.80

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity + -8.042.23-0.430.642.09-0.21-4.21-3.59-0.13
Cash from Investing Activity + -13.31-3.380.42-0.80-3.390.002.693.700.00
Cash from Financing Activity + 22.67-0.020.000.000.000.001.500.000.00
Net Cash Flow 1.31-1.17-0.01-0.16-1.29-0.21-0.030.11-0.13
Free Cash Flow -11.962.231.03-0.022.09-0.21-4.21-3.59-0.13
CFO/OP -531%348%-91%111%252%-93%119%86%-108%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow1.420.660.430.640.610.430.890.27-5.04-5.65-1.38

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days 102.89200.21188.51171.23169.15224.7845.53236.6522,317.14205.120.00
Inventory Days 0.000.000.000.000.000.0030.22
Days Payable 141.55
Cash Conversion Cycle 102.89200.21188.51171.23169.15224.7845.53236.6522,317.14205.12-111.33
Working Capital Days 69.90166.13162.31144.79135.07171.8124.72212.8013,296.43-337.85-71.49
ROCE %0.72%0.85%1.51%1.37%0.49%2.41%0.08%-19.59%-56.79%-0.58%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2024Dec 2024
Promoters 23.17%23.17%
Public 76.83%76.83%
No. of Shareholders 566566

Shareholding Pattern Chart

No. of Shareholders

3rd Rock Multimedia Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 18Mar 14Mar 13
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) -0.01-10.900.111.2615.96
Diluted EPS (Rs.) -0.01-10.900.111.2615.96
Cash EPS (Rs.) 0.04-10.830.280.4915.96
Book Value[Excl.RevalReserv]/Share (Rs.) 0.070.0910.7610.4725.96
Book Value[Incl.RevalReserv]/Share (Rs.) 0.070.0910.7610.4725.96
Revenue From Operations / Share (Rs.) 2.150.539.2717.37992.72
PBDIT / Share (Rs.) 0.05-3.310.310.7123.41
PBIT / Share (Rs.) 0.00-3.380.140.6123.41
PBT / Share (Rs.) 0.00-10.900.140.6123.09
Net Profit / Share (Rs.) -0.01-10.900.100.3915.96
PBDIT Margin (%) 2.54-613.633.444.102.35
PBIT Margin (%) -0.15-626.521.573.542.35
PBT Margin (%) -0.15-2020.671.573.542.32
Net Profit Margin (%) -0.60-2021.671.162.291.60
Return on Networth / Equity (%) -16.66-11668.881.003.8061.47
Return on Capital Employeed (%) -0.43-427.091.345.8690.19
Return On Assets (%) -0.76-563.910.913.712.43
Long Term Debt / Equity (X) 8.597.130.000.000.00
Total Debt / Equity (X) 8.597.130.000.000.23
Asset Turnover Ratio (%) 1.190.000.003.150.00
Current Ratio (X) 0.540.604.6720.231.04
Quick Ratio (X) 0.540.604.6720.231.04
Interest Coverage Ratio (X) 0.000.000.001229.1973.62
Interest Coverage Ratio (Post Tax) (X) 0.000.000.00687.9851.18
Enterprise Value (Cr.) 146.99139.21187.560.000.00
EV / Net Operating Revenue (X) 30.31114.618.980.000.00
EV / EBITDA (X) 1189.19-18.68260.640.000.00
MarketCap / Net Operating Revenue (X) 30.00113.498.990.000.00
Price / BV (X) 838.96658.067.750.000.00
Price / Net Operating Revenue (X) 30.00113.548.990.000.00
EarningsYield 0.00-0.170.000.000.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

3rd Rock Multimedia Ltd. is a Public Limited Listed company incorporated on 09/05/2012 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L74900MH2012PLC230802 and registration number is 230802. Currently Company is involved in the business activities of Advertising and market research. Company's Total Operating Revenue is Rs. 4.85 Cr. and Equity Capital is Rs. 22.52 Cr. for the Year ended 31/03/2024.
INDUSTRYADDRESSCONTACT
Entertainment & MediaShop 31 Ground Floor, Mona Shopping Centre, Premises Dadabhai Road, Mumbai Maharashtra 400058Contact not found
Management
NamePosition Held
Mr. Siddharth Yashwant WaghmareManaging Director
Mr. Sanjay SahaWhole Time Director
Mrs. Archana Prashant AlatIndependent Director
Mr. Arun Waydande PhulchandIndependent Director
Mr. Satishchandra Dattatray AmberkarIndependent Director
Mr. Navinchandra Punmachand ShahIndependent Director

FAQ

How does 3rd Rock Multimedia Ltd's P/E ratio compare to its industry?

3rd Rock Multimedia Ltd has a P/E ratio of , which is below the industry average of 208.76. This is broadly in line with or below the industry average.

Is 3rd Rock Multimedia Ltd financially healthy?

Key indicators for 3rd Rock Multimedia Ltd: ROCE of 0.58 % is on the lower side compared to the industry average of 15.66%. Dividend yield is %.

Is 3rd Rock Multimedia Ltd profitable and how is the profit trend?

3rd Rock Multimedia Ltd reported a net profit of ₹0 Cr in Mar 2024 on revenue of ₹5 Cr. Compared to ₹0 Cr in Mar 2021, the net profit shows a declining trend.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in 3rd Rock Multimedia Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports