Brandbucket Media & Technology Ltd: Intrinsic Value & Share Price Analysis

Q: What is the current share price and 52-week range of Brandbucket Media & Technology Ltd?

Brandbucket Media & Technology Ltd is trading at 4.90 as of 13 April 2026, with a FY2026-2027 high of 5.02 and low of 4.49. The stock is currently near its 52-week high. Market cap stands at 11.4 Cr..

Q: Is Brandbucket Media & Technology Ltd financially healthy?

Key indicators: ROCE of 1.63 % is on the lower side. Dividend yield is 0.00 %.

Fair Value

₹10.13Undervalued by 106.73%vs CMP ₹4.90

P/E (30.0) × ROE (1.2%) × BV (₹34.20) × DY (2.00%)

₹19.50Undervalued by 297.96%vs CMP ₹4.90

MoS: +74.9% (Strong)Confidence: 48/100 (Moderate)Models: 5 Under, 4 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹2.47	22%	Over (-49.6%)
Graham Number	Earnings	₹15.19	16%	Under (+210%)
Earnings Power	Earnings	₹1.19	11%	Over (-75.7%)
DCF	Cash Flow	₹2.92	13%	Over (-40.4%)
Net Asset Value	Assets	₹34.04	7%	Under (+594.7%)
EV/EBITDA	Enterprise	₹10.79	9%	Under (+120.2%)
Earnings Yield	Earnings	₹3.00	7%	Over (-38.8%)
ROCE Capital	Returns	₹130.62	9%	Under (+2565.7%)
Revenue Multiple	Revenue	₹13.47	5%	Under (+174.9%)
Consensus (9 models)		₹19.50	100%	Undervalued

Key Drivers: EPS CAGR -75.6% drags value — could be higher if earnings stabilize. | ROE 1.2% is below cost of equity.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -75.6%

*Investments are subject to market risks

Investment Snapshot

Brandbucket Media & Technology Ltd scores 48/100 (Average)

Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison

Stock Health49/100 · Moderate

ROCE 1.6% WeakROE 1.2% WeakD/E 0.33 ModerateInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent

Smart Money50/100 · Moderate

Promoter holding at 21.1% Stable

Earnings Quality55/100 · Moderate

OPM expanding (3% → 5%) ImprovingWorking capital: 325 days Capital intensive

Quarterly Momentum50/100 · Moderate

Industry Rank30/100 · Weak

P/E 30.0 vs industry 13.7 Premium to peersROCE 1.6% vs industry 15.0% Below peersROE 1.2% vs industry 48.4% Below peers3Y sales CAGR: 27% High growth

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.

Share Price and Basic Stock Data

Last Updated: April 1, 2026, 4:47 am

Market Cap	11.4 Cr.
Current Price	4.90
Intrinsic Value	₹19.50
High / Low	5.02/4.49
Stock P/E	30.0
Book Value	34.2
Dividend Yield	0.00 %
ROCE	1.63 %
ROE	1.21 %
Face Value	10.0
PEG Ratio	-0.40

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Brandbucket Media & Technology Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Brandbucket Media & Technology Ltd	11.4 Cr.	4.90	5.02/4.49	30.0	34.2	0.00 %	1.63 %	1.21 %	10.0
Vertoz Advertising Ltd	265 Cr.	31.1	112/27.0	10.1	26.9	0.00 %	14.7 %	14.0 %	10.0
DAPS Advertising Ltd	10.5 Cr.	20.3	26.2/12.0	8.54	33.3	0.99 %	9.90 %	7.34 %	10.0
Digicontent Ltd	138 Cr.	23.7	59.3/21.6	6.27	6.59	0.00 %	36.5 %	171 %	2.00
Esha Media Research Ltd	18.5 Cr.	23.7	65.7/8.80		14.9	0.00 %	%	%	10.0
Industry Average	201.50 Cr	17.95		13.73	19.94	0.17%	15.01%	48.39%	8.67

All Competitor Stocks of Brandbucket Media & Technology Ltd

Quarterly Result

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

Last Updated: December 27, 2025, 5:04 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: December 15, 2025, 4:02 am

Metric	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Sales	6.78	22.88	15.19	17.27	18.31	31.33
Expenses	6.53	22.33	14.72	16.82	17.34	29.61
Operating Profit	0.25	0.55	0.47	0.45	0.97	1.72
OPM %	3.69%	2.40%	3.09%	2.61%	5.30%	5.49%
Other Income	0.00	0.00	0.00	0.00	0.00	0.00
Interest	0.00	0.00	0.00	0.00	0.00	0.00
Depreciation	0.05	0.08	0.06	0.07	0.62	0.79
Profit before tax	0.20	0.47	0.41	0.38	0.35	0.93
Tax %	25.00%	25.53%	29.27%	36.84%	25.71%	25.81%
Net Profit	0.14	0.35	0.29	0.23	0.27	0.69
EPS in Rs	140.00	350.00	290.00	0.73	0.26	0.30
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	150.00%	-17.14%	-20.69%	17.39%	155.56%
Change in YoY Net Profit Growth (%)	0.00%	-167.14%	-3.55%	38.08%	138.16%

Brandbucket Media & Technology Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 5 years from 2019-2020 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	%
5 Years:	36%
3 Years:	27%
TTM:	72%

Compounded Profit Growth
10 Years:	%
5 Years:	38%
3 Years:	34%
TTM:	-41%

Stock Price CAGR
10 Years:	%
5 Years:	%
3 Years:	-36%
1 Year:	-56%

Return on Equity
10 Years:	%
5 Years:	2%
3 Years:	1%
Last Year:	1%

Last Updated: September 5, 2025, 2:46 pm

Balance Sheet

Last Updated: September 10, 2025, 3:16 pm

Month	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Equity Capital	0.01	0.01	0.01	3.15	10.50	23.24
Reserves	0.37	0.73	1.02	6.98	24.69	55.95
Borrowings	0.25	0.25	1.18	0.00	0.00	0.00
Other Liabilities	2.23	2.42	2.75	2.26	2.48	29.66
Total Liabilities	2.86	3.41	4.96	12.39	37.67	108.85
Fixed Assets	0.42	0.35	0.28	3.41	2.79	3.69
CWIP	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.70	0.70	1.20	1.20	1.20	45.25
Other Assets	1.74	2.36	3.48	7.78	33.68	59.91
Total Assets	2.86	3.41	4.96	12.39	37.67	108.85

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	0.22	0.11	0.19	-2.21	-24.08	-23.27
Cash from Investing Activity +	-0.21	0.00	0.00	-3.20	0.00	21.66
Cash from Financing Activity +	0.00	0.00	0.00	6.75	24.79	0.00
Net Cash Flow	0.01	0.11	0.19	1.34	0.71	-1.61
Free Cash Flow	0.01	0.11	0.19	-5.41	-24.08	-24.96
CFO/OP	100%	40%	62%	-471%	-2,470%	-1,353%

Free Cash Flow

Month	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	0.00	0.30	-0.71	0.45	0.97	1.72

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

Month	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	91.52	35.26	75.21	128.92	106.25	644.72
Inventory Days			0.00	0.00	0.00	0.00
Days Payable
Cash Conversion Cycle	91.52	35.26	75.21	128.92	106.25	644.72
Working Capital Days	-26.38	-2.39	10.57	84.12	58.21	325.16
ROCE %		58.02%	25.62%	6.16%	1.54%	1.63%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Sep 2022	Dec 2022	Mar 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025
Promoters	52.41%	52.41%	10.18%	10.18%	10.18%	4.60%	4.60%	7.48%	21.13%	21.13%	21.13%	21.13%
Public	47.58%	47.59%	89.82%	89.82%	89.82%	95.39%	95.41%	92.52%	78.87%	78.87%	78.88%	78.88%
No. of Shareholders	413	359	391	376	318	706	970	939	1,042	1,307	1,315	1,314

Shareholding Pattern Chart

No. of Shareholders

Brandbucket Media & Technology 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

Month	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	0.49	0.26	0.74	291.37	353.62
Diluted EPS (Rs.)	0.49	0.26	0.74	291.37	353.62
Cash EPS (Rs.)	0.63	0.84	0.97	354.30	431.10
Book Value[Excl.RevalReserv]/Share (Rs.)	34.07	33.50	32.12	1015.40	735.90
Book Value[Incl.RevalReserv]/Share (Rs.)	34.07	33.50	32.12	1015.40	735.90
Revenue From Operations / Share (Rs.)	13.48	17.44	54.77	15192.70	22882.10
PBDIT / Share (Rs.)	0.73	0.92	1.43	472.90	554.30
PBIT / Share (Rs.)	0.40	0.34	1.19	410.00	476.80
PBT / Share (Rs.)	0.40	0.34	1.19	410.00	476.80
Net Profit / Share (Rs.)	0.29	0.25	0.73	291.40	353.60
PBDIT Margin (%)	5.47	5.32	2.60	3.11	2.42
PBIT Margin (%)	2.97	1.95	2.17	2.69	2.08
PBT Margin (%)	2.97	1.95	2.17	2.69	2.08
Net Profit Margin (%)	2.19	1.46	1.35	1.91	1.54
Return on Networth / Equity (%)	0.86	0.76	2.30	28.69	48.05
Return on Capital Employeed (%)	1.17	1.01	3.71	18.09	46.05
Return On Assets (%)	0.63	0.71	1.90	5.88	10.38
Long Term Debt / Equity (X)	0.00	0.00	0.00	1.16	0.33
Total Debt / Equity (X)	0.00	0.00	0.00	1.16	0.33
Asset Turnover Ratio (%)	0.42	0.73	2.01	3.63	7.30
Current Ratio (X)	1.98	3.21	3.68	1.29	0.99
Quick Ratio (X)	1.98	3.21	3.68	1.29	0.99
Enterprise Value (Cr.)	26.29	19.12	4.18	0.00	0.00
EV / Net Operating Revenue (X)	0.83	1.04	0.24	0.00	0.00
EV / EBITDA (X)	15.32	19.61	9.30	0.00	0.00
MarketCap / Net Operating Revenue (X)	0.86	1.17	0.33	0.00	0.00
Price / BV (X)	0.34	0.61	0.57	0.00	0.00
Price / Net Operating Revenue (X)	0.86	1.17	0.33	0.00	0.00
EarningsYield	0.02	0.01	0.03	0.00	0.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Brandbucket Media & Technology Ltd. is a Public Limited Listed company incorporated on 25/07/2013 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L93000MH2013PLC246147 and registration number is 246147. Currently Company is involved in the business activities of Advertising. Company's Total Operating Revenue is Rs. 31.33 Cr. and Equity Capital is Rs. 23.24 Cr. for the Year ended 31/03/2024.

INDUSTRY	ADDRESS	CONTACT
Advertising & Media Agency	Office No. 302, 3rd Floor, Kilfire Premises Co Op Soc Ltd, Mumbai Maharashtra 400053	Contact not found

Management
Name	Position Held
Mr. Nishigandha S Keluskar	Managing Director
Mr. Sanjiv Hasmukh Shah	Executive Director
Mr. Gaurav M Gore	Non Executive Director
Mr. Sandeep P Khare	Ind. Non-Executive Director
Mr. Amol G Rokade	Ind. Non-Executive Director

FAQ

What is the intrinsic value of Brandbucket Media & Technology Ltd and is it undervalued?

As of 13 April 2026, Brandbucket Media & Technology Ltd's intrinsic value is ₹19.50, which is 297.96% higher than the current market price of ₹4.90, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (1.21 %), book value (₹34.2), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Brandbucket Media & Technology Ltd?

Brandbucket Media & Technology Ltd is trading at ₹4.90 as of 13 April 2026, with a FY2026-2027 high of ₹5.02 and low of ₹4.49. The stock is currently near its 52-week high. Market cap stands at ₹11.4 Cr..

How does Brandbucket Media & Technology Ltd's P/E ratio compare to its industry?

Brandbucket Media & Technology Ltd has a P/E ratio of 30.0, which is above the industry average of 13.73. This significantly elevated P/E suggests the market expects strong future growth, or the stock may be overpriced relative to current earnings.

Is Brandbucket Media & Technology Ltd financially healthy?

Key indicators for Brandbucket Media & Technology Ltd: ROCE of 1.63 % is on the lower side compared to the industry average of 15.01%; ROE of 1.21 % is below ideal levels (industry average: 48.39%). Dividend yield is 0.00 %.

Is Brandbucket Media & Technology Ltd profitable and how is the profit trend?

Brandbucket Media & Technology Ltd reported a net profit of ₹1 Cr in Mar 2024 on revenue of ₹31 Cr. Compared to ₹0 Cr in Mar 2021, the net profit shows an improving trend.

Does Brandbucket Media & Technology Ltd pay dividends?

Brandbucket Media & Technology Ltd has a dividend yield of 0.00 % at the current price of ₹4.90. The company is currently not paying meaningful dividends.