Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: March 31, 2026, 4:18 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 543831 | NSE: BRIGHT

Bright Outdoor Media Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹340.54Overvalued by 15.08%vs CMP ₹401.00

P/E (43.7) × ROE (12.3%) × BV (₹79.10) × DY (0.12%)

₹198.86Overvalued by 50.41%vs CMP ₹401.00
MoS: -101.6% (Negative)Confidence: 63/100 (Moderate)Models: 1 Under, 8 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹477.1523%Under (+19%)
Graham NumberEarnings₹127.8217%Over (-68.1%)
Earnings PowerEarnings₹57.2911%Over (-85.7%)
DCFCash Flow₹224.8711%Over (-43.9%)
Net Asset ValueAssets₹79.287%Over (-80.2%)
EV/EBITDAEnterprise₹128.329%Over (-68%)
Earnings YieldEarnings₹91.807%Over (-77.1%)
ROCE CapitalReturns₹82.727%Over (-79.4%)
Revenue MultipleRevenue₹58.206%Over (-85.5%)
Consensus (9 models)₹198.86100%Overvalued
Key Drivers: EPS CAGR 40.1% lifts DCF — verify sustainability. | Wide model spread (₹57–₹477) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 40.1%

*Investments are subject to market risks

Investment Snapshot

72
Bright Outdoor Media Ltd scores 72/100 (Strong)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health69/100 · Strong
ROCE 15.7% GoodROE 12.3% GoodD/E 1.68 High debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money85/100 · Strong
FII holding up 2.60% (6mo) AccumulatingDII holding up 0.71% MF buyingPromoter holding at 69.8% Stable
Earnings Quality55/100 · Moderate
OPM expanding (13% → 21%) ImprovingWorking capital: 326 days Capital intensive
Quarterly Momentum100/100 · Strong
Revenue (4Q): +51% YoY AcceleratingProfit (4Q): +215% YoY StrongOPM: 23.0% (up 10.0% YoY) Margin expansion
Industry Rank60/100 · Moderate
P/E 43.7 vs industry 43.7 In-lineROCE 15.7% vs industry 15.7% Average3Y sales CAGR: 36% 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: March 31, 2026, 4:18 am

Market Cap 875 Cr.
Current Price 401
Intrinsic Value₹198.86
High / Low 450/287
Stock P/E43.7
Book Value 79.1
Dividend Yield0.12 %
ROCE15.7 %
ROE12.3 %
Face Value 10.0
PEG Ratio1.09

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

View Share Price Target for Bright Outdoor Media Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Bright Outdoor Media Ltd 875 Cr. 401 450/28743.7 79.10.12 %15.7 %12.3 % 10.0
Industry Average875.00 Cr401.0043.7079.100.12%15.70%12.30%10.00

All Competitor Stocks of Bright Outdoor Media Ltd

Quarterly Result

MetricMar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Sales 3645474165577063
Expenses 3138413648445648
Operating Profit 475517131314
OPM % 13%15%11%13%26%22%19%23%
Other Income 00000011
Interest 21100000
Depreciation 00001111
Profit before tax 364616121314
Tax % 27%25%27%25%26%25%23%26%
Net Profit 24341291010
EPS in Rs 1.512.741.412.015.434.194.564.62

Last Updated: December 27, 2025, 5:03 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: December 15, 2025, 4:01 am

MetricMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 71245092107127132
Expenses 6419447984101105
Operating Profit 65712232628
OPM % 9%20%13%13%21%21%21%
Other Income 1100112
Interest 5433100
Depreciation 0000122
Profit before tax 21410222527
Tax % 24%27%27%26%26%24%
Net Profit 2137161920
EPS in Rs 2.251.391.703.407.368.759.18
Dividend Payout % 0%0%0%0%5%4%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-50.00%200.00%133.33%128.57%18.75%
Change in YoY Net Profit Growth (%)0.00%250.00%-66.67%-4.76%-109.82%

Bright Outdoor Media Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 5 years from 2020-2021 to 2024-2025.

Growth

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

Balance Sheet

Last Updated: January 7, 2026, 5:09 pm

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 551014151522
Reserves 28292785132149151
Borrowings 524841341300
Other Liabilities 16151722282429
Total Liabilities 1019794155187188201
Fixed Assets 4444151918
CWIP 0000000
Investments 0000000
Other Assets 979290151172168183
Total Assets 1019794155187188201

Reserves and Borrowings Chart

Cash Flow

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 167-12-185
Cash from Investing Activity + 110-198-20
Cash from Financing Activity + -3-7-76211-14
Net Cash Flow -10-0311-28
Free Cash Flow 167-12-31-1
CFO/OP 27%135%115%-81%-56%44%

Free Cash Flow

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-46.00-43.00-34.00-22.0010.0026.00

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 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 238633264183214173
Inventory Days
Days Payable
Cash Conversion Cycle 238633264183214173
Working Capital Days 268718329169297326
ROCE %6%9%12%15%16%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Promoters 72.72%72.72%72.72%69.76%69.76%69.76%
FIIs 0.00%7.04%7.18%7.86%8.00%9.78%
DIIs 0.00%0.00%0.00%0.00%0.00%0.71%
Public 27.29%20.24%20.10%22.38%22.24%19.75%
No. of Shareholders 423384814715643634

Shareholding Pattern Chart

No. of Shareholders

Bright Outdoor Media 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 20
FaceValue 10.00
Basic EPS (Rs.) 1.93
Diluted EPS (Rs.) 1.93
Cash EPS (Rs.) 4.94
Book Value[Excl.RevalReserv]/Share (Rs.) 62.26
Book Value[Incl.RevalReserv]/Share (Rs.) 68.36
Revenue From Operations / Share (Rs.) 160.45
PBDIT / Share (Rs.) 15.76
PBIT / Share (Rs.) 15.18
PBT / Share (Rs.) 5.85
Net Profit / Share (Rs.) 4.36
NP After MI And SOA / Share (Rs.) 3.86
PBDIT Margin (%) 9.82
PBIT Margin (%) 9.46
PBT Margin (%) 3.64
Net Profit Margin (%) 2.71
NP After MI And SOA Margin (%) 2.40
Return on Networth / Equity (%) 6.31
Return on Capital Employeed (%) 12.52
Return On Assets (%) 1.84
Long Term Debt / Equity (X) 0.86
Total Debt / Equity (X) 1.68
Current Ratio (X) 2.24
Quick Ratio (X) 1.68
Interest Coverage Ratio (X) 1.69
Interest Coverage Ratio (Post Tax) (X) 1.47

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Bright Outdoor Media Ltd. is a Public Limited Listed company incorporated on 29/09/2005 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L74300MH2005PLC156444 and registration number is 156444. Currently Company is involved in the business activities of Advertising and market research. Company's Total Operating Revenue is Rs. 126.75 Cr. and Equity Capital is Rs. 14.55 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Advertising & Media Agency801, 8th Floor, Crescent Tower, Mumbai Maharashtra 400053Contact not found
Management
NamePosition Held
Mr. Yogesh Jiwanlal LakhaniManaging Director
Mr. Jagruti Yogesh LakhaniNon Executive Director
Mr. Ameet Kumar Vilaschandra MehtaInd. Non-Executive Director
Mr. Bhavesh Kirti MathuriaInd. Non-Executive Director
Mr. Roshan Suresh OswalInd. Non-Executive Director

FAQ

What is the intrinsic value of Bright Outdoor Media Ltd and is it undervalued?

As of 14 April 2026, Bright Outdoor Media Ltd's intrinsic value is ₹198.86, which is 50.41% lower than the current market price of ₹401.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (12.3 %), book value (₹79.1), dividend yield (0.12 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Bright Outdoor Media Ltd?

Bright Outdoor Media Ltd is trading at ₹401.00 as of 14 April 2026, with a FY2026-2027 high of ₹450 and low of ₹287. The stock is currently in the middle of its 52-week range. Market cap stands at ₹875 Cr..

How does Bright Outdoor Media Ltd's P/E ratio compare to its industry?

Bright Outdoor Media Ltd has a P/E ratio of 43.7, which is below the industry average of 43.70. This is broadly in line with or below the industry average.

Is Bright Outdoor Media Ltd financially healthy?

Key indicators for Bright Outdoor Media Ltd: ROCE of 15.7 % indicates efficient capital utilization. Dividend yield is 0.12 %.

Is Bright Outdoor Media Ltd profitable and how is the profit trend?

Bright Outdoor Media Ltd reported a net profit of ₹19 Cr in Mar 2025 on revenue of ₹127 Cr. Compared to ₹3 Cr in Mar 2022, the net profit shows an improving trend.

Does Bright Outdoor Media Ltd pay dividends?

Bright Outdoor Media Ltd has a dividend yield of 0.12 % at the current price of ₹401.00. The company pays dividends, though the yield is modest.

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 Bright Outdoor Media 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