Cinevista Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹12.11Overvalued by 14.11%vs CMP ₹14.10

P/E (13.2) × ROE (11.4%) × BV (₹9.86) × DY (2.00%)

₹7.86Overvalued by 44.26%vs CMP ₹14.10

MoS: -79.4% (Negative)Confidence: 55/100 (Moderate)Models: All 4: Overvalued

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹10.86	46%	Over (-23%)
Net Asset Value	Assets	₹9.92	22%	Over (-29.6%)
ROCE Capital	Returns	₹0.70	15%	Over (-95%)
Revenue Multiple	Revenue	₹3.15	17%	Over (-77.7%)
Consensus (4 models)		₹7.86	100%	Overvalued

Key Drivers: Wide model spread (₹1–₹11) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -10.3%

*Investments are subject to market risks

Analysis summary

Data coverage: Price-data record updated 24 September 2026, 2:00 am +05:30. Annual results through Mar 2025; quarterly results through Dec 2025; cash flow through Mar 2026. Each section can have a different reporting period. The share price is not live.

Valuation in context

Operating performance

Revenue for Mar 2025 was ₹12.00 Cr, versus ₹0.00 Cr in Mar 2024. Net profit for Mar 2025 was ₹-32.00 Cr, versus ₹-8.00 Cr in Mar 2024. These are the latest annual periods stored on this page; check the quarterly table separately for more recent developments.

Cash generation

For the same Mar 2025 period, operating cash flow was ₹2.54 Cr against net profit of ₹-32.00 Cr.A cash-to-profit ratio is not meaningful with zero or negative profit.

Balance-sheet check

Reported borrowings were ₹15.36 Cr in Mar 2026. Read this alongside cash, interest costs and repayment obligations; reserves are an accounting balance and are not the same as available cash.

How to use the valuation and peer comparisons

The Intrinsic Value panel combines the available model estimates using the displayed weights. Earnings, cash-flow, dividend and asset-based methods can give very different answers. The displayed 12% cost of equity and 4% terminal growth assumptions apply where relevant; historical EPS growth is not a promise of future growth. Use the individual values and their spread to judge sensitivity.

The peer group follows the stored industry classification and may include different business models. Compare reporting periods, leverage and recurring earnings before interpreting a valuation gap. For banks and other financial businesses, capital adequacy and asset quality can be more informative than industrial-company cash-flow ratios.

Sources: Company data source. Check the company filings linked by the source for the reporting basis and exceptional items.

Automatically generated interpretation of the stored financial data, not a separately researched analyst opinion. Missing data is not evidence of poor performance. New filings become available here after the existing data refresh process captures them.

Investment Snapshot

Cinevista Ltd scores 65/100 (Average)

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

Stock Health56/100 · Moderate

ROCE 14.4% GoodROE 11.4% AverageD/E -0.62 Low debtInterest Coverage -4.8x RiskyProfitable 0/5 available years Reported history

Smart Money50/100 · Moderate

Promoter holding at 67.5% Stable

Earnings Quality55/100 · Moderate

OPM expanding (-2,620% → -519%) ImprovingWorking capital: 1,274 days Capital intensive

Quarterly Momentum80/100 · Strong

Revenue (4Q): +35,075% YoY AcceleratingOPM: 50.8% (up 4,284.1% YoY) Margin expansion

Industry Rank90/100 · Strong

P/E 13.2 vs industry 55.8 Lower P/EROCE 14.4% vs industry 10.3% Above peers3Y sales CAGR: 129% High growth

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores use stored reporting periods and are screening indicators, not investment recommendations. Missing health ratios are excluded. Broad industry groups and financial-sector accounting can limit comparability.

Share Price and Basic Stock Data

Last Updated: September 24, 2026, 2:00 am

Market Cap	80.5 Cr.
Current Price	14.1
Intrinsic Value	₹7.86
High / Low	22.8/12.2
Stock P/E	13.2
Book Value	9.86
Dividend Yield	0.00 %
ROCE	14.4 %
ROE	11.4 %
Face Value	2.00
PEG Ratio	-1.28

Understand these figures: how to read the P/E ratio, ROE versus earnings per share, and calculate intrinsic value.

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Cinevista Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Cinevista Ltd	80.5 Cr.	14.1	22.8/12.2	13.2	9.86	0.00 %	14.4 %	11.4 %	2.00
Cyber Media (India) Ltd	53.4 Cr.	20.7	29.0/11.3	13.6	2.95	0.00 %	59.8 %	%	10.0
Citizen Infoline Ltd	273 Cr.	194	318/182	13.7	77.6	0.00 %	34.8 %	69.3 %	10.0
Sun TV Network Ltd	19,318 Cr.	490	661/447	12.2	321	2.55 %	16.4 %	12.2 %	5.00
UFO Moviez India Ltd	235 Cr.	60.6	93.0/53.7	9.80	83.8	0.00 %	11.2 %	6.33 %	10.0
Industry Average	4,221.34 Cr	168.54		107.03	61.21	0.32%	14.58%	27.23%	6.05

All Competitor Stocks of Cinevista Ltd

Quarterly Result

Metric	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Sales	0.80	0.00	0.00	0.43	0.00	0.01	0.02	0.02	0.03	11.47	4.63	3.79	8.25
Expenses	1.92	38.30	1.80	1.20	1.06	0.29	0.73	0.97	1.30	26.60	2.69	2.23	4.06
Operating Profit	-1.12	-38.30	-1.80	-0.77	-1.06	-0.28	-0.71	-0.95	-1.27	-15.13	1.94	1.56	4.19
OPM %	-140.00%			-179.07%		-2,800.00%	-3,550.00%	-4,750.00%	-4,233.33%	-131.91%	41.90%	41.16%	50.79%
Other Income	0.00	0.90	0.07	0.32	0.02	0.02	0.02	0.09	0.01	0.03	0.00	0.00	0.01
Interest	1.95	2.69	1.06	0.56	0.63	0.77	0.85	1.04	0.95	0.92	0.90	0.74	0.63
Depreciation	0.02	0.01	0.02	0.02	0.03	0.03	0.03	0.03	0.04	0.06	0.05	0.05	0.05
Profit before tax	-3.09	-40.10	-2.81	-1.03	-1.70	-1.06	-1.57	-1.93	-2.25	-16.08	0.99	0.77	3.52
Tax %	0.00%	-45.71%	0.00%	0.00%	0.00%	86.79%	0.00%	0.00%	0.00%	60.88%	0.00%	0.00%	0.00%
Net Profit	-3.09	-21.77	-2.80	-1.03	-1.69	-1.97	-1.57	-1.93	-2.25	-25.87	0.99	0.77	3.52
EPS in Rs	-0.54	-3.79	-0.49	-0.18	-0.29	-0.34	-0.27	-0.34	-0.39	-4.50	0.17	0.13	0.61

Last Updated: February 6, 2026, 8:13 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 26, 2026, 4:30 am

Metric	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	52	59	41	24	21	35	19	1	1	1	0	12	28
Expenses	46	54	40	25	32	31	17	3	4	40	4	30	36
Operating Profit	6	5	1	-1	-11	5	2	-2	-3	-40	-4	-18	-7
OPM %	11%	9%	2%	-5%	-55%	13%	12%	-304%	-297%	-4,942%	-882%	-156%	-26%
Other Income	0	0	5	7	15	-0	0	-2	-7	1	0	0	0
Interest	4	4	4	4	4	5	4	4	5	7	3	4	3
Depreciation	2	2	2	2	1	1	1	1	0	0	0	0	0
Profit before tax	0	-1	0	0	-2	-1	-3	-10	-15	-46	-7	-22	-11
Tax %	28%	15%	-0%	25%	1%	2%	1%	-0%	11%	-40%	14%	45%
Net Profit	0	-1	0	0	-2	-1	-3	-10	-16	-28	-8	-32	-21
EPS in Rs	0.02	-0.16	0.01	0.03	-0.43	-0.23	-0.53	-1.66	-2.87	-4.87	-1.31	-5.51	-3.59
Dividend Payout %	-0%	-0%	-0%	-0%	-0%	-0%	-0%	-0%	-0%	-0%	-0%	-0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2015-2016	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	100.00%	50.00%	-200.00%	-233.33%	-60.00%	-75.00%	71.43%	-300.00%
Change in YoY Net Profit Growth (%)	0.00%	-50.00%	-250.00%	-33.33%	173.33%	-15.00%	146.43%	-371.43%

Cinevista Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 8 years from 2015-2016 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:	-15%
5 Years:	-10%
3 Years:	124%
TTM:	3411%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	-364%

Stock Price CAGR
10 Years:	18%
5 Years:	22%
3 Years:	7%
1 Year:	-22%

Return on Equity
10 Years:	-7%
5 Years:	-15%
3 Years:	-26%
Last Year:	-48%

Last Updated: September 5, 2025, 2:00 am

Balance Sheet

Last Updated: June 23, 2026, 11:38 pm

Month	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	11.76	11.76	11.76	11.76	11.76	11.76	11.78	11.78	11.78	11.78	11.78	11.78
Reserves	148.17	146.21	146.37	143.92	142.61	137.21	126.73	105.84	77.86	70.36	38.74	44.84
Borrowings	22.49	27.76	39.60	36.63	40.86	46.28	52.30	63.41	78.20	24.13	25.06	15.36
Other Liabilities	15.74	12.86	7.32	18.44	22.63	20.20	10.95	4.60	7.21	72.03	70.01	66.51
Total Liabilities	198.16	198.59	205.05	210.75	217.86	215.45	201.76	185.63	175.05	178.30	145.59	138.49
Fixed Assets	145.97	142.18	140.89	137.14	137.17	134.03	113.01	125.74	125.30	125.31	21.89	21.73
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	3.65	5.58	7.06	13.25	2.45	3.56
Investments	0.20	0.20	0.20	0.20	0.20	0.20	0.03	0.03	0.03	0.00	0.00	0.20
Other Assets	51.99	56.21	63.96	73.41	80.49	81.22	85.07	54.28	42.66	39.74	121.25	113.00
Total Assets	198.16	198.59	205.05	210.75	217.86	215.45	201.76	185.63	175.05	178.30	145.59	138.49

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Cash from Operating Activity +	7.50	-8.11	-7.44	10.56	1.79	-1.08	4.21	-4.76	-3.28	-9.86	2.54	11.81
Cash from Investing Activity +	-1.76	6.59	-0.26	-1.78	-3.18	-0.10	0.14	-1.63	-0.08	-6.18	-0.46	-0.05
Cash from Financing Activity +	-5.86	1.49	7.71	-7.15	-0.19	1.14	-4.22	6.69	7.30	13.31	-2.74	-12.53
Net Cash Flow	-0.11	-0.04	0.01	1.63	-1.59	-0.03	0.13	0.30	3.94	-2.74	-0.65	-0.76
Free Cash Flow	5.74	-1.52	-7.70	8.78	0.28	-1.20	4.29	-6.46	-3.36	-10.84	2.18	11.76
CFO/OP	155%	-934%	585%	-96%	44%	-19%	-163%	179%	8%	254%	-14%	109%

Free Cash Flow

Free cash flow reported in the stored cash-flow statement (₹ Cr)
Period	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Free Cash Flow	5.74	-1.52	-7.70	8.78	0.28	-1.20	4.29	-6.46	-3.36	-10.84	2.18	11.76

This table and the chart use the Free Cash Flow row from the same stored cash-flow statement. Free cash flow generally measures operating cash flow after capital expenditure; check the source definition and reporting basis. It is not operating profit minus borrowings.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	117	85	150	300	172	112	180	4,700	2,491	-0	-0	0
Inventory Days										222		2,346
Days Payable										88		17
Cash Conversion Cycle	117	85	150	300	172	112	180	4,700	2,491	134	-0	2,329
Working Capital Days	227	192	290	742	769	496	890	35,145	16,958	4,681	-44,513	1,274
ROCE %	2%	2%	2%	2%	1%	2%	1%	1%	-2%	-22%	-3%	-20%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
Promoters	67.60%	67.60%	67.43%	67.43%	67.43%	67.43%	67.43%	67.43%	67.43%	67.43%	67.49%	67.49%
Public	32.39%	32.40%	32.58%	32.56%	32.57%	32.56%	32.58%	32.57%	32.57%	32.57%	32.52%	32.50%
No. of Shareholders	11,542	12,004	12,683	12,342	12,161	12,364	12,274	13,398	12,953	12,788	12,497	12,397

Shareholding Pattern Chart

No. of Shareholders

Cinevista 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	2.00	2.00	2.00	2.00	2.00
Basic EPS (Rs.)	-5.37	-1.27	-4.75	-2.80	-1.62
Diluted EPS (Rs.)	-5.37	-1.27	-4.75	-2.80	-1.62
Cash EPS (Rs.)	-5.34	-1.26	-4.73	-2.75	-1.48
Book Value[Excl.RevalReserv]/Share (Rs.)	-6.77	-1.99	-0.71	4.04	7.58
Book Value[Incl.RevalReserv]/Share (Rs.)	8.58	13.94	15.22	19.97	23.51
Revenue From Operations / Share (Rs.)	1.96	0.07	0.13	0.17	0.14
PBDIT / Share (Rs.)	-3.04	-0.58	-6.50	-0.50	0.35
PBIT / Share (Rs.)	-3.07	-0.60	-6.52	-0.56	0.21
PBT / Share (Rs.)	-3.71	-1.12	-7.86	-2.52	-1.62
Net Profit / Share (Rs.)	-5.37	-1.27	-4.75	-2.80	-1.62
NP After MI And SOA / Share (Rs.)	-5.37	-1.27	-4.75	-2.80	-1.62
PBDIT Margin (%)	-155.16	-784.10	-4784.16	-294.43	248.70
PBIT Margin (%)	-156.52	-805.26	-4798.60	-325.02	153.61
PBT Margin (%)	-189.13	-1494.46	-5789.27	-1452.62	-1138.45
Net Profit Margin (%)	-273.90	-1702.56	-3498.06	-1616.55	-1138.69
NP After MI And SOA Margin (%)	-273.90	-1702.56	-3498.06	-1616.55	-1138.69
Return on Networth / Equity (%)	0.00	0.00	0.00	-69.35	-21.36
Return on Capital Employeed (%)	-24.05	-3.35	-33.96	-1.83	0.67
Return On Assets (%)	-21.71	-4.20	-15.98	-8.88	-4.72
Long Term Debt / Equity (X)	-0.61	-2.02	-5.56	0.00	0.00
Total Debt / Equity (X)	-0.62	-2.06	-5.56	0.00	0.00
Asset Turnover Ratio (%)	0.07	0.00	0.00	0.01	0.00
Current Ratio (X)	1.59	0.28	0.36	15.71	7.44
Quick Ratio (X)	0.05	0.05	0.09	1.78	1.55
Inventory Turnover Ratio (X)	0.18	0.00	0.00	0.00	0.00
Interest Coverage Ratio (X)	-4.76	-1.14	-5.11	-0.65	0.49
Interest Coverage Ratio (Post Tax) (X)	-7.40	-1.47	-2.68	-1.09	0.30
Enterprise Value (Cr.)	105.54	129.83	89.34	78.79	35.79
EV / Net Operating Revenue (X)	9.14	294.73	111.68	77.25	42.71
EV / EBITDA (X)	-5.89	-37.59	-2.33	-26.24	17.17
MarketCap / Net Operating Revenue (X)	7.06	243.81	88.00	77.74	42.96
Price / BV (X)	-2.04	-9.17	-16.73	3.34	0.80
Price / Net Operating Revenue (X)	7.06	244.37	88.13	77.80	42.97
EarningsYield	-0.38	-0.06	-0.39	-0.20	-0.26

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Frequently asked questions

What is the intrinsic value of Cinevista Ltd and is it undervalued?

Cinevista Ltd: the stored intrinsic value estimate is ₹7.86, compared with a stored share price of ₹14.10. The model value is 44.3% below that quote. The model classifies this as overvalued; it is an estimate dependent on the inputs and assumptions, not a price target or a buy/sell recommendation. The estimate uses the available valuation models and weights shown in the Intrinsic Value panel, including earnings, cash-flow and asset-based approaches where data permits. It is not a P/E-only calculation.

What share price and 52-week range are shown for Cinevista Ltd?

The stored share price is ₹14.10. Price-data record updated: 24 September 2026, 2:00 am +05:30. This is not a live quote. The stored 52-week high / low is 22.8/12.2; this is a rolling range, not a financial-year range.

How have Cinevista Ltd's revenue and profit changed?

Does Cinevista Ltd's profit convert into cash?

For the same Mar 2025 period, operating cash flow was ₹2.54 Cr against net profit of ₹-32.00 Cr.A cash-to-profit ratio is not meaningful with zero or negative profit.

What should I check in Cinevista Ltd's balance sheet?

Reported borrowings were ₹15.36 Cr in Mar 2026. Read this alongside cash, interest costs and repayment obligations; reserves are an accounting balance and are not the same as available cash.

How should I compare Cinevista Ltd's P/E with other stocks?

The stored P/E is 13.20. Compare companies with similar business models, growth, leverage and accounting periods. The industry group on this page is broad, and its average can be affected by outliers. A lower P/E alone does not establish undervaluation.

What could change Cinevista Ltd's intrinsic value estimate?

Changes in sustainable earnings, cash generation, capital needs, debt and share count can change the estimate. The displayed model uses a 12% cost of equity and 4% terminal growth assumption where applicable. Higher discount rates or weaker growth generally reduce discounted values. Compare the individual model values and weights, and verify fresh filings before relying on the result.