Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 2:46 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 532324 | NSE: CINEVISTA

Cinevista Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹53.13Undervalued by 258.99%vs CMP ₹14.80

P/E (15.0) × ROE (47.7%) × BV (₹9.10) × DY (2.00%)

Defaults: P/E=15

₹22.38Undervalued by 51.22%vs CMP ₹14.80
MoS: +33.9% (Strong)Confidence: 44/100 (Low)Models: 1 Under, 3 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹47.6741%Under (+222.1%)
Net Asset ValueAssets₹9.0824%Over (-38.6%)
ROCE CapitalReturns₹0.7316%Over (-95.1%)
Revenue MultipleRevenue₹3.1418%Over (-78.8%)
Consensus (4 models)₹22.38100%Undervalued
Key Drivers: Wide model spread (₹1–₹48) — 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% · Defaults: P/E=15

*Investments are subject to market risks

Investment Snapshot

65
Cinevista Ltd scores 65/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health59/100 · Moderate
ROCE 19.9% GoodROE 47.7% ExcellentD/E 0.00 Low debtInterest Coverage 0.0x RiskyProfitable 0/5 years Inconsistent
Smart Money50/100 · Moderate
Promoter holding at 67.4% 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 Rank85/100 · Strong
ROCE 19.9% vs industry 15.7% Above peersROE 47.7% vs industry 12.7% Above peers3Y sales CAGR: 129% 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 2, 2026, 2:46 am

Market Cap 84.8 Cr.
Current Price 14.8
Intrinsic Value₹22.38
High / Low 24.9/12.2
Stock P/E
Book Value 9.10
Dividend Yield0.00 %
ROCE19.9 %
ROE47.7 %
Face Value 2.00
PEG Ratio0.00

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

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 ⇩
Hathway Bhawani Cabletel & Datacom Ltd 9.40 Cr. 11.6 21.7/9.8040.9 2.190.00 %3.38 %2.25 % 10.0
G V Films Ltd 63.4 Cr. 0.34 0.74/0.30186 0.610.00 %2.36 %2.68 % 1.00
Encash Entertainment Ltd 10.2 Cr. 26.2 27.6/26.2 20.30.00 %4.70 %4.70 % 10.0
Diksat Transworld Ltd 191 Cr. 109 146/100299 14.10.00 %2.82 %0.24 % 10.0
Cyber Media (India) Ltd 25.9 Cr. 12.5 22.9/11.310.3 5.430.00 %4.52 %% 10.0
Industry Average2,695.38 Cr98.69208.7637.150.28%15.66%12.68%6.15

All Competitor Stocks of Cinevista Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 0.800.000.000.430.000.010.020.020.0311.474.633.798.25
Expenses 1.9238.301.801.201.060.290.730.971.3026.602.692.234.06
Operating Profit -1.12-38.30-1.80-0.77-1.06-0.28-0.71-0.95-1.27-15.131.941.564.19
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 0.000.900.070.320.020.020.020.090.010.030.000.000.01
Interest 1.952.691.060.560.630.770.851.040.950.920.900.740.63
Depreciation 0.020.010.020.020.030.030.030.030.040.060.050.050.05
Profit before tax -3.09-40.10-2.81-1.03-1.70-1.06-1.57-1.93-2.25-16.080.990.773.52
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 -3.09-21.77-2.80-1.03-1.69-1.97-1.57-1.93-2.25-25.870.990.773.52
EPS in Rs -0.54-3.79-0.49-0.18-0.29-0.34-0.27-0.34-0.39-4.500.170.130.61

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

Quarterly Chart

Profit & Loss - Annual Report

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

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 5259412421351911101228
Expenses 46544025323117344043036
Operating Profit 651-1-1152-2-3-40-4-18-7
OPM % 11%9%2%-5%-55%13%12%-304%-297%-4,942%-882%-156%-26%
Other Income 005715-00-2-71000
Interest 4444454457343
Depreciation 2222111100000
Profit before tax 0-100-2-1-3-10-15-46-7-22-11
Tax % 28%15%-0%25%1%2%1%-0%11%-40%14%45%
Net Profit 0-100-2-1-3-10-16-28-8-32-21
EPS in Rs 0.02-0.160.010.03-0.43-0.23-0.53-1.66-2.87-4.87-1.31-5.51-3.59
Dividend Payout % -0%-0%-0%-0%-0%-0%-0%-0%-0%-0%-0%-0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2015-20162018-20192019-20202020-20212021-20222022-20232023-20242024-2025
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: December 4, 2025, 1:07 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 12121212121212121212121212
Reserves 14914814614614414313712710678703940
Borrowings 24222840374146526378242523
Other Liabilities 14161371823201157727068
Total Liabilities 199198199205211218215202186175178146143
Fixed Assets 1461461421411371371341131261251252223
CWIP 00000004671322
Investments 0000000000000
Other Assets 5352566473808185544340121119
Total Assets 199198199205211218215202186175178146143

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 38-8-7112-14-5-3-103
Cash from Investing Activity + -1-27-0-2-3-00-2-0-6-0
Cash from Financing Activity + -2-618-7-01-47713-3
Net Cash Flow -0-0-002-2-0004-3-1
Free Cash Flow 26-2-890-14-6-3-112
CFO/OP 59%155%-934%585%-96%44%-19%-163%179%8%254%-14%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-18.00-17.00-27.00-41.00-48.00-36.00-44.00-54.00-66.00-118.00-28.00-43.00

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 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 117851503001721121804,7002,491-0-00
Inventory Days 2222,346
Days Payable 8817
Cash Conversion Cycle 117851503001721121804,7002,491134-02,329
Working Capital Days 22719229074276949689035,14516,9584,681-44,5131,274
ROCE %2%2%2%2%1%2%1%1%-2%-22%-3%-20%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 67.60%67.60%67.60%67.60%67.43%67.43%67.43%67.43%67.43%67.43%67.43%67.43%
Public 32.39%32.38%32.39%32.40%32.58%32.56%32.57%32.56%32.58%32.57%32.57%32.57%
No. of Shareholders 12,09211,75611,54212,00412,68312,34212,16112,36412,27413,39812,95312,788

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

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 2.002.002.002.002.00
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.) -6.77-1.99-0.714.047.58
Book Value[Incl.RevalReserv]/Share (Rs.) 8.5813.9415.2219.9723.51
Revenue From Operations / Share (Rs.) 1.960.070.130.170.14
PBDIT / Share (Rs.) -3.04-0.58-6.50-0.500.35
PBIT / Share (Rs.) -3.07-0.60-6.52-0.560.21
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 (%) -155.16-784.10-4784.16-294.43248.70
PBIT Margin (%) -156.52-805.26-4798.60-325.02153.61
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 (%) 0.000.000.00-69.35-21.36
Return on Capital Employeed (%) -24.05-3.35-33.96-1.830.67
Return On Assets (%) -21.71-4.20-15.98-8.88-4.72
Long Term Debt / Equity (X) -0.61-2.02-5.560.000.00
Total Debt / Equity (X) -0.62-2.06-5.560.000.00
Asset Turnover Ratio (%) 0.070.000.000.010.00
Current Ratio (X) 1.590.280.3615.717.44
Quick Ratio (X) 0.050.050.091.781.55
Inventory Turnover Ratio (X) 0.180.000.000.000.00
Interest Coverage Ratio (X) -4.76-1.14-5.11-0.650.49
Interest Coverage Ratio (Post Tax) (X) -7.40-1.47-2.68-1.090.30
Enterprise Value (Cr.) 105.54129.8389.3478.7935.79
EV / Net Operating Revenue (X) 9.14294.73111.6877.2542.71
EV / EBITDA (X) -5.89-37.59-2.33-26.2417.17
MarketCap / Net Operating Revenue (X) 7.06243.8188.0077.7442.96
Price / BV (X) -2.04-9.17-16.733.340.80
Price / Net Operating Revenue (X) 7.06244.3788.1377.8042.97
EarningsYield -0.38-0.06-0.39-0.20-0.26

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Cinevista Ltd. is a Public Limited Listed company incorporated on 07/05/1997 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L92130MH1997PLC107871 and registration number is 107871. Currently Company is involved in the business activities of Motion picture, video and television programme production, sound recording and music publishing activities.. Company's Total Operating Revenue is Rs. 11.54 Cr. and Equity Capital is Rs. 11.49 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Entertainment & Media1, Silver Croft, Off. T.P.S. III, Mumbai Maharashtra 400050Contact not found
Management
NamePosition Held
Mr. Prem Krishen MalhotraChairman & Wholetime Director
Mr. Sunil MehtaVice Chairman & Mng.Director
Mrs. Vinita ConcessioNon Executive Director
Mrs. Rebekah Peter MartyresInd. Non-Executive Director
Mr. Dhiraj Labhchand ChaudhryInd. Non-Executive Director
Mr. Mahrukh Shavak ChikliwalaInd. Non-Executive Director

FAQ

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

As of 14 April 2026, Cinevista Ltd's intrinsic value is ₹22.38, which is 51.22% higher than the current market price of ₹14.80, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (47.7 %), book value (₹9.10), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Cinevista Ltd?

Cinevista Ltd is trading at ₹14.80 as of 14 April 2026, with a FY2026-2027 high of ₹24.9 and low of ₹12.2. The stock is currently near its 52-week low. Market cap stands at ₹84.8 Cr..

How does Cinevista Ltd's P/E ratio compare to its industry?

Cinevista 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 Cinevista Ltd financially healthy?

Key indicators for Cinevista Ltd: ROCE of 19.9 % indicates efficient capital utilization; ROE of 47.7 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Cinevista Ltd profitable and how is the profit trend?

Cinevista Ltd reported a net profit of ₹-32 Cr in Mar 2025 on revenue of ₹12 Cr. Compared to ₹-16 Cr in Mar 2022, the net profit shows a mixed trend.

Does Cinevista Ltd pay dividends?

Cinevista Ltd has a dividend yield of 0.00 % at the current price of ₹14.80. The company is currently not paying meaningful dividends.

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 Cinevista 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