Citizen Infoline Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹866.80Undervalued by 331.24%vs CMP ₹201.00

P/E (14.2) × ROE (96.4%) × BV (₹77.60) × DY (2.00%)

₹377.96Undervalued by 88.04%vs CMP ₹201.00
MoS: +46.8% (Strong)Confidence: 49/100 (Moderate)Models: 1 Under, 4 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹914.9040%Under (+355.2%)
Graham NumberEarnings₹18.6924%Over (-90.7%)
Net Asset ValueAssets₹29.8313%Over (-85.2%)
Earnings YieldEarnings₹2.0013%Over (-99%)
Revenue MultipleRevenue₹4.3110%Over (-97.9%)
Consensus (5 models)₹377.96100%Undervalued
Key Drivers: Wide model spread (₹2–₹915) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 5.5%

*Investments are subject to market risks

Analyst Summary

Citizen Infoline Ltd operates in the Entertainment & Media segment, NSE: CIL | BSE: 538786, current market price is ₹201.00, market cap is 283 Cr.. At a glance, stock P/E is 14.2, ROE is 96.4 %, ROCE is 42.6 %, book value is 77.6, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹377.96, which is about 88.0% above the current price, so the page currently reads as potentially undervalued rather than fully priced. On operating trend, latest reported sales are about ₹4 Cr versus the prior period change of 3.3%, while latest net profit is about ₹0 Cr with a prior-period change of 200.0%. The 52-week range shown on this page is 318/147, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisCitizen Infoline Ltd. is a Public Limited Listed company incorporated on 14/11/1994 and has its registered office in the State of Gujarat, India. Company's Corporate Identification Number(CIN) is L311…

This summary is generated from the stock page data available for Citizen Infoline Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

75
Citizen Infoline Ltd scores 75/100 (Strong)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health76/100 · Strong
ROCE 42.6% ExcellentROE 96.4% ExcellentD/E 0.00 Low debtInterest Coverage 0.0x RiskyProfitable 3/5 years Mixed
Smart Money60/100 · Moderate
Promoter increased by 40.13% Positive
Earnings Quality75/100 · Strong
OPM expanding (-60% → -9%) ImprovingWorking capital: 8 days (improving) Efficient
Quarterly Momentum60/100 · Moderate
Revenue (4Q): 4% YoY FlatProfit (4Q): +450% YoY StrongOPM: -100.0% (down 90.4% YoY) Margin pressure
Industry Rank100/100 · Strong
P/E 14.2 vs industry 131.1 Cheaper than peersROCE 42.6% vs industry 11.2% Above peersROE 96.4% vs industry 18.1% Above peers3Y sales CAGR: 90% 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.

Share Price and Basic Stock Data

Last Updated: August 25, 2026, 9:44 am

Market Cap 283 Cr.
Current Price 201
Intrinsic Value₹377.96
High / Low 318/147
Stock P/E14.2
Book Value 77.6
Dividend Yield0.00 %
ROCE42.6 %
ROE96.4 %
Face Value 10.0
PEG Ratio2.56

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

View Share Price Target for Citizen Infoline Ltd

Competitors

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Citizen Infoline Ltd 283 Cr. 201 318/14714.2 77.60.00 %42.6 %96.4 % 10.0
City Pulse Multiplex Ltd 285 Cr. 191 3,290/191137 62.80.00 %3.24 %2.46 % 10.0
UFO Moviez India Ltd 255 Cr. 65.7 93.0/53.710.6 83.80.00 %11.2 %6.33 % 10.0
Channel Nine Entertainment Ltd 242 Cr. 10.4 /1,347 1.350.00 %0.10 %0.57 % 1.00
Music Broadcast Ltd 226 Cr. 6.53 9.97/4.35 12.90.00 %8.28 %11.3 % 2.00
Industry Average2,784.79 Cr60.35131.1138.210.25%11.19%18.06%6.15

All Competitor Stocks of Citizen Infoline Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 1.092.681.010.331.301.280.791.820.940.501.353.100.09
Expenses 1.153.301.100.411.401.380.871.871.030.601.322.930.18
Operating Profit -0.06-0.62-0.09-0.08-0.10-0.10-0.08-0.05-0.09-0.100.030.17-0.09
OPM % -5.50%-23.13%-8.91%-24.24%-7.69%-7.81%-10.13%-2.75%-9.57%-20.00%2.22%5.48%-100.00%
Other Income 0.090.650.090.090.110.090.090.060.100.110.000.000.00
Interest 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Depreciation 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Profit before tax 0.030.030.000.010.01-0.010.010.010.010.010.030.17-0.09
Tax % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%100.00%0.00%0.00%0.00%
Net Profit 0.030.030.000.010.01-0.010.010.010.010.000.030.17-0.09
EPS in Rs 0.060.060.000.020.02-0.020.020.020.020.000.060.31-0.17

Last Updated: March 3, 2026, 11:22 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 2:35 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 5.174.903.703.392.882.441.480.550.592.383.924.055.04
Expenses 4.574.393.623.482.922.651.931.071.222.704.294.385.03
Operating Profit 0.600.510.08-0.09-0.04-0.21-0.45-0.52-0.63-0.32-0.37-0.330.01
OPM % 11.61%10.41%2.16%-2.65%-1.39%-8.61%-30.41%-94.55%-106.78%-13.45%-9.44%-8.15%0.20%
Other Income 0.080.070.080.480.440.430.390.410.570.330.380.370.11
Interest 0.060.070.070.050.050.040.020.000.000.000.000.000.00
Depreciation 0.290.330.320.370.340.180.000.000.000.000.000.000.00
Profit before tax 0.330.18-0.23-0.030.010.00-0.08-0.11-0.060.010.010.040.12
Tax % 30.30%-27.78%0.00%-200.00%0.00%-25.00%0.00%0.00%0.00%0.00%25.00%
Net Profit 0.240.24-0.220.030.010.02-0.07-0.11-0.060.010.010.030.11
EPS in Rs 0.440.44-0.410.060.020.04-0.13-0.20-0.110.020.020.060.20
Dividend Payout % 0.00%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

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)0.00%-191.67%113.64%-66.67%100.00%-450.00%-57.14%45.45%116.67%0.00%200.00%
Change in YoY Net Profit Growth (%)0.00%-191.67%305.30%-180.30%166.67%-550.00%392.86%102.60%71.21%-116.67%200.00%

Citizen Infoline Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:-2%
5 Years:22%
3 Years:90%
TTM:25%
Compounded Profit Growth
10 Years:-19%
5 Years:21%
3 Years:28%
TTM:150%
Stock Price CAGR
10 Years:32%
5 Years:136%
3 Years:102%
1 Year:347%
Return on Equity
10 Years:-2%
5 Years:-2%
3 Years:0%
Last Year:1%

Last Updated: September 5, 2025, 2:56 pm

Balance Sheet

Last Updated: May 30, 2026, 2:15 pm

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital 5555555555514
Reserves 1-1-1-1-1-1-1-1-1-1-128
Borrowings 00000000000106
Other Liabilities 0000000000030
Total Liabilities 76655555555177
Fixed Assets 2111100000043
CWIP 0000000000079
Investments 000111100000
Other Assets 4444444444455
Total Assets 76655555555177

Reserves and Borrowings Chart

Cash Flow

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Cash from Operating Activity + 001000-0-00-02321
Cash from Investing Activity + -0-0-1-1-010000-18-102
Cash from Financing Activity + -0-0-00-0-10-0-00-681
Net Cash Flow 0-00-0-00-0-00-0-10
Free Cash Flow 00-0001-0-00-05-81
CFO/OP 98%288%-689%-900%-124%16%35%6%-12%24%136%84%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow0.600.510.08-0.09-0.04-0.21-0.45-0.52-0.63-0.32-0.37-0.33

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 12.7123.0911.8417.2320.281.5024.660.000.000.000.000.00
Inventory Days 0.000.000.000.00
Days Payable
Cash Conversion Cycle 12.7123.0911.8417.2320.281.5024.660.000.000.000.000.00
Working Capital Days -44.48-40.22-43.41-48.45-24.08-44.88-29.590.000.000.0012.108.11
ROCE %5.99%3.82%-3.74%0.38%1.16%0.79%-0.81%-2.55%-8.87%0.22%0.22%0.87%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026Aug 2026
Promoters 34.77%34.77%34.77%34.77%34.77%34.77%34.77%34.77%34.77%34.77%13.36%53.49%
DIIs 0.40%0.40%0.40%0.40%0.40%0.40%0.40%0.40%0.40%0.40%0.15%0.15%
Public 64.83%64.83%64.83%64.83%64.83%64.84%64.83%64.83%64.83%64.83%86.48%46.35%
No. of Shareholders 6,6086,5776,5246,4856,5246,4936,4576,4716,4506,4516,3656,421

Shareholding Pattern Chart

No. of Shareholders

Citizen Infoline 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 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 0.060.010.02-0.12-0.21
Diluted EPS (Rs.) 0.060.010.02-0.12-0.21
Cash EPS (Rs.) 0.060.010.01-0.11-0.20
Book Value[Excl.RevalReserv]/Share (Rs.) 8.598.528.518.498.61
Book Value[Incl.RevalReserv]/Share (Rs.) 8.598.528.518.498.61
Revenue From Operations / Share (Rs.) 7.507.264.401.101.03
PBDIT / Share (Rs.) 0.070.010.01-0.11-0.20
PBIT / Share (Rs.) 0.070.010.01-0.11-0.20
PBT / Share (Rs.) 0.070.010.01-0.11-0.20
Net Profit / Share (Rs.) 0.060.010.01-0.11-0.20
PBDIT Margin (%) 1.000.200.40-10.71-20.17
PBIT Margin (%) 1.000.200.40-10.71-20.17
PBT Margin (%) 0.980.200.38-10.77-20.25
Net Profit Margin (%) 0.810.200.38-10.77-20.25
Return on Networth / Equity (%) 0.700.170.20-1.39-2.41
Return on Capital Employeed (%) 0.880.170.20-1.38-2.40
Return On Assets (%) 0.700.170.19-1.37-2.38
Asset Turnover Ratio (%) 0.870.840.500.120.11
Current Ratio (X) 14.8615.841.191.241.58
Quick Ratio (X) 14.8615.841.191.241.58
Interest Coverage Ratio (X) 51.0047.5624.00-196.65-254.45
Interest Coverage Ratio (Post Tax) (X) 42.1347.5624.00-196.65-254.45
Enterprise Value (Cr.) 21.0222.6617.0811.702.28
EV / Net Operating Revenue (X) 5.195.787.1919.724.12
EV / EBITDA (X) 515.292804.341779.45-183.96-20.42
MarketCap / Net Operating Revenue (X) 5.205.787.2019.754.17
Price / BV (X) 4.544.933.722.560.49
Price / Net Operating Revenue (X) 5.205.787.2019.764.17
EarningsYield 0.000.000.00-0.01-0.04

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

[display_about_company_data title=”About the Company – Qualitative Analysis”]

FAQ

What is the intrinsic value of Citizen Infoline Ltd and is it undervalued?

As of 12 September 2026, Citizen Infoline Ltd's intrinsic value is ₹377.96, which is 88.04% higher than the current market price of ₹201.00, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (96.4 %), book value (₹77.6), dividend yield (0.00 %), and 5-year EPS CAGR.

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

Citizen Infoline Ltd is trading at ₹201.00 as of 12 September 2026, with a FY2026-2027 high of ₹318 and low of ₹147. The stock is currently in the middle of its 52-week range. Market cap stands at ₹283 Cr..

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

Citizen Infoline Ltd has a P/E ratio of 14.2, which is below the industry average of 131.11. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Citizen Infoline Ltd financially healthy?

Key indicators for Citizen Infoline Ltd: ROCE of 42.6 % indicates efficient capital utilization; ROE of 96.4 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Citizen Infoline Ltd profitable and how is the profit trend?

Citizen Infoline Ltd reported a net profit of ₹0 Cr in Mar 2025 on revenue of ₹4 Cr. Compared to ₹0 Cr in Mar 2022, the net profit shows an improving trend.

Does Citizen Infoline Ltd pay dividends?

Citizen Infoline Ltd has a dividend yield of 0.00 % at the current price of ₹201.00. The company is currently not paying meaningful dividends.

Last Updated: August 25, 2026, 9:44 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 538786 | NSE: CIL
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 Citizen Infoline 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