Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 2:49 am
Author: Getaka|Social: XLinkedIn

Digicontent Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹57.66Undervalued by 143.29%vs CMP ₹23.70

P/E (6.3) × ROE (171.0%) × BV (₹6.59) × DY (2.00%)

₹34.00Undervalued by 43.46%vs CMP ₹23.70
MoS: +30.3% (Strong)Confidence: 38/100 (Low)Models: 3 Under, 3 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹45.1035%Under (+90.3%)
Graham NumberEarnings₹12.5421%Over (-47.1%)
Net Asset ValueAssets₹6.7011%Over (-71.7%)
EV/EBITDAEnterprise₹76.6014%Under (+223.2%)
Earnings YieldEarnings₹10.6011%Over (-55.3%)
Revenue MultipleRevenue₹38.048%Under (+60.5%)
Consensus (6 models)₹34.00100%Undervalued
Key Drivers: EPS CAGR -21.8% drags value — could be higher if earnings stabilize. | Wide model spread (₹7–₹77) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -21.8%

*Investments are subject to market risks

Investment Snapshot

64
Digicontent Ltd scores 64/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health76/100 · Strong
ROCE 36.5% ExcellentROE 171.0% ExcellentD/E -6.65 Low debtInterest Coverage 0.0x RiskyProfitable 3/5 years Mixed
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 66.8% Stable
Earnings Quality60/100 · Moderate
OPM stable around 12% SteadyWorking capital: 13 days (improving) Efficient
Quarterly Momentum40/100 · Moderate
Revenue (4Q): +9% YoY GrowingProfit (4Q): -75% YoY DecliningOPM: 8.2% (down 4.3% YoY) Margin pressure
Industry Rank90/100 · Strong
P/E 6.3 vs industry 13.7 Cheaper than peersROCE 36.5% vs industry 15.0% Above peersROE 171.0% vs industry 48.4% Above peers3Y sales CAGR: 11% Moderate

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, 2:49 am

Market Cap 138 Cr.
Current Price 23.7
Intrinsic Value₹34.00
High / Low 59.3/21.6
Stock P/E6.27
Book Value 6.59
Dividend Yield0.00 %
ROCE36.5 %
ROE171 %
Face Value 2.00
PEG Ratio-0.29

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

View Share Price Target for Digicontent Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Digicontent Ltd 138 Cr. 23.7 59.3/21.66.27 6.590.00 %36.5 %171 % 2.00
Vertoz Advertising Ltd 265 Cr. 31.1 112/27.010.1 26.90.00 %14.7 %14.0 % 10.0
DAPS Advertising Ltd 10.5 Cr. 20.3 26.2/12.08.54 33.30.99 %9.90 %7.34 % 10.0
Brandbucket Media & Technology Ltd 11.4 Cr. 4.90 5.02/4.4930.0 34.20.00 %1.63 %1.21 % 10.0
Esha Media Research Ltd 18.5 Cr. 23.7 65.7/8.80 14.90.00 %%% 10.0
Industry Average201.50 Cr17.9513.7319.940.17%15.01%48.39%8.67

All Competitor Stocks of Digicontent Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 92.3091.3790.1798.39108.00118.00104.27114.58109.48114.52110.45131.79128.14
Expenses 82.9685.7679.8290.3298.6699.7794.3693.6195.77101.32108.11115.46117.63
Operating Profit 9.345.6110.358.079.3418.239.9120.9713.7113.202.3416.3310.51
OPM % 10.12%6.14%11.48%8.20%8.65%15.45%9.50%18.30%12.52%11.53%2.12%12.39%8.20%
Other Income 0.881.870.770.600.550.811.761.092.242.240.472.14-14.64
Interest 4.304.514.044.014.305.194.614.343.963.812.922.892.58
Depreciation 4.514.514.484.505.054.444.832.092.042.061.971.971.97
Profit before tax 1.41-1.542.600.160.549.412.2315.639.959.57-2.0813.61-8.68
Tax % 81.56%37.66%60.77%575.00%201.85%35.60%69.06%30.84%33.77%35.01%12.02%30.05%-16.13%
Net Profit 0.26-2.121.02-0.76-0.556.060.6910.816.596.22-2.339.52-7.28
EPS in Rs 0.04-0.360.18-0.13-0.091.040.121.861.131.07-0.401.64-1.25

Last Updated: February 6, 2026, 4:16 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 30, 2026, 1:30 am

MetricMar 2018n n n 8mMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 0268259249324349415443485
Expenses 0238235223271334369385443
Operating Profit 03024265315465842
OPM % 11%9%11%16%4%11%13%9%
Other Income 01259537-10
Interest 2912121215181712
Depreciation 0385352161718118
Profit before tax -2-17-40-3334-12133712
Tax % 0%-29%-16%32%37%4%55%35%
Net Profit -5-12-33-4421-136246
EPS in Rs -5.67-7.493.62-2.210.994.181.06
Dividend Payout % 0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-175.00%-33.33%147.73%-161.90%146.15%300.00%
Change in YoY Net Profit Growth (%)0.00%141.67%181.06%-309.63%308.06%153.85%

Digicontent Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 6 years from 2019-2020 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:11%
3 Years:11%
TTM:5%
Compounded Profit Growth
10 Years:%
5 Years:22%
3 Years:5%
TTM:291%
Stock Price CAGR
10 Years:%
5 Years:33%
3 Years:31%
1 Year:-1%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:171%

Last Updated: September 5, 2025, 3:00 am

Balance Sheet

Last Updated: December 4, 2025, 1:10 am

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 120.0012121212121212
Reserves 655319-25-6-18-101627
Borrowings 80801089068153157111106
Other Liabilities 5271618310080818896
Total Liabilities 208205200160174226239226240
Fixed Assets 111767217988738177
CWIP 0000021000
Investments 00003015102925
Other Assets 97129129142134121145117138
Total Assets 208205200160174226239226240

Reserves and Borrowings Chart

Cash Flow

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 0-4176739252377
Cash from Investing Activity + -61-2-1-40-2430-2-18
Cash from Financing Activity + 80-1-17-16-33-55-18-63
Net Cash Flow 19-7-111-1802-4
Free Cash Flow 0-6156536221369
CFO/OP 17%79%135%101%160%82%132%

Free Cash Flow

MonthMar 2018n n n 8mMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow0.00-50.00-84.00-64.00-15.00-138.00-111.00-53.00

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 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 63446964666367
Inventory Days
Days Payable
Cash Conversion Cycle 63446964666367
Working Capital Days 27-154-98-22613
ROCE %-5%-20%-19%60%3%20%36%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 64.90%66.81%66.81%66.81%66.81%66.81%66.81%66.81%66.81%66.81%66.81%66.81%
FIIs 0.06%0.06%0.06%0.06%0.06%0.06%0.00%0.00%0.00%0.01%0.00%0.00%
DIIs 0.05%0.05%0.05%0.05%0.05%0.05%0.05%0.05%0.05%0.05%0.05%0.05%
Public 34.70%32.80%32.80%32.78%32.79%32.78%32.86%32.85%32.86%32.85%32.85%32.85%
Others 0.28%0.28%0.28%0.28%0.28%0.28%0.28%0.28%0.28%0.28%0.28%0.28%
No. of Shareholders 23,22722,74521,83021,26521,54820,90820,61320,44120,51920,96320,56320,369

Shareholding Pattern Chart

No. of Shareholders

Digicontent 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.) 4.180.99-2.213.62-7.49
Diluted EPS (Rs.) 4.180.99-2.213.62-7.49
Cash EPS (Rs.) 6.074.160.766.431.47
Book Value[Excl.RevalReserv]/Share (Rs.) 4.700.19-1.020.96-2.33
Book Value[Incl.RevalReserv]/Share (Rs.) 4.700.19-1.020.96-2.33
Revenue From Operations / Share (Rs.) 76.0971.2360.0155.6942.76
PBDIT / Share (Rs.) 11.198.373.5310.625.37
PBIT / Share (Rs.) 9.305.200.567.81-3.59
PBT / Share (Rs.) 6.422.18-2.135.77-5.68
Net Profit / Share (Rs.) 4.180.98-2.213.62-7.49
NP After MI And SOA / Share (Rs.) 4.180.98-2.213.62-7.49
PBDIT Margin (%) 14.7011.745.8819.0712.55
PBIT Margin (%) 12.217.290.9314.01-8.39
PBT Margin (%) 8.443.06-3.5410.36-13.27
Net Profit Margin (%) 5.481.38-3.676.49-17.51
NP After MI And SOA Margin (%) 5.481.38-3.676.49-17.51
Return on Networth / Equity (%) 88.94499.130.00376.560.00
Return on Capital Employeed (%) 39.1919.172.37770.16-21.64
Return On Assets (%) 10.742.40-5.6712.12-27.27
Long Term Debt / Equity (X) 1.6176.96-12.610.00-5.92
Total Debt / Equity (X) 1.6176.96-12.6112.19-6.65
Asset Turnover Ratio (%) 1.901.780.010.010.01
Current Ratio (X) 1.521.561.190.751.67
Quick Ratio (X) 1.521.561.190.751.67
Interest Coverage Ratio (X) 3.892.781.315.222.58
Interest Coverage Ratio (Post Tax) (X) 2.451.330.172.78-2.59
Enterprise Value (Cr.) 275.77207.61163.71149.2192.58
EV / Net Operating Revenue (X) 0.620.500.460.460.37
EV / EBITDA (X) 4.234.267.962.412.96
MarketCap / Net Operating Revenue (X) 0.520.300.260.290.16
Price / BV (X) 8.54108.51-15.5617.39-3.08
Price / Net Operating Revenue (X) 0.520.300.260.290.16
EarningsYield 0.100.04-0.130.21-1.04

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Digicontent Ltd. is a Public Limited Listed company incorporated on 14/10/2017 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L74999DL2017PLC322147 and registration number is 322147. Currently Company is involved in the business activities of Advertising. Company's Total Operating Revenue is Rs. 1.29 Cr. and Equity Capital is Rs. 11.64 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Advertising & Media AgencyHindustan Times House, 2nd Floor, New Delhi Delhi 110001Contact not found
Management
NamePosition Held
Mr. Priyavrat BhartiaChairman & Non-Exe.Director
Mr. Sameer SinghNon Executive Director
Mr. Sandeep RaoNon Executive Director
Mr. Mannu BhatiaIndependent Director
Mr. Lloyd MathiasIndependent Director
Ms. Suchitra RajendraIndependent Director

FAQ

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

As of 03 April 2026, Digicontent Ltd's intrinsic value is ₹34.00, which is 43.46% higher than the current market price of ₹23.70, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (171 %), book value (₹6.59), dividend yield (0.00 %), and 5-year EPS CAGR.

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

Digicontent Ltd is trading at ₹23.70 as of 03 April 2026, with a FY2026-2027 high of ₹59.3 and low of ₹21.6. The stock is currently near its 52-week low. Market cap stands at ₹138 Cr..

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

Digicontent Ltd has a P/E ratio of 6.27, which is below the industry average of 13.73. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Digicontent Ltd financially healthy?

Key indicators for Digicontent Ltd: ROCE of 36.5 % indicates efficient capital utilization; ROE of 171 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Digicontent Ltd profitable and how is the profit trend?

Digicontent Ltd reported a net profit of ₹24 Cr in Mar 2025 on revenue of ₹443 Cr. Compared to ₹21 Cr in Mar 2022, the net profit shows an improving trend.

Does Digicontent Ltd pay dividends?

Digicontent Ltd has a dividend yield of 0.00 % at the current price of ₹23.70. 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 Digicontent 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