Digicontent Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: April 21, 2025, 2:05 pm

Market Cap	229 Cr.
Current Price	39.3
High / Low	69.0/21.3
Stock P/E	9.46
Book Value	2.38
Dividend Yield	0.00 %
ROCE	19.8 %
ROE	%
Face Value	2.00
PEG Ratio	0.14

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Digicontent Ltd

Competitors of Digicontent Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Esha Media Research Ltd	8.39 Cr.	10.8	23.4/6.40		13.7	0.00 %	16.7 %	%	10.0
DAPS Advertising Ltd	10.8 Cr.	20.9	38.0/15.1	11.0	30.9	0.72 %	9.76 %	7.15 %	10.0
Brandbucket Media & Technology Ltd	11.4 Cr.	4.90	22.6/4.49	30.0	34.2	0.00 %	1.63 %	1.21 %	10.0
Vertoz Advertising Ltd	734 Cr.	8.61	44.5/7.83	30.1	2.05	0.00 %	12.3 %	12.1 %	1.00
Next Mediaworks Ltd	48.4 Cr.	7.24	12.9/5.70		14.5	0.00 %	8.37 %	%	10.0
Industry Average	481.50 Cr	15.29		20.14	16.29	0.12%	11.43%	6.82%	7.17

All Competitor Stocks of Digicontent Ltd

Quarterly Result

Metric	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Sales	86.69	87.04	79.23	86.37	92.30	91.37	90.17	98.39	108.00	118.00	104.27	114.58	109.48
Expenses	66.29	79.33	81.39	84.14	82.96	85.76	79.82	90.32	98.66	99.77	94.36	93.61	95.77
Operating Profit	20.40	7.71	-2.16	2.23	9.34	5.61	10.35	8.07	9.34	18.23	9.91	20.97	13.71
OPM %	23.53%	8.86%	-2.73%	2.58%	10.12%	6.14%	11.48%	8.20%	8.65%	15.45%	9.50%	18.30%	12.52%
Other Income	2.68	2.82	1.66	1.08	0.88	1.87	0.77	0.60	0.55	0.81	1.76	1.09	2.24
Interest	2.65	2.85	2.94	3.85	4.30	4.51	4.04	4.01	4.30	5.19	4.61	4.34	3.96
Depreciation	4.18	4.11	3.95	4.32	4.51	4.51	4.48	4.50	5.05	4.44	4.83	2.09	2.04
Profit before tax	16.25	3.57	-7.39	-4.86	1.41	-1.54	2.60	0.16	0.54	9.41	2.23	15.63	9.95
Tax %	31.45%	50.42%	-12.86%	-6.38%	81.56%	37.66%	60.77%	575.00%	201.85%	35.60%	69.06%	30.84%	33.77%
Net Profit	11.14	1.77	-6.44	-4.55	0.26	-2.12	1.02	-0.76	-0.55	6.06	0.69	10.81	6.59
EPS in Rs	1.91	0.30	-1.11	-0.78	0.04	-0.36	0.18	-0.13	-0.09	1.04	0.12	1.86	1.13

Last Updated: March 3, 2025, 4:45 pm

Below is a detailed analysis of the quarterly data for Digicontent Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

For Sales, as of Dec 2024, the value is 109.48 Cr.. The value appears to be declining and may need further review. It has decreased from 114.58 Cr. (Sep 2024) to 109.48 Cr., marking a decrease of 5.10 Cr..
For Expenses, as of Dec 2024, the value is 95.77 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 93.61 Cr. (Sep 2024) to 95.77 Cr., marking an increase of 2.16 Cr..
For Operating Profit, as of Dec 2024, the value is 13.71 Cr.. The value appears to be declining and may need further review. It has decreased from 20.97 Cr. (Sep 2024) to 13.71 Cr., marking a decrease of 7.26 Cr..
For OPM %, as of Dec 2024, the value is 12.52%. The value appears to be declining and may need further review. It has decreased from 18.30% (Sep 2024) to 12.52%, marking a decrease of 5.78%.
For Other Income, as of Dec 2024, the value is 2.24 Cr.. The value appears strong and on an upward trend. It has increased from 1.09 Cr. (Sep 2024) to 2.24 Cr., marking an increase of 1.15 Cr..
For Interest, as of Dec 2024, the value is 3.96 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 4.34 Cr. (Sep 2024) to 3.96 Cr., marking a decrease of 0.38 Cr..
For Depreciation, as of Dec 2024, the value is 2.04 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 2.09 Cr. (Sep 2024) to 2.04 Cr., marking a decrease of 0.05 Cr..
For Profit before tax, as of Dec 2024, the value is 9.95 Cr.. The value appears to be declining and may need further review. It has decreased from 15.63 Cr. (Sep 2024) to 9.95 Cr., marking a decrease of 5.68 Cr..
For Tax %, as of Dec 2024, the value is 33.77%. The value appears to be increasing, which may not be favorable. It has increased from 30.84% (Sep 2024) to 33.77%, marking an increase of 2.93%.
For Net Profit, as of Dec 2024, the value is 6.59 Cr.. The value appears to be declining and may need further review. It has decreased from 10.81 Cr. (Sep 2024) to 6.59 Cr., marking a decrease of 4.22 Cr..
For EPS in Rs, as of Dec 2024, the value is 1.13. The value appears to be declining and may need further review. It has decreased from 1.86 (Sep 2024) to 1.13, marking a decrease of 0.73.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 6, 2025, 4:27 pm

Metric	Mar 2018n n 8m	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	0	268	259	249	324	349	415	446
Expenses	0	238	235	223	271	334	369	384
Operating Profit	0	30	24	26	53	15	46	63
OPM %		11%	9%	11%	16%	4%	11%	14%
Other Income	0	1	2	5	9	5	3	6
Interest	2	9	12	12	12	15	18	18
Depreciation	0	38	53	52	16	17	18	13
Profit before tax	-2	-17	-40	-33	34	-12	13	37
Tax %	0%	-29%	-16%	32%	37%	4%	55%
Net Profit	-5	-12	-33	-44	21	-13	6	24
EPS in Rs			-5.67	-7.49	3.62	-2.21	0.99	4.15
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	-175.00%	-33.33%	147.73%	-161.90%	146.15%
Change in YoY Net Profit Growth (%)	0.00%	141.67%	181.06%	-309.63%	308.06%

Digicontent Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 5 years from 2019-2020 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	%
5 Years:	9%
3 Years:	19%
TTM:	15%

Compounded Profit Growth
10 Years:	%
5 Years:	20%
3 Years:	29%
TTM:	1102%

Stock Price CAGR
10 Years:	%
5 Years:	55%
3 Years:	35%
1 Year:	73%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	%

Last Updated: Unknown

Balance Sheet

Last Updated: November 15, 2024, 12:37 am

Month	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	12	0.00	12	12	12	12	12	12
Reserves	65	53	19	-25	-6	-18	-10	2
Borrowings	80	80	108	90	68	153	157	140
Other Liabilities	52	71	61	83	100	80	81	87
Total Liabilities	208	205	200	160	174	226	239	241
Fixed Assets	111	76	72	17	9	88	73	84
CWIP	0	0	0	0	0	2	10	1
Investments	0	0	0	0	30	15	10	29
Other Assets	97	129	129	142	134	121	145	126
Total Assets	208	205	200	160	174	226	239	241

Below is a detailed analysis of the balance sheet data for Digicontent Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

For Equity Capital, as of Sep 2024, the value is ₹12.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 12.00 Cr..
For Reserves, as of Sep 2024, the value is ₹2.00 Cr.. The value appears strong and on an upward trend. It has increased from -10.00 Cr. (Mar 2024) to ₹2.00 Cr., marking an increase of 12.00 Cr..
For Borrowings, as of Sep 2024, the value is ₹140.00 Cr.. The value appears to be improving (decreasing). However, Borrowings exceed Reserves, which may signal higher financial risk. It has decreased from 157.00 Cr. (Mar 2024) to ₹140.00 Cr., marking a decrease of 17.00 Cr..
For Other Liabilities, as of Sep 2024, the value is ₹87.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 81.00 Cr. (Mar 2024) to ₹87.00 Cr., marking an increase of 6.00 Cr..
For Total Liabilities, as of Sep 2024, the value is ₹241.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 239.00 Cr. (Mar 2024) to ₹241.00 Cr., marking an increase of 2.00 Cr..
For Fixed Assets, as of Sep 2024, the value is ₹84.00 Cr.. The value appears strong and on an upward trend. It has increased from 73.00 Cr. (Mar 2024) to ₹84.00 Cr., marking an increase of 11.00 Cr..
For CWIP, as of Sep 2024, the value is ₹1.00 Cr.. The value appears to be declining and may need further review. It has decreased from 10.00 Cr. (Mar 2024) to ₹1.00 Cr., marking a decrease of 9.00 Cr..
For Investments, as of Sep 2024, the value is ₹29.00 Cr.. The value appears strong and on an upward trend. It has increased from 10.00 Cr. (Mar 2024) to ₹29.00 Cr., marking an increase of 19.00 Cr..
For Other Assets, as of Sep 2024, the value is ₹126.00 Cr.. The value appears to be declining and may need further review. It has decreased from 145.00 Cr. (Mar 2024) to ₹126.00 Cr., marking a decrease of 19.00 Cr..
For Total Assets, as of Sep 2024, the value is ₹241.00 Cr.. The value appears strong and on an upward trend. It has increased from 239.00 Cr. (Mar 2024) to ₹241.00 Cr., marking an increase of 2.00 Cr..

However, the Borrowings (140.00 Cr.) are higher than the Reserves (₹2.00 Cr.), which may signal higher financial risk.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	0	-4	17	67	39	25	23
Cash from Investing Activity +	-61	-2	-1	-40	-24	30	-2
Cash from Financing Activity +	80	-1	-17	-16	-33	-55	-18
Net Cash Flow	19	-7	-1	11	-18	0	2

Free Cash Flow

Month	Mar 2018n n 8m	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	0.00	-50.00	-84.00	-64.00	-15.00	-138.00	-111.00

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

Month	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	63	44	69	64	66	63
Inventory Days
Days Payable
Cash Conversion Cycle	63	44	69	64	66	63
Working Capital Days	27	8	19	-21	8	28
ROCE %	-5%	-20%	-19%	60%	3%	20%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoters	64.90%	64.90%	64.90%	64.90%	64.90%	66.81%	66.81%	66.81%	66.81%	66.81%	66.81%	66.81%
FIIs	0.24%	0.24%	0.23%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.00%	0.00%
DIIs	0.04%	0.04%	0.05%	0.05%	0.05%	0.05%	0.05%	0.05%	0.05%	0.05%	0.05%	0.05%
Public	34.53%	34.53%	34.54%	34.70%	34.70%	32.80%	32.80%	32.78%	32.79%	32.78%	32.86%	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	24,329	23,782	23,688	23,765	23,227	22,745	21,830	21,265	21,548	20,908	20,613	20,441

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	2.00	2.00	2.00	2.00	2.00
Basic EPS (Rs.)	0.99	-2.21	3.62	-7.49	-5.67
Diluted EPS (Rs.)	0.99	-2.21	3.62	-7.49	-5.67
Cash EPS (Rs.)	4.16	0.76	6.43	1.47	3.42
Book Value[Excl.RevalReserv]/Share (Rs.)	0.19	-1.02	0.96	-2.33	5.29
Book Value[Incl.RevalReserv]/Share (Rs.)	0.19	-1.02	0.96	-2.33	5.29
Revenue From Operations / Share (Rs.)	71.23	60.01	55.69	42.76	44.52
PBDIT / Share (Rs.)	8.37	3.53	10.62	5.37	4.43
PBIT / Share (Rs.)	5.20	0.56	7.81	-3.59	-4.66
PBT / Share (Rs.)	2.18	-2.13	5.77	-5.68	-6.79
Net Profit / Share (Rs.)	0.98	-2.21	3.62	-7.49	-5.67
NP After MI And SOA / Share (Rs.)	0.98	-2.21	3.62	-7.49	-5.67
PBDIT Margin (%)	11.74	5.88	19.07	12.55	9.95
PBIT Margin (%)	7.29	0.93	14.01	-8.39	-10.46
PBT Margin (%)	3.06	-3.54	10.36	-13.27	-15.25
Net Profit Margin (%)	1.38	-3.67	6.49	-17.51	-12.74
NP After MI And SOA Margin (%)	1.38	-3.67	6.49	-17.51	-12.74
Return on Networth / Equity (%)	499.13	0.00	376.56	0.00	-107.20
Return on Capital Employeed (%)	19.17	2.37	770.16	-21.64	-18.99
Return On Assets (%)	2.40	-5.67	12.12	-27.27	-16.47
Long Term Debt / Equity (X)	76.96	-12.61	0.00	-5.92	3.00
Total Debt / Equity (X)	76.96	-12.61	12.19	-6.65	3.52
Asset Turnover Ratio (%)	1.78	0.01	0.01	0.01	0.07
Current Ratio (X)	1.56	1.19	0.75	1.67	1.01
Quick Ratio (X)	1.56	1.19	0.75	1.67	1.01
Interest Coverage Ratio (X)	2.78	1.31	5.22	2.58	2.08
Interest Coverage Ratio (Post Tax) (X)	1.33	0.17	2.78	-2.59	-1.66
Enterprise Value (Cr.)	207.61	163.71	149.21	92.58	120.78
EV / Net Operating Revenue (X)	0.50	0.46	0.46	0.37	0.46
EV / EBITDA (X)	4.26	7.96	2.41	2.96	4.68
MarketCap / Net Operating Revenue (X)	0.30	0.26	0.29	0.16	0.08
Price / BV (X)	108.51	-15.56	17.39	-3.08	0.75
Price / Net Operating Revenue (X)	0.30	0.26	0.29	0.16	0.08
EarningsYield	0.04	-0.13	0.21	-1.04	-1.42

After reviewing the key financial ratios for Digicontent Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 24, the value is 2.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 2.00.
For Basic EPS (Rs.), as of Mar 24, the value is 0.99. This value is below the healthy minimum of 5. It has increased from -2.21 (Mar 23) to 0.99, marking an increase of 3.20.
For Diluted EPS (Rs.), as of Mar 24, the value is 0.99. This value is below the healthy minimum of 5. It has increased from -2.21 (Mar 23) to 0.99, marking an increase of 3.20.
For Cash EPS (Rs.), as of Mar 24, the value is 4.16. This value is within the healthy range. It has increased from 0.76 (Mar 23) to 4.16, marking an increase of 3.40.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 0.19. It has increased from -1.02 (Mar 23) to 0.19, marking an increase of 1.21.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 0.19. It has increased from -1.02 (Mar 23) to 0.19, marking an increase of 1.21.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 71.23. It has increased from 60.01 (Mar 23) to 71.23, marking an increase of 11.22.
For PBDIT / Share (Rs.), as of Mar 24, the value is 8.37. This value is within the healthy range. It has increased from 3.53 (Mar 23) to 8.37, marking an increase of 4.84.
For PBIT / Share (Rs.), as of Mar 24, the value is 5.20. This value is within the healthy range. It has increased from 0.56 (Mar 23) to 5.20, marking an increase of 4.64.
For PBT / Share (Rs.), as of Mar 24, the value is 2.18. This value is within the healthy range. It has increased from -2.13 (Mar 23) to 2.18, marking an increase of 4.31.
For Net Profit / Share (Rs.), as of Mar 24, the value is 0.98. This value is below the healthy minimum of 2. It has increased from -2.21 (Mar 23) to 0.98, marking an increase of 3.19.
For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 0.98. This value is below the healthy minimum of 2. It has increased from -2.21 (Mar 23) to 0.98, marking an increase of 3.19.
For PBDIT Margin (%), as of Mar 24, the value is 11.74. This value is within the healthy range. It has increased from 5.88 (Mar 23) to 11.74, marking an increase of 5.86.
For PBIT Margin (%), as of Mar 24, the value is 7.29. This value is below the healthy minimum of 10. It has increased from 0.93 (Mar 23) to 7.29, marking an increase of 6.36.
For PBT Margin (%), as of Mar 24, the value is 3.06. This value is below the healthy minimum of 10. It has increased from -3.54 (Mar 23) to 3.06, marking an increase of 6.60.
For Net Profit Margin (%), as of Mar 24, the value is 1.38. This value is below the healthy minimum of 5. It has increased from -3.67 (Mar 23) to 1.38, marking an increase of 5.05.
For NP After MI And SOA Margin (%), as of Mar 24, the value is 1.38. This value is below the healthy minimum of 8. It has increased from -3.67 (Mar 23) to 1.38, marking an increase of 5.05.
For Return on Networth / Equity (%), as of Mar 24, the value is 499.13. This value is within the healthy range. It has increased from 0.00 (Mar 23) to 499.13, marking an increase of 499.13.
For Return on Capital Employeed (%), as of Mar 24, the value is 19.17. This value is within the healthy range. It has increased from 2.37 (Mar 23) to 19.17, marking an increase of 16.80.
For Return On Assets (%), as of Mar 24, the value is 2.40. This value is below the healthy minimum of 5. It has increased from -5.67 (Mar 23) to 2.40, marking an increase of 8.07.
For Long Term Debt / Equity (X), as of Mar 24, the value is 76.96. This value exceeds the healthy maximum of 1. It has increased from -12.61 (Mar 23) to 76.96, marking an increase of 89.57.
For Total Debt / Equity (X), as of Mar 24, the value is 76.96. This value exceeds the healthy maximum of 1. It has increased from -12.61 (Mar 23) to 76.96, marking an increase of 89.57.
For Asset Turnover Ratio (%), as of Mar 24, the value is 1.78. It has increased from 0.01 (Mar 23) to 1.78, marking an increase of 1.77.
For Current Ratio (X), as of Mar 24, the value is 1.56. This value is within the healthy range. It has increased from 1.19 (Mar 23) to 1.56, marking an increase of 0.37.
For Quick Ratio (X), as of Mar 24, the value is 1.56. This value is within the healthy range. It has increased from 1.19 (Mar 23) to 1.56, marking an increase of 0.37.
For Interest Coverage Ratio (X), as of Mar 24, the value is 2.78. This value is below the healthy minimum of 3. It has increased from 1.31 (Mar 23) to 2.78, marking an increase of 1.47.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 1.33. This value is below the healthy minimum of 3. It has increased from 0.17 (Mar 23) to 1.33, marking an increase of 1.16.
For Enterprise Value (Cr.), as of Mar 24, the value is 207.61. It has increased from 163.71 (Mar 23) to 207.61, marking an increase of 43.90.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 0.50. This value is below the healthy minimum of 1. It has increased from 0.46 (Mar 23) to 0.50, marking an increase of 0.04.
For EV / EBITDA (X), as of Mar 24, the value is 4.26. This value is below the healthy minimum of 5. It has decreased from 7.96 (Mar 23) to 4.26, marking a decrease of 3.70.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 0.30. This value is below the healthy minimum of 1. It has increased from 0.26 (Mar 23) to 0.30, marking an increase of 0.04.
For Price / BV (X), as of Mar 24, the value is 108.51. This value exceeds the healthy maximum of 3. It has increased from -15.56 (Mar 23) to 108.51, marking an increase of 124.07.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 0.30. This value is below the healthy minimum of 1. It has increased from 0.26 (Mar 23) to 0.30, marking an increase of 0.04.
For EarningsYield, as of Mar 24, the value is 0.04. This value is below the healthy minimum of 5. It has increased from -0.13 (Mar 23) to 0.04, marking an increase of 0.17.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Digicontent Ltd as of April 22, 2025 is: 2.76

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of April 22, 2025, Digicontent Ltd is Overvalued by 92.98% compared to the current share price 39.30

Default values used*: Default value of 15% for ROE is used

Intrinsic Value of Digicontent Ltd as of April 22, 2025 is: 4.58

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of April 22, 2025, Digicontent Ltd is Overvalued by 88.35% compared to the current share price 39.30

Default values used*: Default value of 15% for ROE is used

Last 5 Year EPS CAGR: 66.09%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock has a low average Working Capital Days of 9.86, which is a positive sign.	The stock has a low average ROCE of 5.57%, which may not be favorable. The stock has a high average Cash Conversion Cycle of 52.71, which may not be favorable. The company has higher borrowings (109.50) compared to reserves (10.00), which may suggest financial risk. The company has not shown consistent growth in sales (288.75) and profit (-2.50).

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Digicontent Ltd:
1. Net Profit Margin: 1.38%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 19.17% (Industry Average ROCE: 11.43%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: 499.13% (Industry Average ROE: 3.41%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 1.33
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 1.56
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 9.46 (Industry average Stock P/E: 13.43)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 76.96
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

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. 1.58 Cr. and Equity Capital is Rs. 11.64 Cr. for the Year ended 31/03/2024.

INDUSTRY	ADDRESS	CONTACT
Advertising & Media Agency	Hindustan Times House, 2nd Floor, 18-20, New Delhi Delhi 110001	investor@digicontent.co.in http://www.digicontent.co.in

Management
Name	Position Held
Mr. Priyavrat Bhartia	Chairman & Non-Exe.Director
Mr. Praveen Someshwar	Non Executive Director
Mr. Samudra Bhattacharya	Non Executive Director
Mr. Mannu Bhatia	Independent Director
Mr. Lloyd Mathias	Independent Director
Ms. Suchitra Rajendra	Independent Director

FAQ

What is the intrinsic value of Digicontent Ltd?

Digicontent Ltd's intrinsic value (as of 22 April 2025) is ₹2.76 — 92.98% lower the current market price of 39.30, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 229 Cr. market cap, FY2025-2026 high/low of ₹69.0/21.3, reserves of 2 Cr, and liabilities of 241 Cr.

What is the Market Cap of Digicontent Ltd?

The Market Cap of Digicontent Ltd is 229 Cr..

What is the current Stock Price of Digicontent Ltd as on 22 April 2025?

The current stock price of Digicontent Ltd as on 22 April 2025 is 39.3.

What is the High / Low of Digicontent Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Digicontent Ltd stocks is ₹69.0/21.3.

What is the Stock P/E of Digicontent Ltd?

The Stock P/E of Digicontent Ltd is 9.46.

What is the Book Value of Digicontent Ltd?

The Book Value of Digicontent Ltd is 2.38.

What is the Dividend Yield of Digicontent Ltd?

The Dividend Yield of Digicontent Ltd is 0.00 %.

What is the ROCE of Digicontent Ltd?

The ROCE of Digicontent Ltd is 19.8 %.

What is the ROE of Digicontent Ltd?

The ROE of Digicontent Ltd is %.

What is the Face Value of Digicontent Ltd?

The Face Value of Digicontent Ltd is 2.00.