Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post

DJ Mediaprint & Logistics Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹95.55Fairly Valued by 2.74%vs CMP ₹93.00

P/E (42.9) × ROE (13.5%) × BV (₹20.60) × DY (0.11%)

₹52.52Overvalued by 43.53%vs CMP ₹93.00
MoS: -77.1% (Negative)Confidence: 63/100 (Moderate)Models: 1 Under, 8 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹113.9123%Under (+22.5%)
Graham NumberEarnings₹32.2217%Over (-65.4%)
Earnings PowerEarnings₹7.4611%Over (-92%)
DCFCash Flow₹46.9611%Over (-49.5%)
Net Asset ValueAssets₹20.767%Over (-77.7%)
EV/EBITDAEnterprise₹64.439%Over (-30.7%)
Earnings YieldEarnings₹22.407%Over (-75.9%)
ROCE CapitalReturns₹44.869%Over (-51.8%)
Revenue MultipleRevenue₹34.256%Over (-63.2%)
Consensus (9 models)₹52.52100%Overvalued
Key Drivers: Wide model spread (₹7–₹114) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 19.2%

*Investments are subject to market risks

Analyst Summary

DJ Mediaprint & Logistics Ltd operates in the Logistics - Warehousing/Supply Chain/Others segment, NSE: DJML | BSE: 543193, current market price is ₹93.00, market cap is 318 Cr.. At a glance, stock P/E is 42.9, ROE is 13.5 %, ROCE is 16.0 %, book value is 20.6, dividend yield is 0.11 %. The latest intrinsic value estimate is ₹52.52, around 43.5% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹78 Cr versus the prior period change of 36.9%, while latest net profit is about ₹7 Cr with a prior-period change of 30.0%. The 52-week range shown on this page is 132/51.9, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisDJ Mediaprint & Logistics Ltd. is a Public Limited Listed company incorporated on 24/02/2009 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number…

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

Investment Snapshot

67
DJ Mediaprint & Logistics Ltd scores 67/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health76/100 · Strong
ROCE 16.0% GoodROE 13.5% GoodD/E 0.46 ModerateInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 55.5% Stable
Earnings Quality55/100 · Moderate
OPM expanding (15% → 23%) ImprovingWorking capital: 181 days Capital intensive
Quarterly Momentum68/100 · Strong
Revenue (4Q): +14% YoY GrowingProfit (4Q): +2% YoY Positive
Industry Rank80/100 · Strong
P/E 42.9 vs industry 133.1 Cheaper than peersROCE 16.0% vs industry 10.1% Above peers3Y sales CAGR: 18% 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: May 5, 2026, 2:45 am

Market Cap 318 Cr.
Current Price 93.0
Intrinsic Value₹52.52
High / Low 132/51.9
Stock P/E42.9
Book Value 20.6
Dividend Yield0.11 %
ROCE16.0 %
ROE13.5 %
Face Value 10.0
PEG Ratio2.23

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

View Share Price Target for DJ Mediaprint & Logistics Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
DJ Mediaprint & Logistics Ltd 318 Cr. 93.0 132/51.942.9 20.60.11 %16.0 %13.5 % 10.0
AVG Logistics Ltd 255 Cr. 168 340/11712.3 1700.71 %12.6 %9.60 % 10.0
DRS Dilip Roadlines Ltd 171 Cr. 114 120/52.227.4 25.60.00 %23.7 %19.0 % 10.0
North Eastern Carrying Corporation Ltd 160 Cr. 15.9 27.3/10.418.1 22.60.00 %6.67 %4.97 % 10.0
Tara Chand Infralogistic Solutions Ltd 496 Cr. 62.9 104/53.018.4 17.20.32 %17.3 %19.6 % 2.00
Industry Average5,875.44 Cr156.67133.0666.130.95%10.12%22.78%6.93

All Competitor Stocks of DJ Mediaprint & Logistics Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 10.5423.618.629.5111.2727.6414.9918.9520.4223.7021.5225.9322.50
Expenses 9.4219.496.817.597.3421.4511.1515.5016.0718.3817.3921.5918.25
Operating Profit 1.124.121.811.923.936.193.843.454.355.324.134.344.25
OPM % 10.63%17.45%21.00%20.19%34.87%22.40%25.62%18.21%21.30%22.45%19.19%16.74%18.89%
Other Income 0.060.040.020.080.050.060.050.060.050.060.050.060.05
Interest 0.350.390.580.540.670.650.680.600.690.560.690.610.56
Depreciation 0.531.240.941.381.451.551.891.281.671.761.471.531.64
Profit before tax 0.302.530.310.081.864.051.321.632.043.062.022.262.10
Tax % 20.00%35.57%29.03%-275.00%17.74%26.42%8.33%23.93%11.27%25.16%17.82%22.12%18.10%
Net Profit 0.241.630.220.301.532.991.211.251.812.281.661.771.71
EPS in Rs 0.070.500.070.090.470.920.370.380.560.700.500.540.50

Last Updated: February 2, 2026, 6:46 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 4:00 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 1.693.816.3810.0917.3020.4221.1824.6647.3450.5557.0478.0793.65
Expenses 2.313.435.779.2415.7518.1318.2921.6140.8742.2143.1861.0275.61
Operating Profit -0.620.380.610.851.552.292.893.056.478.3413.8617.0518.04
OPM % -36.69%9.97%9.56%8.42%8.96%11.21%13.64%12.37%13.67%16.50%24.30%21.84%19.26%
Other Income 0.890.04-0.140.000.030.210.140.160.150.180.210.220.22
Interest 0.030.070.080.150.290.540.690.781.121.322.442.622.42
Depreciation 0.070.150.130.270.410.600.830.711.292.625.326.606.40
Profit before tax 0.170.200.260.430.881.361.511.724.214.586.318.059.44
Tax % 41.18%35.00%42.31%34.88%27.27%25.74%27.15%26.16%28.50%27.51%20.13%18.63%
Net Profit 0.100.140.150.290.651.011.091.263.013.335.046.557.42
EPS in Rs 1.251.751.881.042.173.370.610.500.931.021.552.022.24
Dividend Payout % 0.00%9.29%8.67%16.55%0.00%0.00%0.00%0.00%3.60%4.88%4.30%4.96%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)40.00%7.14%93.33%124.14%55.38%7.92%15.60%138.89%10.63%51.35%29.96%
Change in YoY Net Profit Growth (%)0.00%-32.86%86.19%30.80%-68.75%-47.46%7.68%123.29%-128.26%40.72%-21.39%

DJ Mediaprint & Logistics 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:35%
5 Years:30%
3 Years:18%
TTM:33%
Compounded Profit Growth
10 Years:47%
5 Years:43%
3 Years:30%
TTM:16%
Stock Price CAGR
10 Years:%
5 Years:72%
3 Years:59%
1 Year:-20%
Return on Equity
10 Years:16%
5 Years:15%
3 Years:14%
Last Year:13%

Last Updated: September 5, 2025, 3:16 pm

Balance Sheet

Last Updated: March 3, 2026, 12:52 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 0.130.130.130.480.500.503.014.2110.8310.8310.8332.4832.48
Reserves 0.370.490.670.901.552.601.183.1814.4517.7822.7231.1138.51
Borrowings 0.790.531.282.683.895.315.105.967.3012.3217.8018.0316.20
Other Liabilities 1.131.131.684.874.884.406.7010.537.596.098.7019.426.66
Total Liabilities 2.422.283.768.9310.8212.8115.9923.8840.1747.0260.05101.0493.85
Fixed Assets 0.440.480.601.392.112.712.995.267.6612.1821.7019.0017.41
CWIP 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Investments 0.000.000.050.080.031.050.080.050.050.060.107.807.90
Other Assets 1.981.803.117.468.689.0512.9218.5732.4634.7838.2574.2468.54
Total Assets 2.422.283.768.9310.8212.8115.9923.8840.1747.0260.05101.0493.85

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 0.000.000.00-0.280.370.581.63-0.97-9.269.7511.23-6.58
Cash from Investing Activity + 0.000.000.00-1.30-0.93-1.17-0.10-0.51-4.02-9.32-11.41-11.54
Cash from Financing Activity + 0.000.000.001.550.950.53-1.851.5613.97-0.54-0.0718.19
Net Cash Flow 0.000.000.00-0.040.38-0.06-0.320.080.68-0.10-0.250.07
Free Cash Flow 0.000.000.00-1.34-0.75-0.601.57-1.50-12.952.59-2.08-10.35
CFO/OP 0%0%0%-15%41%43%71%-16%-143%117%94%-23%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-1.41-0.15-0.67-1.83-2.34-3.02-2.21-2.91-0.83-3.98-3.94-0.98

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 328.28114.9675.52193.17115.2083.12137.87127.29125.5285.42114.99119.97
Inventory Days 30.6537.55104.8962.7839.9875.8185.87152.921,360.83245.65
Days Payable 158.8291.6392.96217.05110.9089.62135.04180.82308.77233.68
Cash Conversion Cycle 200.1260.8987.4638.9044.2869.3188.6999.40125.521,137.48126.96119.97
Working Capital Days 86.396.7133.1881.3925.3219.6639.9894.73159.91131.99113.58181.45
ROCE %23.67%22.13%25.39%18.89%23.40%26.48%24.86%22.00%23.21%16.05%18.96%16.05%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 56.36%56.36%56.36%56.36%56.36%56.36%56.36%56.36%56.36%56.36%56.36%55.52%
FIIs 0.00%0.00%0.00%0.00%0.00%0.54%0.47%0.63%0.55%0.31%0.15%0.00%
DIIs 0.00%0.00%0.00%0.00%0.00%0.00%0.03%0.03%0.03%0.03%0.00%0.00%
Public 43.63%43.62%43.63%43.64%43.64%43.10%43.13%42.98%43.07%43.29%43.48%44.47%
No. of Shareholders 7281,1201,1781,2741,4382,3563,2983,5313,5083,6173,5383,783

Shareholding Pattern Chart

No. of Shareholders

DJ Mediaprint & Logistics 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 24
FaceValue 10.0010.00
Basic EPS (Rs.) 2.074.65
Diluted EPS (Rs.) 2.664.65
Cash EPS (Rs.) 4.149.56
Book Value[Excl.RevalReserv]/Share (Rs.) 12.3330.98
Book Value[Incl.RevalReserv]/Share (Rs.) 12.3330.98
Revenue From Operations / Share (Rs.) 25.2752.68
PBDIT / Share (Rs.) 5.4612.99
PBIT / Share (Rs.) 3.398.08
PBT / Share (Rs.) 2.555.83
Net Profit / Share (Rs.) 2.074.65
NP After MI And SOA / Share (Rs.) 2.074.65
PBDIT Margin (%) 21.6224.66
PBIT Margin (%) 13.4215.33
PBT Margin (%) 10.0811.05
Net Profit Margin (%) 8.188.83
NP After MI And SOA Margin (%) 8.188.83
Return on Networth / Equity (%) 16.7815.02
Return on Capital Employeed (%) 14.1221.11
Return On Assets (%) 5.908.39
Long Term Debt / Equity (X) 0.170.16
Total Debt / Equity (X) 0.500.46
Asset Turnover Ratio (%) 0.940.00
Current Ratio (X) 2.241.98
Quick Ratio (X) 1.691.64
Inventory Turnover Ratio (X) 6.280.00
Dividend Payout Ratio (NP) (%) 3.223.22
Dividend Payout Ratio (CP) (%) 1.611.56
Earning Retention Ratio (%) 96.7896.78
Cash Earning Retention Ratio (%) 98.3998.44
Interest Coverage Ratio (X) 6.475.76
Interest Coverage Ratio (Post Tax) (X) 3.453.06
Enterprise Value (Cr.) 429.40201.20
EV / Net Operating Revenue (X) 5.233.53
EV / EBITDA (X) 24.1914.30
MarketCap / Net Operating Revenue (X) 4.933.26
Retention Ratios (%) 96.7796.77
Price / BV (X) 10.105.55
Price / Net Operating Revenue (X) 4.933.26
EarningsYield 0.010.02

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

DJ Mediaprint & Logistics Ltd. is a Public Limited Listed company incorporated on 24/02/2009 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L60232MH2009PLC190567 and registration number is 190567. Currently Company is involved in the business activities of Courier activities. Company's Total Operating Revenue is Rs. 78.07 Cr. and Equity Capital is Rs. 32.48 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Logistics - Warehousing/Supply Chain/Others24, 1st Floor, Palkhiwala House, Tara Manzil, Mumbai Maharashtra 400002Contact not found
Management
NamePosition Held
Mr. Dinesh Muddu KotianChairman & Managing Director
Mr. Deepak Pandurang BhojaneWhole Time Director
Mr. Deepak Dattaram SalviWhole Time Director
Mr. Devadas AlvaNon Executive Director
Mr. Dwarka Prasad GattaniNon Executive Director
Mr. Ganesh Nathuram DhondeIndependent Director
Mr. Navinchandra Rama SanilIndependent Director
Ms. Nirmala PatwaIndependent Director

FAQ

What is the intrinsic value of DJ Mediaprint & Logistics Ltd and is it undervalued?

As of 05 May 2026, DJ Mediaprint & Logistics Ltd's intrinsic value is ₹52.52, which is 43.53% lower than the current market price of ₹93.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (13.5 %), book value (₹20.6), dividend yield (0.11 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of DJ Mediaprint & Logistics Ltd?

DJ Mediaprint & Logistics Ltd is trading at ₹93.00 as of 05 May 2026, with a FY2026-2027 high of ₹132 and low of ₹51.9. The stock is currently in the middle of its 52-week range. Market cap stands at ₹318 Cr..

How does DJ Mediaprint & Logistics Ltd's P/E ratio compare to its industry?

DJ Mediaprint & Logistics Ltd has a P/E ratio of 42.9, which is below the industry average of 133.06. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is DJ Mediaprint & Logistics Ltd financially healthy?

Key indicators for DJ Mediaprint & Logistics Ltd: ROCE of 16.0 % indicates efficient capital utilization. Dividend yield is 0.11 %.

Is DJ Mediaprint & Logistics Ltd profitable and how is the profit trend?

DJ Mediaprint & Logistics Ltd reported a net profit of ₹7 Cr in Mar 2025 on revenue of ₹78 Cr. Compared to ₹3 Cr in Mar 2022, the net profit shows an improving trend.

Does DJ Mediaprint & Logistics Ltd pay dividends?

DJ Mediaprint & Logistics Ltd has a dividend yield of 0.11 % at the current price of ₹93.00. The company pays dividends, though the yield is modest.

Last Updated: May 5, 2026, 2:45 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 543193 | NSE: DJML
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 DJ Mediaprint & Logistics 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