Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:35 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 543895 | NSE: EXHICON

Exhicon Events Media Solutions Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹405.29Fairly Valued by 3.73%vs CMP ₹421.00

P/E (16.7) × ROE (26.6%) × BV (₹114.00) × DY (0.04%)

₹222.65Overvalued by 47.11%vs CMP ₹421.00
MoS: -89.1% (Negative)Confidence: 68/100 (Moderate)Models: All 9: Overvalued
ModelCategoryValueWeightSignal
PE-ROEEarnings₹301.8123%Over (-28.3%)
Graham NumberEarnings₹265.4916%Over (-36.9%)
Earnings PowerEarnings₹83.3511%Over (-80.2%)
DCFCash Flow₹274.7014%Over (-34.8%)
Net Asset ValueAssets₹108.477%Over (-74.2%)
EV/EBITDAEnterprise₹244.749%Over (-41.9%)
Earnings YieldEarnings₹274.807%Over (-34.7%)
ROCE CapitalReturns₹118.397%Over (-71.9%)
Revenue MultipleRevenue₹97.625%Over (-76.8%)
Consensus (9 models)₹222.65100%Overvalued
Key Drivers: EPS CAGR -25.5% drags value — could be higher if earnings stabilize.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -25.5%

*Investments are subject to market risks

Investment Snapshot

68
Exhicon Events Media Solutions Ltd scores 68/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health68/100 · Strong
ROCE 34.6% ExcellentROE 26.6% ExcellentD/E 5.18 High debtInterest Coverage 0.0x RiskyProfitable 4/5 years Consistent
Smart Money40/100 · Moderate
FII holding stable No changeDII holding down 1.30% MF sellingPromoter holding at 55.3% Stable
Earnings Quality55/100 · Moderate
OPM expanding (18% → 24%) ImprovingWorking capital: 138 days Capital intensive
Quarterly Momentum100/100 · Strong
Revenue (4Q): +148% YoY AcceleratingProfit (4Q): +200% YoY StrongOPM: 27.0% (up 4.0% YoY) Margin expansion
Industry Rank65/100 · Strong
P/E 16.7 vs industry 55.4 Cheaper than peersROCE 34.6% vs industry 29.6% AverageROE 26.6% vs industry 69.5% Below peers3Y sales CAGR: 46% 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, 4:35 am

Market Cap 621 Cr.
Current Price 421
Intrinsic Value₹222.65
High / Low 595/226
Stock P/E16.7
Book Value 114
Dividend Yield0.04 %
ROCE34.6 %
ROE26.6 %
Face Value 10.0
PEG Ratio-0.65

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

View Share Price Target for Exhicon Events Media Solutions Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Exhicon Events Media Solutions Ltd 621 Cr. 421 595/22616.7 1140.04 %34.6 %26.6 % 10.0
Dish TV India Ltd 405 Cr. 2.20 6.55/1.82 18.80.00 %%% 1.00
Shemaroo Entertainment Ltd 232 Cr. 84.9 161/73.0 1400.00 %9.31 %16.6 % 10.0
Sri Adhikari Brothers Television Network Ltd 5,008 Cr. 1,986 2,260/435 4.360.00 %39.2 %391 % 10.0
Tips Industries Ltd 6,578 Cr. 515 718/48134.9 20.12.53 %109 %82.9 % 1.00
Industry Average8,164.00 Cr664.0355.38174.020.57%29.64%69.51%5.56

All Competitor Stocks of Exhicon Events Media Solutions Ltd

Quarterly Result

MetricMar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Sales 10293047416381103
Expenses 622243633505975
Operating Profit 476119132227
OPM % 39%24%20%23%21%20%28%27%
Other Income 10101300
Interest 00000000
Depreciation 11111213
Profit before tax 466108142225
Tax % 28%26%27%25%19%24%10%10%
Net Profit 35487112022
EPS in Rs 2,960.004,700.005.156.444.197.5812.4715.01

Last Updated: January 7, 2026, 11:03 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: December 15, 2025, 3:45 am

MetricMar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 9465988144183
Expenses 9404669108134
Operating Profit 0613193550
OPM % 5%14%22%22%25%27%
Other Income -001131
Interest 000000
Depreciation 011223
Profit before tax 0612183646
Tax % 27%26%26%22%15%
Net Profit 049143042
EPS in Rs 120.004,310.0010.6310.0920.0627.48
Dividend Payout % 0%0%0%10%1%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2022-20232023-20242024-2025
YoY Net Profit Growth (%)125.00%55.56%114.29%
Change in YoY Net Profit Growth (%)0.00%-69.44%58.73%

Exhicon Events Media Solutions Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 3 years from 2022-2023 to 2024-2025.

Growth

Last Updated: September 5, 2025, 3:26 pm

Balance Sheet

Last Updated: December 10, 2025, 4:17 am

MonthMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 0.010.019131314
Reserves 05107099146
Borrowings 211109
Other Liabilities 6129193128
Total Liabilities 81828103143197
Fixed Assets 269142561
CWIP 000000
Investments 0000619
Other Assets 6121989111116
Total Assets 81828103143197

Reserves and Borrowings Chart

Cash Flow

MonthMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 14-3-2917
Cash from Investing Activity + -0-2252-53
Cash from Financing Activity + -10-0-125
Net Cash Flow 02-122-12
Free Cash Flow 12-3-353
CFO/OP 228%76%-4%-130%60%

Free Cash Flow

MonthMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-2.005.0012.0018.0035.00

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 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 1044610813388
Inventory Days 11
Days Payable 39
Cash Conversion Cycle 1044610813359
Working Capital Days -8-1662203138
ROCE %148%101%36%34%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Apr 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Promoters 86.20%62.25%62.25%57.03%57.15%56.19%55.33%
FIIs 0.00%2.63%0.00%0.13%0.13%0.15%0.00%
DIIs 0.00%1.97%3.65%4.83%4.83%4.24%3.53%
Public 13.80%33.15%34.10%38.01%37.90%39.42%41.14%
No. of Shareholders 85957011,5492,7352,4562,145

Shareholding Pattern Chart

No. of Shareholders

Exhicon Events Media Solutions 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.) 20.0610.0910.684283.80117.30
Diluted EPS (Rs.) 15.5610.0910.684283.80117.30
Cash EPS (Rs.) 25.1012.3112.104836.20358.60
Book Value[Excl.RevalReserv]/Share (Rs.) 86.4656.8521.104602.90318.80
Book Value[Incl.RevalReserv]/Share (Rs.) 86.4656.8521.104602.90318.80
Revenue From Operations / Share (Rs.) 110.7168.2468.6246351.109468.20
PBDIT / Share (Rs.) 29.4115.5316.106424.90489.40
PBIT / Share (Rs.) 27.6414.1914.675872.50248.10
PBT / Share (Rs.) 27.5714.1214.485785.50152.70
Net Profit / Share (Rs.) 23.3410.9710.684283.80117.30
NP After MI And SOA / Share (Rs.) 20.0610.0910.684283.80117.30
PBDIT Margin (%) 26.5522.7523.4513.865.16
PBIT Margin (%) 24.9620.7921.3812.662.62
PBT Margin (%) 24.9020.6921.1112.481.61
Net Profit Margin (%) 21.0816.0815.569.241.23
NP After MI And SOA Margin (%) 18.1114.7815.569.241.23
Return on Networth / Equity (%) 23.1917.7450.6793.1037.03
Return on Capital Employeed (%) 29.0424.6563.5597.1312.40
Return On Assets (%) 18.2315.9032.4324.511.48
Long Term Debt / Equity (X) 0.000.010.040.235.18
Total Debt / Equity (X) 0.000.010.040.235.18
Asset Turnover Ratio (%) 1.281.602.570.000.00
Current Ratio (X) 4.4210.052.280.940.99
Quick Ratio (X) 4.2910.052.280.940.99
Dividend Payout Ratio (NP) (%) 4.988.250.000.000.00
Dividend Payout Ratio (CP) (%) 4.587.290.000.000.00
Earning Retention Ratio (%) 95.0291.750.000.000.00
Cash Earning Retention Ratio (%) 95.4292.710.000.000.00
Interest Coverage Ratio (X) 405.49237.4985.3973.8516.59
Interest Coverage Ratio (Post Tax) (X) 322.87168.8857.6750.247.21
Enterprise Value (Cr.) 316.39418.600.000.000.00
EV / Net Operating Revenue (X) 2.204.730.000.000.00
EV / EBITDA (X) 8.3020.800.000.000.00
MarketCap / Net Operating Revenue (X) 2.214.940.000.000.00
Retention Ratios (%) 95.0191.740.000.000.00
Price / BV (X) 2.835.930.000.000.00
Price / Net Operating Revenue (X) 2.214.940.000.000.00
EarningsYield 0.080.020.000.000.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Exhicon Events Media Solutions Ltd. is a Public Limited Listed company incorporated on 26/09/2010 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L74990MH2010PLC208218 and registration number is 208218. Currently company belongs to the Industry of Entertainment & Media. Company's Total Operating Revenue is Rs. 69.67 Cr. and Equity Capital is Rs. 12.96 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Entertainment & MediaOffice No. 134 & 146, 1st Floor, Andheri Induatrial Estate, Mumbai Maharashtra 400053Contact not found
Management
NamePosition Held
Mr. Mohammad Quaim SyedChairman & Managing Director
Ms. Padma MishraWhole Time Director
Ms. Nisha Quaim SyedExecutive Director
Mr. Hussein Ahmad SayedInd. Non-Executive Director
Mr. Pechimuthu UdayakumarInd. Non-Executive Director
Mr. Raminder SinghInd. Non-Executive Director

FAQ

What is the intrinsic value of Exhicon Events Media Solutions Ltd and is it undervalued?

As of 14 April 2026, Exhicon Events Media Solutions Ltd's intrinsic value is ₹222.65, which is 47.11% lower than the current market price of ₹421.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (26.6 %), book value (₹114), dividend yield (0.04 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Exhicon Events Media Solutions Ltd?

Exhicon Events Media Solutions Ltd is trading at ₹421.00 as of 14 April 2026, with a FY2026-2027 high of ₹595 and low of ₹226. The stock is currently in the middle of its 52-week range. Market cap stands at ₹621 Cr..

How does Exhicon Events Media Solutions Ltd's P/E ratio compare to its industry?

Exhicon Events Media Solutions Ltd has a P/E ratio of 16.7, which is below the industry average of 55.38. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Exhicon Events Media Solutions Ltd financially healthy?

Key indicators for Exhicon Events Media Solutions Ltd: ROCE of 34.6 % indicates efficient capital utilization; ROE of 26.6 % shows strong shareholder returns. Dividend yield is 0.04 %.

Is Exhicon Events Media Solutions Ltd profitable and how is the profit trend?

Exhicon Events Media Solutions Ltd reported a net profit of ₹30 Cr in Mar 2025 on revenue of ₹144 Cr. Compared to ₹4 Cr in Mar 2022, the net profit shows an improving trend.

Does Exhicon Events Media Solutions Ltd pay dividends?

Exhicon Events Media Solutions Ltd has a dividend yield of 0.04 % at the current price of ₹421.00. The company pays dividends, though the yield is modest.

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 Exhicon Events Media Solutions 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