Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:17 am
Author: Getaka|Social: XLinkedIn

Madhya Pradesh Today Media Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:17 am

Market Cap 21.5 Cr.
Current Price 47.0
Intrinsic Value₹38.64
High / Low 56.8/26.3
Stock P/E6.33
Book Value 101
Dividend Yield0.00 %
ROCE9.08 %
ROE7.19 %
Face Value 10.0
PEG Ratio2.11

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

View Share Price Target for Madhya Pradesh Today Media Ltd

Competitors

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Madhya Pradesh Today Media Ltd 21.5 Cr. 47.0 56.8/26.36.33 1010.00 %9.08 %7.19 % 10.0
Den Networks Ltd 1,186 Cr. 24.8 42.8/22.56.26 77.70.00 %5.28 %4.31 % 10.0
Pritish Nandy Communications Ltd 27.0 Cr. 18.7 41.2/16.04.09 50.60.00 %1.72 %1.28 % 10.0
Cyber Media (India) Ltd 25.9 Cr. 12.5 22.9/11.310.3 5.430.00 %4.52 %% 10.0
BMB Music & Magnetics Ltd 1.56 Cr. 2.58 /1.11 6.780.00 %38.8 %42.1 % 10.0
Industry Average2,695.38 Cr98.69208.7637.150.28%15.66%12.68%6.15

All Competitor Stocks of Madhya Pradesh Today Media Ltd

Quarterly Result

MetricSep 2019Mar 2020Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Sales 13.8213.508.6910.118.7411.309.5612.258.0913.478.0413.6511.38
Expenses 9.7710.226.107.566.358.067.199.846.2110.546.1011.208.99
Operating Profit 4.053.282.592.552.393.242.372.411.882.931.942.452.39
OPM % 29.31%24.30%29.80%25.22%27.35%28.67%24.79%19.67%23.24%21.75%24.13%17.95%21.00%
Other Income 0.360.260.120.860.080.060.100.090.110.090.230.450.29
Interest 0.440.410.390.370.310.230.320.290.220.320.250.200.15
Depreciation 0.560.630.610.520.510.560.530.360.400.450.430.430.33
Profit before tax 3.412.501.712.521.652.511.621.851.372.251.492.272.20
Tax % 22.87%30.80%25.15%29.37%26.67%28.29%27.78%31.35%27.01%31.56%23.49%9.69%35.00%
Net Profit 2.631.731.291.781.211.801.161.281.001.541.142.051.44
EPS in Rs 5.763.792.823.902.653.942.542.802.193.372.504.493.15

Last Updated: December 30, 2025, 3:08 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: December 15, 2025, 5:02 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 15.6815.3715.2019.0822.5928.0327.3118.8120.0421.8121.5621.7025.03
Expenses 14.0013.5913.7314.9716.7021.0819.9613.6614.4117.0516.7517.3220.19
Operating Profit 1.681.781.474.115.896.957.355.155.634.764.814.384.84
OPM % 10.71%11.58%9.67%21.54%26.07%24.79%26.91%27.38%28.09%21.82%22.31%20.18%19.34%
Other Income 0.030.040.050.19-0.041.370.620.980.140.200.190.680.74
Interest 0.050.100.110.280.751.010.870.760.540.610.540.440.35
Depreciation 0.531.030.340.500.681.021.201.131.060.890.850.860.76
Profit before tax 1.130.691.073.524.426.295.904.244.173.463.613.764.47
Tax % 36.28%37.68%39.25%33.24%30.54%28.78%26.27%27.59%27.82%29.77%29.92%15.16%
Net Profit 0.710.420.652.363.074.474.353.063.012.442.533.193.49
EPS in Rs 710.00420.00650.0019.506.729.799.526.706.595.345.546.987.64
Dividend Payout % 0.00%0.00%0.00%0.00%7.44%5.11%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 (%)-40.85%54.76%263.08%30.08%45.60%-2.68%-29.66%-1.63%-18.94%3.69%26.09%
Change in YoY Net Profit Growth (%)0.00%95.61%208.32%-232.99%15.52%-48.29%-26.97%28.02%-17.30%22.63%22.40%

Madhya Pradesh Today Media 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:4%
5 Years:-4%
3 Years:3%
TTM:1%
Compounded Profit Growth
10 Years:22%
5 Years:-7%
3 Years:1%
TTM:22%
Stock Price CAGR
10 Years:%
5 Years:28%
3 Years:5%
1 Year:18%
Return on Equity
10 Years:12%
5 Years:8%
3 Years:7%
Last Year:7%

Last Updated: September 5, 2025, 10:05 am

Balance Sheet

Last Updated: January 7, 2026, 4:01 pm

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 0.010.010.011.214.574.574.574.574.574.574.574.574.57
Reserves 1.161.502.153.4917.1021.4525.8028.8631.8734.3136.8440.0341.46
Borrowings 0.000.000.002.848.998.006.876.485.063.932.411.180.95
Other Liabilities 7.467.197.515.997.746.996.064.074.554.862.782.683.28
Total Liabilities 8.638.709.6713.5338.4041.0143.3043.9846.0547.6746.6048.4650.26
Fixed Assets 2.721.742.124.265.657.858.627.697.086.185.616.456.21
CWIP 0.000.000.000.004.060.000.000.000.000.000.000.0016.96
Investments 0.840.840.690.690.690.690.690.690.690.690.690.690.69
Other Assets 5.076.126.868.5828.0032.4733.9935.6038.2840.8040.3041.3226.40
Total Assets 8.638.709.6713.5338.4041.0143.3043.9846.0547.6746.6048.4650.26

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 1.280.152.114.661.150.772.802.861.831.383.032.24
Cash from Investing Activity + -1.61-0.13-0.71-2.47-5.40-2.31-14.49-0.18-0.160.21-0.08-0.97
Cash from Financing Activity + 0.62-0.230.091.0718.70-2.13-1.97-1.15-1.96-1.74-1.62-1.19
Net Cash Flow 0.29-0.221.493.2714.44-3.66-13.651.53-0.30-0.151.330.09
Free Cash Flow -0.330.021.402.02-4.99-2.63-12.002.521.491.392.750.83
CFO/OP 102%35%171%140%46%37%60%74%53%49%83%73%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow1.681.781.471.27-3.10-1.050.48-1.330.570.832.403.20

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 77.5285.2579.7222.9662.05114.20150.89209.96221.66218.90232.44242.21
Inventory Days 73.2562.9389.70172.6098.2456.7453.68145.34259.13235.54222.04141.37
Days Payable 86.90145.4497.44132.986.3951.1216.46180.0259.4965.3315.9719.71
Cash Conversion Cycle 63.862.7471.9962.57153.89119.82188.11175.27421.30389.11438.50363.88
Working Capital Days -60.99-39.66-60.51-75.75-88.87-3.5242.1089.84144.25182.75222.96255.33
ROCE %144.79%58.96%64.31%78.35%31.73%22.57%19.09%12.96%11.67%9.68%9.60%9.08%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2022Mar 2023Jun 2023Sep 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 53.41%53.41%53.41%53.42%53.42%53.42%53.42%53.42%53.42%53.42%53.42%53.42%
Public 46.60%46.58%46.59%46.58%46.58%46.58%46.58%46.58%46.58%46.58%46.58%46.58%
No. of Shareholders 275256262284289284269266271259258256

Shareholding Pattern Chart

No. of Shareholders

Madhya Pradesh Today Media 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.) 6.985.535.346.586.71
Diluted EPS (Rs.) 6.985.535.346.586.71
Cash EPS (Rs.) 8.867.407.298.919.17
Book Value[Excl.RevalReserv]/Share (Rs.) 97.6290.6485.1179.7773.19
Book Value[Incl.RevalReserv]/Share (Rs.) 97.6290.6485.1179.7773.19
Revenue From Operations / Share (Rs.) 47.4947.1947.7543.8641.17
PBDIT / Share (Rs.) 10.7910.9610.8812.7313.41
PBIT / Share (Rs.) 8.919.098.9310.4010.94
PBT / Share (Rs.) 8.297.897.599.139.29
Net Profit / Share (Rs.) 6.985.535.346.586.71
PBDIT Margin (%) 22.7023.2322.7829.0232.56
PBIT Margin (%) 18.7519.2618.7023.7126.57
PBT Margin (%) 17.4416.7115.8820.8022.55
Net Profit Margin (%) 14.6911.7111.1815.0116.29
Return on Networth / Equity (%) 7.156.106.278.259.16
Return on Capital Employeed (%) 9.089.9110.3812.6414.25
Return On Assets (%) 6.575.425.116.536.96
Long Term Debt / Equity (X) 0.000.000.000.020.03
Total Debt / Equity (X) 0.020.040.070.110.16
Asset Turnover Ratio (%) 0.450.450.460.440.43
Current Ratio (X) 6.484.832.712.391.96
Quick Ratio (X) 6.034.242.252.081.86
Inventory Turnover Ratio (X) 9.791.361.882.092.71
Interest Coverage Ratio (X) 11.109.328.1910.818.12
Interest Coverage Ratio (Post Tax) (X) 7.895.735.036.675.07
Enterprise Value (Cr.) 8.2310.9121.7520.769.30
EV / Net Operating Revenue (X) 0.370.500.991.040.49
EV / EBITDA (X) 1.672.184.383.571.52
MarketCap / Net Operating Revenue (X) 0.540.631.021.000.40
Price / BV (X) 0.260.330.570.550.22
Price / Net Operating Revenue (X) 0.540.631.021.000.40
EarningsYield 0.260.180.100.140.40

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Madhya Pradesh Today Media Ltd as of April 3, 2026 is: ₹37.51

Formula: P/E Ratio × (ROE / 100) × Book Value × (1 + Dividend Yield / 100)

Calculated using P/E of 6.3, ROE of 7.2%, book value of ₹101.00, and dividend yield of 2.00%.

As of April 3, 2026, Madhya Pradesh Today Media Ltd is Overvalued by 20.19% compared to the current share price ₹47.00

The stock appears moderately overvalued relative to its fundamental indicators.

Intrinsic Value of Madhya Pradesh Today Media Ltd as of April 3, 2026 is: ₹38.64

Formula: P/E Ratio × (ROE / 100) × Book Value × (1 + Dividend Yield / 100) × (1 + EPS CAGR for Last 5 Years)

Calculated using P/E of 6.3, ROE of 7.2%, book value of ₹101.00, and dividend yield of 2.00%. The 5-year EPS CAGR of 3.00% reflects modest earnings growth, slightly lifting the intrinsic value above fair value.

As of April 3, 2026, Madhya Pradesh Today Media Ltd is Overvalued by 17.79% compared to the current share price ₹47.00

After accounting for the earnings trend, the stock appears overvalued relative to intrinsic worth.

Last 5 Year EPS CAGR: 3.00%

*Investments are subject to market risks

About the Company - Qualitative Analysis

Madhya Pradesh Today Media Ltd. is a Public Limited Listed company incorporated on 18/11/2010 and has its registered office in the State of Madhya Pradesh, India. Company's Corporate Identification Number(CIN) is L22120MP2010PLC024758 and registration number is 024758. Currently Company is involved in the business activities of Publishing of newspapers. Company's Total Operating Revenue is Rs. 21.70 Cr. and Equity Capital is Rs. 4.57 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Entertainment & MediaPlot No. 5, Press Complex, Bhopal Madhya Pradesh 462011Contact not found
Management
NamePosition Held
Mr. Hradayesh Kumar DixitChairman & Managing Director
Mr. Kaustubh DixitNon Executive Director
Mr. Nitin MaheshwariInd. Non-Executive Director
Mrs. Gunjan Kaur DuggalInd. Non-Executive Director
Mr. Shantanu DixitWhole Time Director

FAQ

What is the intrinsic value of Madhya Pradesh Today Media Ltd and is it undervalued?

As of 03 April 2026, Madhya Pradesh Today Media Ltd's intrinsic value is ₹38.64, which is 17.79% lower than the current market price of ₹47.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (7.19 %), book value (₹101), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Madhya Pradesh Today Media Ltd?

Madhya Pradesh Today Media Ltd is trading at ₹47.00 as of 03 April 2026, with a FY2026-2027 high of ₹56.8 and low of ₹26.3. The stock is currently in the middle of its 52-week range. Market cap stands at ₹21.5 Cr..

How does Madhya Pradesh Today Media Ltd's P/E ratio compare to its industry?

Madhya Pradesh Today Media Ltd has a P/E ratio of 6.33, which is below the industry average of 208.76. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Madhya Pradesh Today Media Ltd financially healthy?

Key indicators for Madhya Pradesh Today Media Ltd: ROCE of 9.08 % is on the lower side compared to the industry average of 15.66%; ROE of 7.19 % is below ideal levels (industry average: 12.68%). Dividend yield is 0.00 %.

Is Madhya Pradesh Today Media Ltd profitable and how is the profit trend?

Madhya Pradesh Today Media Ltd reported a net profit of ₹3 Cr in Mar 2025 on revenue of ₹22 Cr. Compared to ₹3 Cr in Mar 2022, the net profit shows an improving trend.

Does Madhya Pradesh Today Media Ltd pay dividends?

Madhya Pradesh Today Media Ltd has a dividend yield of 0.00 % at the current price of ₹47.00. 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 Madhya Pradesh Today Media 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