Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:41 am
Author: Getaka|Social: XLinkedIn

Siti Networks Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹24.60Undervalued by 8,100.00%vs CMP ₹0.30

P/E (15.0) × ROE (15.0%) × BV (₹13.40) × DY (2.00%)

Defaults: P/E=15, ROE=15%

₹13.87Undervalued by 4,523.33%vs CMP ₹0.30
MoS: +97.8% (Strong)Confidence: 53/100 (Moderate)Models: All 3: Undervalued
ModelCategoryValueWeightSignal
PE-ROEEarnings₹26.6844%Under (+8793.3%)
EV/EBITDAEnterprise₹1.0529%Under (+250%)
Revenue MultipleRevenue₹6.7526%Under (+2150%)
Consensus (3 models)₹13.87100%Undervalued
Key Drivers: Wide model spread (₹1–₹27) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 8.4% · Defaults: P/E=15, ROE=15%

*Investments are subject to market risks

Investment Snapshot

38
Siti Networks Ltd scores 38/100 (Weak)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health26/100 · Weak
ROCE 0.0% WeakROE 0.0% WeakD/E -1.46 Low debtInterest Coverage 0.0x RiskyProfitable 0/5 years Inconsistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 6.1% Stable
Earnings Quality50/100 · Moderate
OPM contracting (11% → 1%) DecliningWorking capital: -577 days (improving) Efficient
Quarterly Momentum35/100 · Weak
Revenue (4Q): -7% YoY Declining
Industry Rank40/100 · Moderate
3Y sales CAGR: -7% Shrinking

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, 3:41 am

Market Cap 26.2 Cr.
Current Price 0.30
Intrinsic Value₹13.87
High / Low 0.59/0.28
Stock P/E
Book Value 13.4
Dividend Yield0.00 %
ROCE%
ROE%
Face Value 1.00
PEG Ratio0.00

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

View Share Price Target for Siti Networks Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Hathway Bhawani Cabletel & Datacom Ltd 9.40 Cr. 11.6 21.7/9.8040.9 2.190.00 %3.38 %2.25 % 10.0
G V Films Ltd 63.4 Cr. 0.34 0.74/0.30186 0.610.00 %2.36 %2.68 % 1.00
Encash Entertainment Ltd 10.2 Cr. 26.2 27.6/26.2 20.30.00 %4.70 %4.70 % 10.0
Diksat Transworld Ltd 191 Cr. 109 146/100299 14.10.00 %2.82 %0.24 % 10.0
Cyber Media (India) Ltd 25.9 Cr. 12.5 22.9/11.310.3 5.430.00 %4.52 %% 10.0
Industry Average2,695.38 Cr98.69208.7637.150.28%15.66%12.68%6.15

All Competitor Stocks of Siti Networks Ltd

Quarterly Result

MetricJun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
Sales 331342335338322312323283308303279289271
Expenses 302310310304321306310340302303293297273
Operating Profit 293225331612-577-1-14-8-2
OPM % 9%9%8%10%0%2%4%-20%2%-0%-5%-3%-1%
Other Income 3910523476465187
Interest 30292828272524-62424242424
Depreciation 797875112747063263433312724
Profit before tax -78-66-68-102-99-85-710-47-52-64-42-43
Tax % -0%3%1%-1%-1%-1%2%-7,725%1%4%5%7%2%
Net Profit -77-68-69-101-97-84-739-48-54-67-45-44
EPS in Rs -0.84-0.76-0.74-0.88-1.00-0.91-0.800.22-0.53-0.58-0.71-0.58-0.52

Last Updated: December 29, 2025, 3:04 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: December 15, 2025, 4:38 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 6979061,1461,1951,4101,4421,6081,5371,4461,3451,2911,1791,141
Expenses 5837689009921,1001,1191,2941,2941,2541,2251,2601,1951,166
Operating Profit 11413824620331132331424319212031-17-25
OPM % 16%15%21%17%22%22%20%16%13%9%2%-1%-2%
Other Income 1230236-3-42-35-11025973336
Interest 119121140127140171158126120115829697
Depreciation 84133165241326365346349331344258125115
Profit before tax -77-85-36-160-158-254-224-243-259-314-212-205-201
Tax % 8%20%14%12%7%4%-4%-1%1%0%-3%4%
Net Profit -83-102-41-179-170-264-214-241-261-315-205-213-210
EPS in Rs -1.81-1.61-0.60-2.16-2.22-3.05-2.32-2.75-2.89-3.21-2.11-2.40-2.39
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-22.89%59.80%-336.59%5.03%-55.29%18.94%-12.62%-8.30%-20.69%34.92%-3.90%
Change in YoY Net Profit Growth (%)0.00%82.70%-396.39%341.61%-60.32%74.23%-31.56%4.32%-12.39%55.61%-38.82%

Siti Networks 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:3%
5 Years:-6%
3 Years:-7%
TTM:-9%
Compounded Profit Growth
10 Years:-24%
5 Years:-8%
3 Years:4%
TTM:15%
Stock Price CAGR
10 Years:-34%
5 Years:-23%
3 Years:-34%
1 Year:-50%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Last Updated: September 5, 2025, 1:31 pm

Balance Sheet

Last Updated: July 25, 2025, 2:20 pm

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital 526879878787878787878787
Reserves 61115492450256111-92-332-584-863-1,047-1,256
Borrowings 1,2621,3951,1351,3711,4481,4541,1791,018983919773772
Other Liabilities 4476581,2251,2311,2981,1611,2011,0851,1681,2671,5121,712
Total Liabilities 1,8232,2362,9313,1393,0892,8132,3751,8581,6541,4101,3261,315
Fixed Assets 7688951,3891,7112,0311,7621,5081,2361,007732513425
CWIP 17019953842915399595586616978
Investments 2225515201114280102
Other Assets 8831,1411,001993901937788555547615663710
Total Assets 1,8232,2362,9313,1393,0892,8132,3751,8581,6541,4101,3261,315

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 16412239013734143750429918418128183
Cash from Investing Activity + -461-293-636-624-387-185-42-139-182-64-163-72
Cash from Financing Activity + 523249184290-32-274-358-225-51-76-149-2
Net Cash Flow 22578-62-197-77-22104-64-5041-318
Free Cash Flow -316-173-239-482-451984521502814023536
CFO/OP 163%98%173%66%118%137%167%115%95%148%953%-615%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow113.00137.00245.00202.00310.00322.00313.00242.00-791.00-799.00-742.00-789.00

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 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 1021328311195100685564687579
Inventory Days
Days Payable
Cash Conversion Cycle 1021328311195100685564687579
Working Capital Days -91-141-206-137-263-211-273-319-381-456-504-577
ROCE %4%2%6%-1%0%-1%-1%-8%-17%-50%-1,293%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 6.10%6.10%6.10%6.10%6.10%6.10%6.10%6.10%6.10%6.10%6.10%6.10%
FIIs 3.99%3.99%3.96%2.05%2.05%2.05%2.05%2.05%2.05%2.05%2.05%2.05%
DIIs 0.00%0.00%2.43%2.43%2.43%2.43%2.43%2.43%2.43%2.43%2.43%2.43%
Public 89.90%89.89%87.51%89.42%89.42%89.41%89.43%89.42%89.41%89.42%89.42%89.42%
No. of Shareholders 1,88,7171,87,4641,85,4681,85,0091,92,8552,16,8702,31,2322,53,8442,60,1882,57,6852,54,9652,53,143

Shareholding Pattern Chart

No. of Shareholders

Siti Networks 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 1.001.001.001.001.00
Basic EPS (Rs.) -2.45-2.35-3.62-2.89-2.75
Diluted EPS (Rs.) -2.45-2.35-3.62-2.89-2.75
Cash EPS (Rs.) -1.010.600.330.801.21
Book Value[Excl.RevalReserv]/Share (Rs.) -13.39-10.99-8.89-4.74-1.76
Book Value[Incl.RevalReserv]/Share (Rs.) -13.39-10.99-8.89-4.74-1.76
Revenue From Operations / Share (Rs.) 13.5014.7915.4216.5717.61
PBDIT / Share (Rs.) 0.190.661.762.302.97
PBIT / Share (Rs.) -1.24-2.29-2.18-1.49-1.03
PBT / Share (Rs.) -2.35-2.42-3.60-2.96-2.81
Net Profit / Share (Rs.) -2.44-2.34-3.61-2.99-2.79
NP After MI And SOA / Share (Rs.) -2.40-2.11-3.21-2.89-2.75
PBDIT Margin (%) 1.424.5011.4413.9016.88
PBIT Margin (%) -9.19-15.44-14.15-8.96-5.82
PBT Margin (%) -17.37-16.37-23.33-17.88-15.96
Net Profit Margin (%) -18.07-15.84-23.41-18.02-15.84
NP After MI And SOA Margin (%) -17.77-14.24-20.81-17.45-15.59
Return on Capital Employeed (%) 10.3023.7929.9055.64-68.78
Return On Assets (%) -15.92-13.87-19.84-15.29-12.86
Long Term Debt / Equity (X) -0.01-0.01-0.01-0.21-0.87
Total Debt / Equity (X) -0.65-0.80-1.18-1.98-1.46
Asset Turnover Ratio (%) 0.890.940.870.410.40
Current Ratio (X) 0.300.300.260.260.29
Quick Ratio (X) 0.300.300.260.260.28
Inventory Turnover Ratio (X) 0.000.000.000.891.42
Interest Coverage Ratio (X) 0.170.711.331.672.06
Interest Coverage Ratio (Post Tax) (X) -1.21-2.36-1.66-1.09-0.69
Enterprise Value (Cr.) 619.73651.98882.151225.43409.52
EV / Net Operating Revenue (X) 0.520.500.650.840.26
EV / EBITDA (X) 36.8911.215.736.091.58
MarketCap / Net Operating Revenue (X) 0.030.040.070.170.04
Price / BV (X) -0.03-0.05-0.13-0.50-0.31
Price / Net Operating Revenue (X) 0.030.040.070.170.04
EarningsYield -4.80-3.24-2.77-1.01-3.16

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

SITI Networks Ltd. is a Public Limited Listed company incorporated on 24/03/2006 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L64200MH2006PLC160733 and registration number is 160733. Currently Company is involved in the business activities of Activities of the cable operators. Company's Total Operating Revenue is Rs. 356.34 Cr. and Equity Capital is Rs. 87.27 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Entertainment & MediaUnit No. 38, 1st Floor, A Wing, Madhu Industrial Estate, Mumbai Maharashtra 400013Contact not found
Management
NamePosition Held
Mr. Suresh Kumar AroraExecutive Director
Mr. Amitabh KumarNon Exe.Non Ind.Director
Mr. Bhanu Pratap SinghNon Exe.Non Ind.Director
Ms. Kavita KapahiNon Exe.Non Ind.Director
Mr. Sunil Kumar MaheshwariNon Exe.Non Ind.Director
Ms. Shilpi AsthanaInd. Non-Executive Director

FAQ

What is the intrinsic value of Siti Networks Ltd and is it undervalued?

As of 14 April 2026, Siti Networks Ltd's intrinsic value is ₹13.87, which is 4523.33% higher than the current market price of ₹0.30, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (%), book value (₹13.4), dividend yield (0.00 %), and 5-year EPS CAGR.

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

Siti Networks Ltd is trading at ₹0.30 as of 14 April 2026, with a FY2026-2027 high of ₹0.59 and low of ₹0.28. The stock is currently near its 52-week low. Market cap stands at ₹26.2 Cr..

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

Siti Networks Ltd has a P/E ratio of , which is below the industry average of 208.76. This is broadly in line with or below the industry average.

Is Siti Networks Ltd financially healthy?

Key indicators for Siti Networks Ltd: ROCE of % is on the lower side compared to the industry average of 15.66%; ROE of % is below ideal levels (industry average: 12.68%). Dividend yield is 0.00 %.

Is Siti Networks Ltd profitable and how is the profit trend?

Siti Networks Ltd reported a net profit of ₹-213 Cr in Mar 2025 on revenue of ₹1,179 Cr. Compared to ₹-261 Cr in Mar 2022, the net profit shows a mixed trend.

Does Siti Networks Ltd pay dividends?

Siti Networks Ltd has a dividend yield of 0.00 % at the current price of ₹0.30. 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 Siti Networks 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