Sri Adhikari Brothers Television Network Ltd: Intrinsic Value & Share Price Analysis

Q: What is the current share price and 52-week range of Sri Adhikari Brothers Television Network Ltd?

Sri Adhikari Brothers Television Network Ltd is trading at 1,986.00 as of 14 April 2026, with a FY2026-2027 high of 2,260 and low of 435. The stock is currently near its 52-week high. Market cap stands at 5,008 Cr..

Q: Is Sri Adhikari Brothers Television Network Ltd financially healthy?

Key indicators: ROCE of 39.2 % indicates efficient capital utilization. Dividend yield is 0.00 %.

Fair Value

₹208.66Overvalued by 89.49%vs CMP ₹1,986.00

P/E (15.0) × ROE (391.0%) × BV (₹4.36) × DY (2.00%)

Defaults: P/E=15

₹107.30Overvalued by 94.60%vs CMP ₹1,986.00

MoS: -1750.9% (Negative)Confidence: 50/100 (Moderate)Models: All 2: Overvalued

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹154.52	69%	Over (-92.2%)
Revenue Multiple	Revenue	₹2.38	31%	Over (-99.9%)
Consensus (2 models)		₹107.30	100%	Overvalued

Key Drivers: EPS CAGR -25.9% 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: -25.9% · Defaults: P/E=15

*Investments are subject to market risks

Investment Snapshot

Sri Adhikari Brothers Television Network Ltd scores 57/100 (Average)

Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison

Stock Health56/100 · Moderate

ROCE 39.2% ExcellentROE 391.0% ExcellentD/E -0.04 Low debtInterest Coverage 0.0x RiskyProfitable 0/5 years Inconsistent

Smart Money65/100 · Strong

DII holding up 39.24% MF buyingPromoter holding at 59.2% Stable

Earnings Quality40/100 · Moderate

OPM contracting (0% → -49%) Declining

Quarterly Momentum60/100 · Moderate

Revenue (4Q): +31% YoY AcceleratingOPM: -2,366.7% (down 2,377.7% YoY) Margin pressure

Industry Rank75/100 · Strong

ROCE 39.2% vs industry 29.6% Above peersROE 391.0% vs industry 69.5% Above peers

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: February 10, 2026, 9:32 pm

Market Cap	5,008 Cr.
Current Price	1,986
Intrinsic Value	₹107.30
High / Low	2,260/435
Stock P/E
Book Value	4.36
Dividend Yield	0.00 %
ROCE	39.2 %
ROE	391 %
Face Value	10.0
PEG Ratio	0.00

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Sri Adhikari Brothers Television Network Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Sri Adhikari Brothers Television Network Ltd	5,008 Cr.	1,986	2,260/435		4.36	0.00 %	39.2 %	391 %	10.0
Tips Industries Ltd	6,578 Cr.	515	718/481	34.9	20.1	2.53 %	109 %	82.9 %	1.00
PVR Inox Ltd	9,280 Cr.	945	1,250/826	165	724	0.00 %	2.72 %	4.18 %	10.0
Exhicon Events Media Solutions Ltd	621 Cr.	421	595/226	16.7	114	0.04 %	34.6 %	26.6 %	10.0
Dish TV India Ltd	405 Cr.	2.20	6.55/1.82		18.8	0.00 %	%	%	1.00
Industry Average	8,164.00 Cr	664.03		55.38	174.02	0.57%	29.64%	69.51%	5.56

All Competitor Stocks of Sri Adhikari Brothers Television Network Ltd

Quarterly Result

Metric	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025
Sales	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	0.32	2.45	1.09	1.27	2.36	1.39	0.03
Expenses	0.16	0.19	0.17	0.32	0.18	0.30	0.43	4.72	0.97	1.31	2.44	1.02	0.74
Operating Profit	-0.16	-0.19	-0.17	-0.32	-0.18	-0.30	-0.11	-2.27	0.12	-0.04	-0.08	0.37	-0.71
OPM %							-34.38%	-92.65%	11.01%	-3.15%	-3.39%	26.62%	-2,366.67%
Other Income	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	0.50	-0.00	-0.00	-22.76	0.21	0.34
Interest	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	0.03	0.01	0.03	-0.00	1.45
Depreciation	5.11	5.11	5.11	5.11	5.11	5.11	5.11	3.42	0.04	0.04	0.04	0.04	0.04
Profit before tax	-5.27	-5.30	-5.28	-5.43	-5.29	-5.41	-5.22	-5.19	0.05	-0.09	-22.91	0.54	-1.86
Tax %	-0.00%	-0.00%	-0.00%	-0.00%	-0.00%	-0.00%	-0.00%	4.82%	-0.00%	-0.00%	-0.04%	-0.00%	-0.00%
Net Profit	-5.26	-5.30	-5.28	-5.43	-5.29	-5.41	-5.22	-5.35	0.05	-0.09	-22.79	0.44	-1.86
EPS in Rs	-1.51	-1.52	-1.51	-1.56	-1.52	-1.55	-1.50	-2.11	0.02	-0.04	-8.98	0.17	-0.73

Last Updated: January 10, 2026, 1:17 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: October 15, 2025, 4:23 am

Metric	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	180	103	132	138	57	15	-1	0	0	0	3	6	5
Expenses	132	74	80	97	62	24	-0	1	1	1	6	6	6
Operating Profit	48	30	52	41	-4	-9	-1	-1	-1	-1	-3	0	-0
OPM %	27%	29%	39%	30%	-7%	-56%					-104%	6%	-9%
Other Income	0	4	4	1	-1	1	1	0	0	0	0	-23	-22
Interest	19	8	16	15	16	12	13	4	0	0	0	0	1
Depreciation	21	15	25	19	23	24	23	20	20	20	19	0	0
Profit before tax	8	11	14	8	-44	-44	-37	-25	-21	-21	-21	-22	-24
Tax %	34%	16%	6%	29%	0%	0%	0%	0%	-0%	0%	1%	-0%
Net Profit	5	9	13	5	-53	-44	-37	-25	-21	-21	-21	-22	-24
EPS in Rs	1.74	2.46	3.75	1.52	-15.11	-12.50	-10.55	-7.15	-6.09	-6.09	-8.38	-8.82	-9.58
Dividend Payout %	34%	24%	16%	40%	0%	0%	0%	0%	0%	0%	0%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	80.00%	44.44%	-61.54%	-1160.00%	16.98%	15.91%	32.43%	16.00%	0.00%	0.00%	-4.76%
Change in YoY Net Profit Growth (%)	0.00%	-35.56%	-105.98%	-1098.46%	1176.98%	-1.07%	16.52%	-16.43%	-16.00%	0.00%	-4.76%

Sri Adhikari Brothers Television Network 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:	-25%
5 Years:	%
3 Years:	%
TTM:	31%

Compounded Profit Growth
10 Years:	-25%
5 Years:	15%
3 Years:	26%
TTM:	91%

Stock Price CAGR
10 Years:	18%
5 Years:	286%
3 Years:	764%
1 Year:	73%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	400%

Last Updated: September 5, 2025, 1:36 pm

Balance Sheet

Last Updated: August 14, 2025, 11:36 am

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	28	35	35	35	35	35	35	35	35	35	25	25
Reserves	138	168	61	67	14	-30	-67	-92	-113	-135	-14	-36
Borrowings	124	209	133	167	3	2	2	2	2	2	1	0
Other Liabilities	48	66	45	34	192	193	206	210	209	210	61	66
Total Liabilities	337	479	274	303	245	200	176	155	133	113	74	55
Fixed Assets	156	243	165	221	198	172	149	129	107	86	37	6
CWIP	13	14	14	14	14	14	14	14	14	14	0	10
Investments	32	40	18	9	0	0	0	0	0	0	0	0
Other Assets	136	183	77	59	33	14	13	13	12	13	37	39
Total Assets	337	479	274	303	245	200	176	155	133	113	74	55

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2021	Mar 2022	Mar 2024	Mar 2025
Cash from Operating Activity +	34	42	105	59	18	-1	-0	-0	-11	6
Cash from Investing Activity +	-36	-141	-64	-76	-1	1	0	0	45	-2
Cash from Financing Activity +	3	105	-47	17	-19	-1	0	0	-10	0
Net Cash Flow	1	7	-7	-0	-1	-0	-0	-0	24	4

Free Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	-76.00	-179.00	-81.00	-126.00	-7.00	-11.00	-3.00	-3.00	-3.00	-3.00	-4.00	0.00

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 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2024	Mar 2025
Debtor Days	120	235	106	67	44	49	-96	358	28
Inventory Days						44		0	0
Days Payable						90
Cash Conversion Cycle	120	235	106	67	44	3	-96	358	28
Working Capital Days	-52	-67	20	-30	-977	-4,203	-60,821	-7,468	-3,645
ROCE %	10%	5%	9%	9%	-17%	-103%			39%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025
Promoters	22.12%	22.12%	22.12%	22.12%	22.12%	59.52%	59.52%	59.33%	59.33%	59.22%	59.22%	59.23%
DIIs	16.38%	16.38%	16.38%	16.38%	16.38%	0.23%	0.23%	0.44%	0.26%	0.09%	39.50%	39.50%
Public	61.48%	61.48%	61.48%	61.49%	61.49%	40.25%	40.25%	40.23%	40.42%	40.67%	1.28%	1.27%
No. of Shareholders	13,216	13,209	13,128	13,035	12,951	8,627	8,340	8,208	11,626	13,723	14,013	14,288

Shareholding Pattern Chart

No. of Shareholders

Sri Adhikari Brothers Television Network 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

Month	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	-8.82	-8.39	-6.09	-6.08	-7.14
Diluted EPS (Rs.)	-8.82	-8.39	-6.09	-6.08	-7.14
Cash EPS (Rs.)	-8.77	-1.03	-0.24	-0.23	-1.29
Book Value[Excl.RevalReserv]/Share (Rs.)	-4.35	4.64	-28.52	-22.43	-16.28
Book Value[Incl.RevalReserv]/Share (Rs.)	-4.35	4.64	-28.52	-22.43	-16.28
Revenue From Operations / Share (Rs.)	2.41	1.09	0.00	0.00	0.00
PBDIT / Share (Rs.)	0.25	-0.93	-0.24	-0.24	-0.23
PBIT / Share (Rs.)	0.20	-8.32	-6.09	-6.08	-6.09
PBT / Share (Rs.)	-8.83	-8.32	-6.09	-6.08	-7.13
Net Profit / Share (Rs.)	-8.82	-8.42	-6.09	-6.08	-7.15
NP After MI And SOA / Share (Rs.)	-8.82	-8.39	-6.09	-6.08	-7.14
PBDIT Margin (%)	10.79	-85.51	0.00	0.00	0.00
PBIT Margin (%)	8.36	-764.17	0.00	0.00	0.00
PBT Margin (%)	-366.82	-764.36	0.00	0.00	0.00
Net Profit Margin (%)	-366.73	-773.52	0.00	0.00	0.00
NP After MI And SOA Margin (%)	-366.61	-770.49	0.00	0.00	0.00
Return on Networth / Equity (%)	0.00	-188.81	0.00	0.00	0.00
Return on Capital Employeed (%)	-5.58	-167.78	24.23	31.97	48.79
Return On Assets (%)	-40.47	-28.78	-18.82	-15.95	-16.07
Total Debt / Equity (X)	0.00	0.11	-0.02	-0.03	-0.04
Asset Turnover Ratio (%)	0.09	0.02	0.00	0.00	0.00
Current Ratio (X)	0.49	0.48	0.02	0.02	0.02
Quick Ratio (X)	0.49	0.48	0.01	0.01	0.01
Interest Coverage Ratio (X)	10.36	-453.87	-8457.00	-2101.25	-0.22
Interest Coverage Ratio (Post Tax) (X)	8.12	-4104.62	-212663.00	-53111.50	-5.81
Enterprise Value (Cr.)	1516.93	-13.28	7.73	8.70	10.82
EV / Net Operating Revenue (X)	248.47	-4.81	0.00	0.00	0.00
EV / EBITDA (X)	2301.17	5.63	-9.14	-10.35	-13.35
MarketCap / Net Operating Revenue (X)	253.02	3.47	0.00	0.00	0.00
Price / BV (X)	-139.86	0.85	-0.05	-0.08	-0.14
Price / Net Operating Revenue (X)	253.03	3.47	0.00	0.00	0.00
EarningsYield	-0.01	-2.22	-3.80	-3.30	-2.95

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Sri Adhikari Brothers Television Network Ltd. is a Public Limited Listed company incorporated on 19/12/1994 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L32200MH1994PLC083853 and registration number is 083853. Currently Company is involved in the business activities of Motion picture, video and television programme activities. Company's Total Operating Revenue is Rs. 6.01 Cr. and Equity Capital is Rs. 25.37 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Entertainment & Media	6th Floor, Adhikari Chambers, Mumbai Maharashtra 400053	Contact not found

Management
Name	Position Held
Mr. Ravi Adhikari	Chairman & Non-Exe.Director
Mr. Kailasnath Adhikari	Managing Director
Mrs. Latasha Jadhav	Non Executive Woman Director
Mr. Pritesh Rajgor	Ind. Non-Executive Director
Mr. M Soundara Pandian	Ind. Non-Executive Director
Mr. Umakanth Bhyravajoshyulu	Ind. Non-Executive Director
Dr. Ganesh P Raut	Ind. Non-Executive Director
Ms. Neha Vinod Kothari	Ind. Non-Executive Director

FAQ

What is the intrinsic value of Sri Adhikari Brothers Television Network Ltd and is it undervalued?

As of 14 April 2026, Sri Adhikari Brothers Television Network Ltd's intrinsic value is ₹107.30, which is 94.60% lower than the current market price of ₹1,986.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (391 %), book value (₹4.36), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Sri Adhikari Brothers Television Network Ltd?

Sri Adhikari Brothers Television Network Ltd is trading at ₹1,986.00 as of 14 April 2026, with a FY2026-2027 high of ₹2,260 and low of ₹435. The stock is currently near its 52-week high. Market cap stands at ₹5,008 Cr..

How does Sri Adhikari Brothers Television Network Ltd's P/E ratio compare to its industry?

Sri Adhikari Brothers Television Network Ltd has a P/E ratio of , which is below the industry average of 55.38. This is broadly in line with or below the industry average.

Is Sri Adhikari Brothers Television Network Ltd financially healthy?

Key indicators for Sri Adhikari Brothers Television Network Ltd: ROCE of 39.2 % indicates efficient capital utilization; ROE of 391 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Sri Adhikari Brothers Television Network Ltd profitable and how is the profit trend?

Sri Adhikari Brothers Television Network Ltd reported a net profit of ₹-22 Cr in Mar 2025 on revenue of ₹6 Cr. Compared to ₹-21 Cr in Mar 2022, the net profit shows a mixed trend.

Does Sri Adhikari Brothers Television Network Ltd pay dividends?

Sri Adhikari Brothers Television Network Ltd has a dividend yield of 0.00 % at the current price of ₹1,986.00. The company is currently not paying meaningful dividends.