Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: March 30, 2026, 4:21 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 504375 | NSE: SOFTBPO

IDream Film Infrastructure Company Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹554.47Undervalued by 95.24%vs CMP ₹284.00

P/E (15.0) × ROE (15.0%) × BV (₹302.00) × DY (2.00%)

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

₹1,884.24Undervalued by 563.46%vs CMP ₹284.00
MoS: +84.9% (Strong)Confidence: 55/100 (Moderate)Models: All 4: Undervalued
ModelCategoryValueWeightSignal
PE-ROEEarnings₹1,570.5730%Under (+453%)
Graham NumberEarnings₹1,029.6130%Under (+262.5%)
DCFCash Flow₹3,560.6924%Under (+1153.8%)
Earnings YieldEarnings₹1,560.1016%Under (+449.3%)
Consensus (4 models)₹1,884.24100%Undervalued
Key Drivers: EPS CAGR 183.3% lifts DCF — verify sustainability.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 183.3% · Defaults: P/E=15, ROE=15%

*Investments are subject to market risks

Investment Snapshot

37
IDream Film Infrastructure Company Ltd scores 37/100 (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 -0.92 Low debtInterest Coverage 0.0x RiskyProfitable 0/5 years Inconsistent
Smart Money50/100 · Moderate
Promoter holding at 60.0% Stable
Earnings Quality40/100 · Moderate
OPM contracting (0% → -88%) Declining
Quarterly Momentum35/100 · Weak
Revenue (4Q): -100% YoY Declining
Industry Rank50/100 · 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: March 30, 2026, 4:21 am

Market Cap 4.26 Cr.
Current Price 284
Intrinsic Value₹1,884.24
High / Low 365/126
Stock P/E
Book Value 302
Dividend Yield0.00 %
ROCE%
ROE%
Face Value 10.0
PEG Ratio0.00

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

View Share Price Target for IDream Film Infrastructure Company Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
IDream Film Infrastructure Company Ltd 4.26 Cr. 284 365/126 3020.00 %%% 10.0
I Power Solutions India Ltd 11.9 Cr. 20.1 23.4/16.7 11.00.00 %11.6 %16.9 % 10.0
Hypersoft Technologies Ltd 1,021 Cr. 121 135/20.3341 9.970.00 %20.6 %9.07 % 10.0
Euphoria Infotech (India) Ltd 6.60 Cr. 22.8 64.9/22.54.46 58.70.00 %16.2 %11.5 % 10.0
AccelerateBS India Ltd 57.3 Cr. 167 199/67.039.0 15.00.60 %22.2 %17.6 % 10.0
Industry Average93,414.06 Cr648.3343.95156.220.97%20.61%18.63%7.00

All Competitor Stocks of IDream Film Infrastructure Company Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 0.000.000.000.000.000.040.000.000.000.000.000.000.00
Expenses 0.020.010.020.020.030.040.030.030.040.040.030.030.12
Operating Profit -0.02-0.01-0.02-0.02-0.030.00-0.03-0.03-0.04-0.04-0.03-0.03-0.12
OPM % 0.00%
Other Income 0.000.000.000.000.000.000.000.000.000.000.000.002.64
Interest 0.020.020.020.020.020.020.020.020.020.020.020.020.02
Depreciation 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Profit before tax -0.04-0.03-0.04-0.04-0.05-0.02-0.05-0.05-0.06-0.06-0.05-0.052.50
Tax % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Net Profit -0.04-0.03-0.04-0.04-0.05-0.02-0.05-0.05-0.06-0.06-0.05-0.052.50
EPS in Rs -2.67-2.00-2.67-2.67-3.33-1.33-3.33-3.33-4.00-4.00-3.33-3.33166.67

Last Updated: March 3, 2026, 9:06 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 18, 2026, 11:37 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Expenses 0.050.080.090.090.100.100.100.110.110.110.110.130.22
Operating Profit -0.05-0.08-0.09-0.09-0.10-0.10-0.10-0.11-0.11-0.11-0.11-0.13-0.22
OPM % -175.00%
Other Income 0.000.000.000.00-2.230.000.000.000.010.000.040.002.64
Interest 0.000.000.010.190.220.260.290.130.280.150.080.090.08
Depreciation 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Profit before tax -0.05-0.08-0.10-0.28-2.55-0.36-0.39-0.24-0.38-0.26-0.15-0.222.34
Tax % 0.00%0.00%0.00%0.00%0.78%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Net Profit -0.05-0.08-0.10-0.29-2.57-0.36-0.39-0.24-0.38-0.26-0.15-0.222.34
EPS in Rs -3.33-5.33-6.67-19.33-171.33-24.00-26.00-16.00-25.33-17.33-10.00-14.67156.01
Dividend Payout % 0.00%0.00%0.00%0.00%0.00%0.00%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 (%)-60.00%-25.00%-190.00%-786.21%85.99%-8.33%38.46%-58.33%31.58%42.31%-46.67%
Change in YoY Net Profit Growth (%)0.00%35.00%-165.00%-596.21%872.20%-94.33%46.79%-96.79%89.91%10.73%-88.97%

IDream Film Infrastructure Company Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

No data available for the compounded sales growth chart.

Balance Sheet

Last Updated: October 10, 2025, 4:18 pm

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital 0.150.150.150.150.150.150.150.150.150.150.150.15
Reserves -0.85-0.93-1.04-0.02-2.56-2.90-3.26-3.68-4.06-4.32-4.47-4.68
Borrowings 2.963.033.132.102.352.632.933.283.603.773.894.00
Other Liabilities 0.010.010.030.040.060.130.190.260.320.410.440.54
Total Liabilities 2.272.262.272.270.000.010.010.010.010.010.010.01
Fixed Assets 0.000.000.000.000.000.000.000.000.000.000.000.00
CWIP 2.072.042.232.230.000.000.000.000.000.000.000.00
Investments 0.000.000.000.000.000.000.000.000.000.000.000.00
Other Assets 0.200.220.040.040.000.010.010.010.010.010.010.01
Total Assets 2.272.262.272.270.000.010.010.010.010.010.010.01

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + -0.04-0.09-0.10-0.09-0.09-0.09-0.08-0.09-0.08-0.09-0.12-0.11
Cash from Investing Activity + 0.000.020.000.000.000.000.000.000.000.000.000.00
Cash from Financing Activity + 0.040.060.110.090.090.090.080.090.080.100.120.11
Net Cash Flow 0.000.000.000.000.000.000.000.000.000.000.000.00
Free Cash Flow -0.04-0.07-0.10-0.09-0.09-0.09-0.08-0.09-0.08-0.09-0.12-0.11
CFO/OP 80%112%111%100%90%90%80%82%73%82%109%85%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-3.01-3.11-3.22-2.19-2.45-2.73-3.03-3.39-3.71-3.88-4.00-4.13

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
Inventory Days
Days Payable
Cash Conversion Cycle
Working Capital Days
ROCE %-2.21%-3.55%-4.01%-4.03%-9.22%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 60.00%60.00%60.00%60.00%60.00%60.00%60.00%60.00%60.00%60.00%60.00%60.00%
Public 40.00%40.00%40.00%40.00%40.00%40.00%40.01%40.01%40.01%40.01%40.00%40.00%
No. of Shareholders 245245240240234234233233230228226225

Shareholding Pattern Chart

No. of Shareholders

IDream Film Infrastructure Company Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE / ROE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) -14.40-10.19-17.26-25.09-15.79
Diluted EPS (Rs.) -14.40-10.19-17.26-25.09-15.79
Cash EPS (Rs.) -14.40-10.19-17.26-25.09-15.79
Book Value[Excl.RevalReserv]/Share (Rs.) -302.59-288.19-278.01-260.75-235.66
Book Value[Incl.RevalReserv]/Share (Rs.) -302.59-288.19-278.01-260.75-235.66
PBDIT / Share (Rs.) -8.46-4.96-7.51-6.11-7.17
PBIT / Share (Rs.) -8.46-4.96-7.51-6.11-7.17
PBT / Share (Rs.) -14.40-10.19-17.26-25.09-15.79
Net Profit / Share (Rs.) -14.40-10.19-17.26-25.09-15.79
NP After MI And SOA / Share (Rs.) -14.40-10.19-17.26-25.09-15.79
Return on Capital Employeed (%) 3.622.193.3429.2343.00
Return On Assets (%) -8307.69-2589.83-4315.00-5453.62-3883.60
Long Term Debt / Equity (X) -0.22-0.21-0.19-0.91-0.92
Total Debt / Equity (X) -0.88-0.89-0.90-0.91-0.92
Current Ratio (X) 0.000.000.000.020.02
Quick Ratio (X) 0.000.000.000.020.02
Interest Coverage Ratio (X) -1.42-0.94-0.76-0.32-0.83
Interest Coverage Ratio (Post Tax) (X) -1.42-0.94-0.76-0.32-0.83
Enterprise Value (Cr.) 5.795.165.305.224.91
EV / EBITDA (X) -45.66-69.36-47.06-56.95-45.68
Price / BV (X) -0.39-0.29-0.36-0.41-0.46
EarningsYield -0.12-0.11-0.16-0.23-0.14

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

IDream Film Infrastructure Company Ltd. is a Public Limited Listed company incorporated on 03/10/1981 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L51900MH1981PLC025354 and registration number is 025354. Currently company belongs to the Industry of IT Consulting & Software. Company's Total Operating Revenue is Rs. 0.00 Cr. and Equity Capital is Rs. 0.15 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
IT Consulting & SoftwareFlat No. B-4501 & 4601, Mumbai Maharashtra 400011Contact not found
Management
NamePosition Held
Mrs. Kalpana MorakhiaManaging Director
Mr. Paresh Shrikrishna KadamIndependent Director
Mr. Dhiresh Kusheshwar ThakurIndependent Director

FAQ

What is the intrinsic value of IDream Film Infrastructure Company Ltd and is it undervalued?

As of 14 April 2026, IDream Film Infrastructure Company Ltd's intrinsic value is ₹1884.24, which is 563.46% higher than the current market price of ₹284.00, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (%), book value (₹302), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of IDream Film Infrastructure Company Ltd?

IDream Film Infrastructure Company Ltd is trading at ₹284.00 as of 14 April 2026, with a FY2026-2027 high of ₹365 and low of ₹126. The stock is currently in the middle of its 52-week range. Market cap stands at ₹4.26 Cr..

How does IDream Film Infrastructure Company Ltd's P/E ratio compare to its industry?

IDream Film Infrastructure Company Ltd has a P/E ratio of , which is below the industry average of 43.95. This is broadly in line with or below the industry average.

Is IDream Film Infrastructure Company Ltd financially healthy?

Key indicators for IDream Film Infrastructure Company Ltd: ROCE of % is on the lower side compared to the industry average of 20.61%; ROE of % is below ideal levels (industry average: 18.63%). Dividend yield is 0.00 %.

Is IDream Film Infrastructure Company Ltd profitable and how is the profit trend?

IDream Film Infrastructure Company Ltd reported a net profit of ₹0 Cr in Mar 2025. Compared to ₹0 Cr in Mar 2022, the net profit shows a mixed trend.

Does IDream Film Infrastructure Company Ltd pay dividends?

IDream Film Infrastructure Company Ltd has a dividend yield of 0.00 % at the current price of ₹284.00. 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 IDream Film Infrastructure Company 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