Esha Media Research Ltd

₹ 10.4 2.57%

24 Apr 3:09 p.m.

About

Incorporated in 1998, Esha Media Research Ltd is in the business of television media monitoring^[1]

Key Points

Business Overview:^[1]
Company monitors 200+ channels in all different Indian languages broadcast across the country. The monitoring is done using equipment that allows to record, retrieve, transcribe, translate, and deliver reports in formats ranging from CD and DVD to immediate uploads via FTP or a customized web page.

Website BSE

Market Cap ₹ 8.09 Cr.
Current Price ₹ 10.4
High / Low ₹ 23.4 / 7.30
Stock P/E
Book Value ₹ -13.7
Dividend Yield 0.00 %
ROCE -16.7 %
ROE %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Cons

Company has low interest coverage ratio.
The company has delivered a poor sales growth of 11.8% over past five years.
Promoter holding is low: 28.3%
Contingent liabilities of Rs.4.61 Cr.
Company has high debtors of 235 days.
Promoter holding has decreased over last 3 years: -9.21%

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Miscellaneous Industry: Miscellaneous

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Figures in Rs. Crores

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
	0.02	0.03	0.04	0.01	0.02	0.01	0.04	0.03	0.04	0.03	1.15	0.38	1.21
	0.07	0.07	0.09	0.04	0.06	0.06	0.06	0.02	0.03	0.11	0.79	1.02	1.02
Operating Profit	-0.05	-0.04	-0.05	-0.03	-0.04	-0.05	-0.02	0.01	0.01	-0.08	0.36	-0.64	0.19
OPM %	-250.00%	-133.33%	-125.00%	-300.00%	-200.00%	-500.00%	-50.00%	33.33%	25.00%	-266.67%	31.30%	-168.42%	15.70%
	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
Interest	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
Depreciation	0.00	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0.05	0.01
Profit before tax	-0.05	-0.05	-0.05	-0.03	-0.04	-0.05	-0.02	0.01	0.01	-0.08	0.35	-0.69	0.18
Tax %	-60.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	440.58%	0.00%
	-0.02	-0.05	-0.05	-0.04	-0.05	-0.05	-0.02	0.01	0.00	-0.08	0.35	-3.73	0.18
EPS in Rs	-0.03	-0.06	-0.06	-0.05	-0.06	-0.06	-0.03	0.01	0.00	-0.10	0.45	-4.78	0.23
Raw PDF

Profit & Loss

Figures in Rs. Crores

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
	21.39	27.97	11.04	9.16	0.40	0.00	0.08	0.10	0.17	0.20	0.08	0.14	2.77
	17.43	23.45	7.67	8.40	3.61	2.71	4.94	0.26	0.23	0.34	0.24	0.22	2.94
Operating Profit	3.96	4.52	3.37	0.76	-3.21	-2.71	-4.86	-0.16	-0.06	-0.14	-0.16	-0.08	-0.17
OPM %	18.51%	16.16%	30.53%	8.30%	-802.50%		-6,075.00%	-160.00%	-35.29%	-70.00%	-200.00%	-57.14%	-6.14%
	-0.04	0.00	0.00	0.00	0.01	0.12	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Interest	0.02	0.03	0.00	0.02	0.02	0.01	0.00	0.00	0.01	0.01	0.00	0.00	0.00
Depreciation	3.16	3.79	3.04	1.84	1.15	1.06	0.49	0.25	0.03	0.02	0.01	0.01	0.07
Profit before tax	0.74	0.70	0.33	-1.10	-4.37	-3.66	-5.35	-0.41	-0.10	-0.17	-0.17	-0.09	-0.24
Tax %	39.19%	37.14%	-54.55%	-24.55%	-5.26%	-4.10%	-2.06%	-9.76%	-150.00%	0.00%	0.00%	0.00%
	0.45	0.44	0.51	-0.83	-4.14	-3.52	-5.24	-0.37	0.05	-0.17	-0.18	-0.09	-3.28
EPS in Rs	0.58	0.56	0.65	-1.06	-5.30	-4.51	-6.71	-0.47	0.06	-0.22	-0.23	-0.12	-4.20
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%

Compounded Sales Growth
10 Years:	-41%
5 Years:	12%
3 Years:	-6%
TTM:	2208%

Compounded Profit Growth
10 Years:	%
5 Years:	15%
3 Years:	%
TTM:	-5367%

Stock Price CAGR
10 Years:	-7%
5 Years:	28%
3 Years:	14%
1 Year:	45%

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

Balance Sheet

Figures in Rs. Crores

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	8.30	8.30	8.30	8.30	8.30	8.30	8.30	8.30	8.30	7.81	7.81	7.81	7.81
Reserves	-2.06	-1.60	-1.09	-1.93	-6.07	-9.59	-14.83	-15.20	-15.15	-14.83	-15.01	-15.10	-18.49
	3.54	4.28	5.28	6.14	6.55	7.05	7.22	7.47	7.55	7.69	7.76	7.81	7.93
	2.60	2.43	2.11	1.89	1.94	1.43	1.19	1.16	1.08	1.08	1.10	1.11	3.39
Total Liabilities	12.38	13.41	14.60	14.40	10.72	7.19	1.88	1.73	1.78	1.75	1.66	1.63	0.64
	7.38	7.85	4.83	3.04	1.91	0.85	0.37	0.12	0.09	0.07	0.06	0.04	0.06
CWIP	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
Investments	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
	5.00	5.56	9.77	11.36	8.81	6.34	1.51	1.61	1.69	1.68	1.60	1.59	0.58
Total Assets	12.38	13.41	14.60	14.40	10.72	7.19	1.88	1.73	1.78	1.75	1.66	1.63	0.64

Cash Flows

Figures in Rs. Crores

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	3.13	3.52	-1.08	-1.08	-0.47	-0.46	-0.18	-0.19	-0.08	-0.14	-0.08	-0.15
	-5.20	-4.25	-0.02	-0.03	-0.02	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	2.12	0.72	0.99	0.99	0.41	0.50	0.17	0.25	0.08	0.14	0.07	0.06
Net Cash Flow	0.05	-0.01	-0.11	-0.11	-0.08	0.04	0.00	0.05	0.00	0.00	-0.01	-0.09

Ratios

Figures in Rs. Crores

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	51.87	50.50	266.15	388.91	6,624.75		0.00	109.50	193.24	146.00	91.25	234.64
Inventory Days	24.38	0.00	0.00	0.00	0.00
Days Payable	12.54
Cash Conversion Cycle	63.72	50.50	266.15	388.91	6,624.75		0.00	109.50	193.24	146.00	91.25	234.64
Working Capital Days	51.36	50.50	274.08	390.50	6,442.25		1,368.75	1,204.50	751.47	657.00	1,277.50	938.57
ROCE %	9.54%	7.03%	2.81%	-8.64%	-40.86%	-50.21%	-165.89%	-65.08%	-14.17%	-23.36%	-27.64%	-16.67%

Shareholding Pattern

Numbers in percentages

	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
	37.17%	36.78%	36.78%	36.09%	34.48%	33.88%	30.32%	29.60%	28.45%	28.45%	28.33%	28.33%
	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%
	62.82%	63.20%	63.20%	63.90%	65.51%	66.10%	69.66%	70.39%	71.54%	71.54%	71.64%	71.65%
No. of Shareholders	1,410	1,477	1,516	1,593	1,582	1,682	1,908	2,072	2,012	2,119	2,354	2,404

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	50.63%	50.65%	51.92%	40.76%	40.84%	37.55%	36.09%	29.60%	28.33%
	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%
	49.36%	49.33%	48.07%	59.23%	59.15%	62.43%	63.90%	70.39%	71.65%
No. of Shareholders	1,194	1,160	1,155	1,165	1,191	1,369	1,593	2,072	2,404

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

Esha Media Research Ltd

Esha Media Research Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports