IndiaOne Finance - Company Dashboard

Governance Classic Home

Sambhaav Media LtdElectronic MediaINE699B01027Consolidated₹6.09+0.09 (+1.50%)Jun-26

Valuation

Market Cap₹116.39 Cr

TTM PE-60.90x

Forward PE-57.09x

PEG6.12

Book Value₹4.37

P/B1.39x

TTM EPS₹-0.10

Fwd EPS₹-0.11

TTM Revenue₹43.50 Cr

TTM PAT₹-1.75 Cr

TTM EBITDA₹2.75 Cr

TTM EBIT₹-0.15 Cr

Last Qtr PAT₹-2.11 Cr

Last Qtr EBITDA₹-0.14 Cr

Last Qtr EBIT₹-1.28 Cr

Profitability

ROE-2.10%

ROCE1.13%

TTM NPM-4.02%

TTM EBITDA %6.32%

Curr OPM-21.18%

Last OPM4.38%

Curr NPM—

Last NPM—

Curr EPS₹-0.11

Last EPS₹0.02

Balance sheet

Equity₹19.11 Cr

Reserve₹64.42 Cr

Total Debt₹0.60 Cr

D/E0.01x

Interest %-14.22%

Curr Interest₹0.30 Cr

Price / range

Close₹6.09

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D+1.50%

1W+2.18%

1M-4.25%

3M-14.47%

6M+1.84%

1Y-3.33%

2Y+1.33%

3Y+88.54%

5Y+110.00%

Diwali-33.00%

Sector peers — Electronic Media

Company	Close	Mkt Cap	TTM P/E	ROE
QUINT	69.59	₹328.52 Cr	7.95	—
SAMBHAAV	6.09	₹116.39 Cr	-60.90	-2.10%
CYBERMEDIA	21.16	₹43.71 Cr	8.67	—
DNAMEDIA	2.47	₹29.07 Cr	-4.41	—

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	8.53+4.7%	11.34	10.19	9.01	8.15	38.67
Other Income	0.40	0.33	0.32	0.34	0.38	1.37
Total Income	8.93+4.7%	11.66	10.50	9.35	8.53	40.04
Interest	0.30	0.30	0.23	0.31	0.29	1.13
Expenditure	-9.91-16.9%	-11.56	-9.85	-8.65	-8.48	-38.53
PBDT	0	0	0	0	0	0
EBITDA	-0.17-120.7%	0.96	1.45	1.55	0.82	4.78
Depreciation	-0.91	-0.88	-0.88	-0.88	-0.86	-3.51
EBIT	-1.08-2600.0%	0.08	0.57	0.67	-0.04	1.27
PBT	-0.98-2060.0%	0.11	0.65	0.70	0.05	1.51
Tax	-0.03	-0.04	-0.13	-0.85	-0.04	-1.06
Equity	19.11	19.11	0	0	19.11	19.11
OPM	-10.97	0.94	6.42	7.73	0.59	3.76
Net Profit	-1.01-10200.0%	0.07	0.52	-0.15	0.01	0.44
NPM	-11.31	0.60	5.11	-1.69	0.12	1.11
EPS	-0.05	0	0.03	-0.01	0	0.02

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	38.67+3.3%	37.45-5.0%	39.42-2.0%	40.21-10.0%	44.68+7.8%	41.44
Other Income	1.37	1.89	2.84	2.25	2.63	2.42
Total Income	40.04+1.8%	39.35-6.9%	42.26-0.4%	42.45-10.3%	47.32+7.9%	43.86
Expenditure	-38.53-3.5%	-37.22+9.7%	-41.21+2.7%	-42.36+10.3%	-47.24-2.7%	-46.01
Interest	-1.13	-1.05	-2.16	-2.71	-2.06	-2.90
PBDT	0	0	0	0	0	0
EBITDA	4.78-3.4%	4.95-10.0%	5.50-12.7%	6.30+1.8%	6.19+12.1%	5.52
Depreciation	-3.51	-3.67	-5.13	-5.74	-6.69	-7.19
EBIT	1.27-0.8%	1.28+245.9%	0.37-33.9%	0.56+212.0%	-0.50+70.1%	-1.67
PBT	1.51-28.8%	2.12+101.9%	1.05+16.7%	0.90+1185.7%	0.07+103.3%	-2.15
Tax	-1.06	-0.66	0.12	-1.04	-0.25	0.29
Equity	19.11	19.11	0	0	0	0
OPM (%)	3.76	5.40	2.00	2.00	0.00	-5.00
Net Profit	0.44-60.0%	1.10+214.3%	0.35+123.3%	-1.50-782.4%	-0.17+90.9%	-1.86
NPM (%)	1.11	2.79	1.00	-4.00	0.00	-4.00
EPS (Rs)	0.02-75.0%	0.08+300.0%	0.02-81.8%	0.11+1200.0%	-0.01+90.0%	-0.10
CEPS	0.02	0.08	0.02	-16.05	-0.01	-0.10

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	9.62+4.2%	12.51	11.29	10.08	9.23	43.10
Other Income	0.34	0.28	0.24	0.26	0.29	1.08
Total Income	9.96+4.6%	12.79	11.53	10.34	9.52	44.18
Interest	0.30	0.30	0	0.31	0.29	1.13
Expenditure	-11.20-13.7%	-12.15	-11.21	-10	-9.85	-43.21
PBDT	0	0	0	0	0	0
EBITDA	-0.14-114.0%	1.06	0.08	1.75	1	5.46
Depreciation	-1.14	-0.40	0	-1.36	-1.33	-4.44
EBIT	-1.28-287.9%	0.66	0.08	0.39	-0.33	1.02
PBT	-1.25-278.8%	0.64	0.31	0.34	-0.33	0.97
Tax	0.04	-0.15	-0.05	-0.76	0.05	-0.91
Equity	19.11	19.11	0	0	19.11	19.11
OPM	-12.55	5.00	2.72	3.30	-3.47	2.19
Net Profit	-2.11-653.6%	0.56	0.22	-0.42	-0.28	0.08
NPM	-21.18	4.38	1.87	-4.04	-2.94	0.19
EPS	-0.11-1000.0%	0.02	0	-0.02	-0.01	0.01

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	43.10+2.9%	41.87+4.8%	39.96-0.9%	40.33-10.4%	45.01+7.0%	42.08
Other Income	1.08	1.56	2.81	2.49	2.93	2.67
Total Income	44.18+1.7%	43.43+1.5%	42.77-0.1%	42.82-10.7%	47.95+7.2%	44.75
Expenditure	-43.21-0.8%	-42.87-2.7%	-41.73+4.0%	-43.49+8.9%	-47.75-2.2%	-46.73
Interest	-1.13	-1.05	-2.17	-2.71	-2.10	-2.91
PBDT	0	0	0	0	0	0
EBITDA	5.46-2.2%	5.58-2.3%	5.71+8.6%	5.26-11.4%	5.94+11.9%	5.31
Depreciation	-4.44	-5.53	-5.31	-5.71	-6.58	-7.05
EBIT	1.02+1940.0%	0.05-87.5%	0.40+188.9%	-0.45+29.7%	-0.64+63.2%	-1.74
PBT	0.97+73.2%	0.56-59.4%	1.38+413.6%	-0.44-320.0%	0.20+110.1%	-1.98
Tax	-0.91	-0.24	0.10	-0.87	-0.24	0.28
Equity	19.11	19.11	0	0	0	0
OPM (%)	2.19	1.28	3.23	-1.03	0.41	-4.43
Net Profit	0.08+233.3%	-0.06-110.3%	0.58+122.3%	-2.60-26100.0%	0.01+100.6%	-1.66
NPM (%)	0.19	-0.14	1.36	-6.07	0.03	-3.70
EPS (Rs)	0.01-50.0%	0.02+0.0%	0.02+113.3%	-0.15	0+100.0%	-0.09
CEPS	0.01	0.02	0.02	-0.15	0	-0.09

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

No dividend history.

Bonus

No bonus history.

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split