Esha Media Research Ltd

₹ 30.2 -2.99%

04 May - close price

About

Incorporated in 1984, Esha Media Research Ltd is in the business of television media monitoring^[1]

Key Points

Business Overview:^[1]^[2]
EMRL provides tracking and analysis of over 140 television channels across various Indian languages. 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 ₹ 23.6 Cr.
Current Price ₹ 30.2
High / Low ₹ 65.7 / 9.49
Stock P/E
Book Value ₹ -14.9
Dividend Yield 0.00 %
ROCE %
ROE %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Debtor days have improved from 114 to 16.2 days.
Promoter holding has increased by 22.3% over last quarter.

Cons

Company has low interest coverage ratio.

* 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

Consumer Discretionary Media, Entertainment & Publication Media Advertising & Media Agencies

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Figures in Rs. Crores

	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
	0.02	0.01	0.04	0.03	0.04	0.03	1.15	0.38	1.21	0.42	0.54	0.70	0.51
	0.06	0.06	0.06	0.02	0.03	0.11	0.79	1.02	1.02	0.89	0.88	0.95	1.02
Operating Profit	-0.04	-0.05	-0.02	0.01	0.01	-0.08	0.36	-0.64	0.19	-0.47	-0.34	-0.25	-0.51
OPM %	-200.00%	-500.00%	-50.00%	33.33%	25.00%	-266.67%	31.30%	-168.42%	15.70%	-111.90%	-62.96%	-35.71%	-100.00%
	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Interest	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.32	0.01	0.03	0.04
Depreciation	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0.05	0.01	0.06	0.06	0.05	0.03
Profit before tax	-0.04	-0.05	-0.02	0.01	0.01	-0.08	0.35	-0.69	0.18	-0.85	-0.41	-0.33	-0.58
Tax %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	440.58%	0.00%	-50.59%	0.00%	0.00%	0.00%
	-0.05	-0.05	-0.02	0.01	0.00	-0.08	0.35	-3.73	0.18	-0.42	-0.41	-0.34	-0.58
EPS in Rs	-0.06	-0.06	-0.03	0.01	0.00	-0.10	0.45	-4.78	0.23	-0.54	-0.53	-0.44	-0.74
Raw PDF

Profit & Loss

Figures in Rs. Crores

	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
	27.97	11.04	9.16	0.40	0.00	0.08	0.10	0.17	0.20	0.08	0.14	3.16	2.17
	23.45	7.67	8.40	3.61	2.71	4.94	0.26	0.23	0.34	0.24	0.22	3.73	3.74
Operating Profit	4.52	3.37	0.76	-3.21	-2.71	-4.86	-0.16	-0.06	-0.14	-0.16	-0.08	-0.57	-1.57
OPM %	16.16%	30.53%	8.30%	-802.50%		-6,075.00%	-160.00%	-35.29%	-70.00%	-200.00%	-57.14%	-18.04%	-72.35%
	0.00	0.00	0.00	0.01	0.12	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Interest	0.03	0.00	0.02	0.02	0.01	0.00	0.00	0.01	0.01	0.00	0.00	0.32	0.40
Depreciation	3.79	3.04	1.84	1.15	1.06	0.49	0.25	0.03	0.02	0.01	0.01	0.14	0.20
Profit before tax	0.70	0.33	-1.10	-4.37	-3.66	-5.35	-0.41	-0.10	-0.17	-0.17	-0.09	-1.03	-2.17
Tax %	37.14%	-54.55%	-24.55%	-5.26%	-4.10%	-2.06%	-9.76%	-150.00%	0.00%	0.00%	0.00%	252.43%
	0.44	0.51	-0.83	-4.14	-3.52	-5.24	-0.37	0.05	-0.17	-0.18	-0.09	-3.63	-1.75
EPS in Rs	0.56	0.65	-1.06	-5.30	-4.51	-6.71	-0.47	0.06	-0.22	-0.23	-0.12	-4.65	-2.25
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:	-12%
5 Years:	100%
3 Years:	151%
TTM:	-22%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	47%

Stock Price CAGR
10 Years:	13%
5 Years:	38%
3 Years:	91%
1 Year:	200%

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

Balance Sheet

Figures in Rs. Crores

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	8.30	8.30	8.30	8.30	8.30	8.30	8.30	8.30	7.81	7.81	7.81	7.81	7.81
Reserves	-1.60	-1.09	-1.93	-6.07	-9.59	-14.83	-15.20	-15.15	-14.83	-15.01	-15.10	-18.73	-19.47
	4.28	5.28	6.14	6.55	7.05	7.22	7.47	7.55	7.69	7.76	7.81	9.12	9.35
	2.43	2.11	1.89	1.94	1.43	1.19	1.16	1.08	1.08	1.10	1.11	3.14	3.49
Total Liabilities	13.41	14.60	14.40	10.72	7.19	1.88	1.73	1.78	1.75	1.66	1.63	1.34	1.18
	7.85	4.83	3.04	1.91	0.85	0.37	0.12	0.09	0.07	0.06	0.04	0.92	0.36
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
	5.56	9.77	11.36	8.81	6.34	1.51	1.61	1.69	1.68	1.60	1.59	0.42	0.82
Total Assets	13.41	14.60	14.40	10.72	7.19	1.88	1.73	1.78	1.75	1.66	1.63	1.34	1.18

Cash Flows

Figures in Rs. Crores

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	3.52	-1.08	-1.08	-0.47	-0.46	-0.18	-0.19	-0.08	-0.14	-0.08	-0.15	-0.20
	-4.25	-0.02	-0.03	-0.02	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.09
	0.72	0.99	0.99	0.41	0.50	0.17	0.25	0.08	0.14	0.07	0.06	0.37
Net Cash Flow	-0.01	-0.11	-0.11	-0.08	0.04	0.00	0.05	0.00	0.00	-0.01	-0.09	0.08
Free Cash Flow	-0.73	-1.10	-1.11	-0.49	-0.46	-0.18	-0.19	-0.08	-0.14	-0.08	-0.15	-0.30
CFO/OP	78%	-32%	-142%	15%	17%	4%	119%	133%	100%	50%	188%	16%

Ratios

Figures in Rs. Crores

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	50.50	266.15	388.91	6,624.75		0.00	109.50	193.24	146.00	91.25	234.64	16.17
Inventory Days	0.00	0.00	0.00	0.00
Days Payable
Cash Conversion Cycle	50.50	266.15	388.91	6,624.75		0.00	109.50	193.24	146.00	91.25	234.64	16.17
Working Capital Days	50.50	274.08	390.50	6,442.25		1,368.75	1,204.50	751.47	657.00	1,277.50	-2,294.29	-1,309.84
ROCE %	7.03%	2.81%	-8.64%	-40.86%	-50.21%	-165.89%	-65.08%	-14.17%	-23.36%	-27.64%	-16.67%

Insights

In beta

Mar 2014

Mar 2015

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Revenue from Operations & Other Income
INR Lacs

x,xxx.xx	x,xxx.xx	xxx.xx	xx.xx	xx.xx	x.xx	xx.xx	xx.xx	xx.xx	x.xx	xx.xx	xxx.xx
	xx	xx	xx	x	x	x	x	x	x	x	x

Please log in to see hidden values.

Number of Permanent Employees on the Rolls
Number

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	34.48%	33.88%	30.32%	29.60%	28.45%	28.45%	28.33%	28.33%	28.33%	28.12%	27.99%	50.32%
	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%
	65.51%	66.10%	69.66%	70.39%	71.54%	71.54%	71.64%	71.65%	71.65%	71.87%	71.98%	49.66%
No. of Shareholders	1,582	1,682	1,908	2,072	2,012	2,119	2,354	2,404	2,404	2,230	2,443	2,370

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	50.63%	50.65%	51.92%	40.76%	40.84%	37.55%	36.09%	29.60%	28.33%	50.32%
	0.01%	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%	49.66%
No. of Shareholders	1,194	1,160	1,155	1,165	1,191	1,369	1,593	2,072	2,404	2,370

* 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

Insights

Shareholding Pattern

Documents

Announcements

Annual reports