Assembled from the company's filings and exchange data as of today. Download PDF renders this page on the server; the narrative sections arrive with the Nexa composer.
Dossier · SAMBHAAV MEDIA LTD · 28 October 2026Page 1 of 3
Company Dossier
MarketPing Research · factual · no rating expressed
SAMBHAAV MEDIA LTD NSE: SAMBHAAV · BSE: 511630
Consumer Discretionary › Media Entertainment & Publication › Media › Electronic Media
SAMBHAAV MEDIA LTD
StateQ1 FY27 filed
Last close · 28 Oct 2026₹5.62
Market cap₹0.1k cr
TTM P/E · P/B · EV/EBITDA— · 1.26 · 19.3
Operates a regional radio broadcasting network and provides technology services through two reported segments. The Media and Allied Business segment contributed 73.3% of FY26 segment revenue at Rs 31.59 crore with EBIT of Rs 3.69 crore, covering radio operations that were rebranded from TOP FM to Laughter FM during the year. The Technology and Allied Business segment made up the remaining 26.7% at Rs 11.51 crore with EBIT of Rs 1.73 crore, run through subsidiary Ved Techno Serve. The company also holds an associate stake in Gujarat News Broadcasters (VTV), giving it exposure to television news. Consolidated FY26 revenue stood at Rs 43.10 crore with net profit of Rs 0.08 crore. The cost structure is dominated by other operating expenses at 74.1% of revenue, followed by employee costs at 11.3% and depreciation at 10.3%, with EBITDA margin of 15.2% for the year. AR · MarketPing reader · 2026-08-02
Revenue streams, as the annual report describes them. Media and Allied Business (73%), Technology and Allied Business (27%). Small-cap electronic media and technology services company
What a broker report prints here — the analyst's thesis. This dossier prints the filed record instead; the narrative read of the latest results, the guidance ledger and the earnings-call summary are the composer's sections (INSTITUTIONAL-PLAN.md M3) and are not yet produced.
Exhibit 1: Financial summary, FY22–FY26 (all audited; no estimate years)
₹ crore · consolidated
FY22
FY23
FY24
FY25
FY26
Revenue
45
40
40
42
43
EBITDA (ex other income)
6
5
6
6
5
margin %
13.2
13.6
15.1
13.3
12.7
Owners' profit
0
(3)
1
0
0
EPS, as reported (₹)
0.00
(0.15)
0.02
0.00
0.01
ROE % · ROCE %
0.0 · 2.5
(3.1) · 2.4
0.7 · 3.8
(0.1) · 1.8
0.1 · 2.3
Debt / equity (x)
0.11
0.12
0.09
0.07
0.01
Cash from operations
9
4
16
21
8
Capex
(1)
(0)
(9)
(3)
(0)
Source: SEBI results XBRL as filed with BSE/NSE; EBITDA excludes other income.
Every figure is a filed number or a ratio over filed numbers · No rating, target or fair value is expressed · Disclosures on the last pagemarketping.in
Dossier · SAMBHAAV MEDIA LTD · 28 October 2026Page 2 of 3
Exhibit 2: Quarterly performance, last 8 quarters
₹ crore
Q2 FY25
Q3 FY25
Q4 FY25
Q1 FY26
Q2 FY26
Q3 FY26
Q4 FY26
Q1 FY27
Revenue
11
11
11
9
10
11
13
10
Profit before tax
0
1
(0)
(0)
0
0
1
(1)
Net profit
(0)
0
(0)
(0)
(0)
0
1
(2)
EPS (₹)
(0.01)
0.02
(0.01)
(0.01)
(0.02)
0.02
0.02
(0.11)
Source: quarterly results as filed; the balance sheet is filed half-yearly and is not repeated here.
Exhibit 3: Segment revenue, FY26
Segment
Revenue, ₹ crore
Share %
(a) Media and Allied Business
25
58.9
(b) Technology and Allied Business
9
19.7
Media and Allied Business
6
14.4
Technology and Allied Business
3
7.0
Total, before eliminations
43
100.0
Source: the filed segment block, four quarters summed.
Exhibit 4: Peers — basic industry group, by market cap
Company
M.cap ₹ cr
P/E
P/B
EV/EBITDA
ROE %
ROCE %
Rev CAGR 5y %
EBITDA m. %
QUINT DIGITAL LTD.
293
7.2
0.86
6.9
12.2
9.1
—
4.3
SAMBHAAV MEDIA LTD ◆
109
—
1.28
16.3
0.1
1.1
0.5
2.0
DILIGENT MEDIA CORP LTD.
28
—
—
—
3.5
(1.3)
—
25.7
Source: exchange data and filed statements via the screener; multiples at current prices.
Exhibit 5: Where the company sits in its group
Metric
Company
Group median
Rank
Better than
P/B
1.3
0.9
11 of 17
38%
ROCE
1.1
9.8
19 of 24
22%
ROE
0.1
3.8
14 of 18
24%
Debt / Equity
0.0
0.0
9 of 18
53%
EBITDA margin
2.0
20.6
15 of 16
7%
Revenue growth
4.3
9.6
14 of 16
13%
Profit growth
(658.6)
19.4
16 of 16
0%
Market cap
109
144
14 of 24
44%
Source: MarketPing peer ranks; a rank is a measurement, not a view.
Every figure is a filed number or a ratio over filed numbers · No rating, target or fair value is expressed · Disclosures on the last pagemarketping.in
Dossier · SAMBHAAV MEDIA LTD · 28 October 2026Page 3 of 3
Exhibit 6: Filings of the last 90 days, with the measured price reaction
Date · filing
Category
Importance
Next day %
5-day %
23 Oct 2026 · Special window opened for physical share transfer requests
compliance
minimal
—
—
22 Oct 2026 · Special window opened for physical share transfer requests
compliance
minimal
—
—
7 Oct 2026 · Reg 74(5) Certificate Submission for Quarter Ended Sept 30, 2026
compliance
minimal
—
—
24 Sept 2026 · Trading window closed from Oct 1 ahead of Q2 results
compliance
minimal
—
—
9 Sept 2026 · KYC update reminder sent to physical shareholders
compliance
minimal
—
—
21 Aug 2026 · Newspaper notice to shareholders on physical share transfer window
compliance
minimal
—
—
13 Aug 2026 · Sambhaav Media 36th AGM held; all resolutions passed with requisite majority
board shareholder meetings
low
—
—
7 Aug 2026 · Newspaper publication of Q1 FY27 unaudited financial results
compliance
minimal
—
—
6 Aug 2026 · Sambhaav Media Q1 FY26: Net loss on LFM rebranding costs
results
high
—
—
6 Aug 2026 · Sambhaav Media Q1 FY27 swings to loss on rebranding spend
results
high
—
—
Source: exchange announcements; each reaction is measured from the close before the filing. Next day = the close one session after the reaction day (the first session that could trade the filing).
How to read this document
Where a broker report shows
This document shows
Why
A rating (BUY / ADD / REDUCE / SELL)
A state: the latest filed quarter and the measured reactions
an event is a fact; a rating is an opinion that requires SEBI RA registration
A target price and upside
The current price and the multiples against the group
a target is a forecast; a multiple is a measurement
Estimate years marked E
More audited years; no estimates
MarketPing publishes no forecasts — your own model lives on the Models page
Sources, method and disclosures
This document is a statistical summary of publicly filed information and market data, prepared by software from primary sources: SEBI results XBRL filed with BSE and NSE, LODR disclosures, shareholding patterns, exchange price data. It contains no research recommendation, no price target and no opinion on the merits of any security, and is not a research report within the meaning of the SEBI (Research Analysts) Regulations, 2014, Regulation 2(1)(w)(vii). Financial statements are as filed (consolidated where the company files consolidated results). Ratios are computed over filed lines. Where a figure is unavailable the table shows a dash rather than an estimate. The business brief is written by MarketPing's reader from the annual report and checked against it; no figure in a table was generated by a model. Nothing here constitutes investment advice, an offer or a solicitation; readers should consult a SEBI-registered adviser before acting. MarketPing is not a SEBI-registered intermediary.
Every figure is a filed number or a ratio over filed numbers · No rating, target or fair value is expressed · Disclosures on the last pagemarketping.in
