HT Media Limited

Web: htmedia.in NSE: HTMEDIA BSE: 532662 SECTOR: Media Entertainment & Publication - Media | Add Note | View Notes

26 0(-1%)

Volume

46k as on 23, Jun

Open

High

Low

VWAP

52 Week High

52 Week Low

Viand Research Rating

Quality Score

35/100

Growth Score

14/100

Valuation Score

50/100

Momentum Score

45/100

Analyst Recommendations

BUY/SELL

Hold | Buy | Strong Buy

Analyst Price Target

Market Cap (cr)

480

No. of Shares

23.3

P/E

-5.19

P/B

0.81

Face Value

Div. Yield

Book Value (TTM)

CASH

DEBT

EPS (TTM)

ROE

-15.53

ROCE

Profit Growth

Listing Date

01-Sep-05

Promoter Holding

69.5%

FII Holding

DII Holding

0.05%

Price Chart

Price Performance

1 Week1%

1 Month10%

3 Months16%

6 Months9%

1 Year9%

YTD9%

Moving Average

5 Day SMA23

10 Day SMA23

20 Day SMA23

30 Day SMA22

50 Day SMA22

61 Day SMA22

80 Day SMA0

200 Day SMA0

PIVOT LEVEL

	Standard	Camarilla	Fibonacci	Woodie's
Resistance 3	24	23	24	24
Resistance 2	24	23	24	24
Resistance 1	23	23	23	23
Pivot Point	23	23	23	23
Support 1	23	23	23	23
Support 2	22	23	23	22
Support 3	22	23	22	22

Competitors/Peers

#	Symbol	MCAP	LTP	1W	1M	6M	1Y	P/E	Ind PE	Debt/Eq	NP Qtr Rs.Cr.
1	PFOCUS	23,052	296	9%	12%	22%	22%	0	209.8	2.74	301
2	SUNTV	18,559	471	0%	8%	26%	17%	0	209.8	0.01	1441
3	NAZARA	13,513	365	4%	1%	22%	22%	0	209.8	0.06	82
4	PVRINOX	12,006	1223	1%	9%	23%	10%	0	209.8	0.92	333
5	SAREGAMA	9,618	499	1%	4%	50%	1%	0	209.8	0.04	206
6	ZEEL	8,722	91	12%	7%	9%	20%	0	209.8	0.02	271
7	TIPSMUSIC	8,356	654	1%	5%	26%	26%	0	209.8	0.02	217
8	NETWORK18	4,315	28	2%	4%	1%	38%	0	209.8	0.67	155
9	DBCORP	3,490	196	1%	2%	4%	4%	0	209.8	0.11	332
10	NAVNETEDUL	2,918	132	0%	2%	1%	1%	0	209.8	0.05	369
Load More

Shareholding Pattern (%)

	Jun 2026	Mar 2026	Dec 2025	Sep 2025	Jun 2025	Mar 2025	Dec 2024	Sep 2024	Jun 2024	Mar 2024	Dec 2023	Sep 2023	Jun 2023	Mar 2023	Dec 2022	Sep 2022	Jun 2022	Mar 2022	Dec 2021	Sep 2021
Promoters	(0.01) 69.50%	(0.01) 69.50%	(0.01) 69.50%	(0.01) 69.50%	(0.01) 69.50%	(0.01) 69.50%	(0.01) 69.51%	(0.01) 69.51%	(0.01) 69.51%	(0.01) 69.51%	(0.01) 69.51%	(0.01) 69.51%	(0.01) 69.51%	(0.01) 69.51%	(0.01) 69.51%	(0.01) 69.51%	(0.01) 69.51%	(0.01) 69.51%	(0.01) 69.51%	(0.01) 69.51%
FIIs	(0.01) 0.00%	(-0.11) 0.01%	(0.01) 0.07%	(0.11) 0.09%	(0.01) 0.02%	(0.01) 0.02%	(0.01) 0.01%	(-0.11) 0.00%	(0.01) 0.07%	(-0.21) 0.09%	(0.11) 0.25%	(0.01) 0.13%	(0.01) 0.12%	(0.01) 0.10%	(-0.11) 0.06%	(-1.11) 0.19%	(-0.71) 1.29%	(-0.11) 1.94%	(-0.11) 2.06%	(0.01) 2.20%
DIIs	(0.01) 0.05%	(0.01) 0.05%	(0.01) 0.05%	(0.01) 0.05%	(-0.51) 0.05%	(0.01) 0.54%	(0.51) 0.54%	(0.01) 0.05%	(0.01) 0.05%	(0.01) 0.05%	(0.01) 0.05%	(0.01) 0.05%	(0.01) 0.05%	(0.01) 0.05%	(0.01) 0.05%	(0.01) 0.05%	(0.01) 0.04%	(-0.61) 0.05%	(-0.81) 0.65%	(0.01) 1.41%
Public	29.83%	29.81%	29.76%	29.74%	29.81%	29.32%	29.34%	29.82%	29.74%	29.72%	29.56%	29.68%	29.67%	29.71%	29.74%	29.62%	28.52%	27.86%	26.84%	25.95%
No. of Shareholders	39,192	39,974	41,114	43,165	45,553	45,753	46,452	46,451	47,411	49,226	47,946	50,554	49,790	51,284	52,731	54,194	53,214	52,168	40,097	41,443

Quarterly Results

	Jun 2026	Mar 2026	Dec 2025	Sep 2025	Jun 2025	Mar 2025	Dec 2024	Sep 2024	Jun 2024	Mar 2024	Dec 2023	Sep 2023	Jun 2023	Mar 2023	Dec 2022	Sep 2022	Jun 2022	Mar 2022	Dec 2021	Sep 2021	Jun 2021
Sales	437	511	497	452	394	514	490	424	379	464	443	394	393	441.4	440	409.25	420	421	466.13	369.82	244
Sales Growth % (YoY)	-	-0.5%	1.4%	6.6%	8.9%	10.6%	10.6%	7.6%	-3.8%	5.2%	0.6%	-3.7%	-6.4%	4.9%	-5.5%	10.7%	72.5%	20.6%	36.8%	41.8%	46%
Sales Growth % (QoQ)	-14.5%	2.8%	10%	14.7%	-23.3%	4.9%	15.6%	11.9%	-18.3%	4.7%	12.4%	0.3%	-11%	0.3%	7.5%	-2.6%	-0.2%	-9.7%	26%	51.6%	-
Expenses	407	427	482	456	405	488	484	447	420	463	458	428	419	480.52	460	459.92	449	399	393.25	357.26	325
Operating Profit	30	84	15	-4	-12	26	6	-23	-41	1	-15	-34	-25	-39.12	-20	-50.67	-29	22	72.88	12.56	-81
OPM %	7	16	3	-0.9	-2.9	5	1.2	-5	-11	0.3	-3.4	-9	-6	-8.86	-4	-12.38	-7	5	15.64	3.4	-33
Other Income	56	-59	-5	47	24	69	41	56	49	32	44	2	52	53.13	48	38.94	12	35	34.43	70.49	38
Interest	15	15	15	15	15	16	16	18	17	20	21	20	17	17.02	24	20.97	15	15	13.23	13.61	13
Depreciation	20	23	22	25	23	23	24	24	27	30	29	30	30	31.33	35	33.32	32	32	33.65	35.22	34
Profit before tax	52	-12	-27	3	-26	55	6	-9	-36	-17	-21	-81	-21	-34.34	-30	-66.02	-65	10	60.43	34.22	-90
Tax %	17	-22	-12	251	-56	6	151	-33	-24	-98	-29	-30	-9	-39.63	-21	154.09	-36	-56	15.22	12.59	-17
Net Profit	44	-10	-24	-4	-11	51	-3	-6	-28	0	-15	-57	-19	-20.73	-24	-165.33	-42	15	51.04	28.97	-76
Net Profit Growth % (QoQ)	540%	58.3%	-500%	63.6%	-121.6%	1800%	50%	78.6%	100%	100%	73.7%	-200%	8.3%	13.6%	85.5%	-293.6%	-380%	-70.6%	76.2%	138.1%	-
Net Profit Growth % (YoY)	500%	-119.6%	-700%	33.3%	60.7%	100%	80%	89.5%	-47.4%	100%	37.5%	65.5%	54.8%	-238.2%	-147%	-670.7%	44.7%	-	-	-	-
TTM Net Profit	6	-49	12	33	31	14	-37	-49	-100	-91	-111.73	-120.73	-229.06	-252.06	-216.33	-141.29	53.01	19.01	4.01	-47.03	0
EPS in Rs	1.33	-0.58	-1	-0.17	-0.57	1.76	-0.26	-0.33	-1.1	0.05	-0.56	-2.16	-0.79	-0.64	-0.94	-6.7	-1.48	0.72	1.93	1	-2.88

Profit and Loss

	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013
Sales	1803	1806	1695	1711	1500	1117	2083	2199	2299	2452	2502	2282	2201	2048
Sales Growth %	-0.1%	6.5%	-1%	14%	34.3%	-46.4%	-5.3%	-4.4%	-6.2%	-2%	9.6%	3.7%	7.4%	2.3%
Expenses	1673	1838	1766	1848	1473	1236	1935	2204	1933	2150	2164	2021	1888	1762
Operating Profit	130	-33	-71	-137	28	-119	148	-5	366	302	338	261	313	286
OPM %	7	-1.8	-4.2	-8	1.9	-11	7	-0.2	16	12	14	11	14	14
Other Income	-34	213	128	151	176	206	-210	191	289	226	141	162	162	91
Interest	60	67	78	76	55	56	99	114	81	95	63	47	65	45
Depreciation	93	98	119	132	135	137	182	108	121	125	102	100	86	91
Profit before tax	-57	15	-140	-193	14	-106	-344	-36	452	308	314	275	324	240
Tax %	-13	8	-35	30	-52	-43	-1	-144	21	22	26	21	28	26
Net Profit	-49	14	-91	-252	19	-65	-345	16	352	219	219	216	231	178
Net Profit Growth %	-450%	115.4%	63.9%	-1426.3%	129.2%	81.2%	-2256.2%	-95.5%	60.7%	-	1.4%	-6.5%	29.8%	-
EPS in Rs	-2.33	0.08	-3.46	-9.77	0.76	-3.04	-14.86	-0.52	13.2	7.32	7.45	7.73	8.92	7.13
Dividend Payout %	0	0	0	0	0	0	0	-77	3	5	5	5	4	6

Cash Flows

	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013
Cash from Operating Activity	99	57	-53	-47	14	203	38	73	309	306	210	409	271	244
Cash from Investing Activity	-106	170	142	249	5	-58	421	115	-263	-267	-879	-179	-302	-254
Cash from Financing Activity	15	-253	-57	-207	-32	-112	-585	-206	-9	-62	636	-157	-1	4
Net Cash Flow	8	-26	31	-5	-13	32	-125	-18	37	-22	-33	73	-32	-5

Balance Sheet

	Mar 2026	Sep 2025	Mar 2025	Sep 2024	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013
Equity Capital	46	46	46	46	46	46	46	46	46	46	46	46	46	46	46	47
Reserves	1573	1606	1620	1635	1668	1753	2037	2043	2109	2465	2498	2186	2036	1856	1699	1549
Borrowings	766	801	717	835	890	869	876	837	927	1102	1182	1126	1090	369	470	434
Other Liabilities	1583	1555	1543	1489	1498	1469	1416	1391	1248	1376	1214	1197	1150	1121	948	779
Total Liabilities	3969	4008	3926	4005	4101	4137	4376	4317	4329	4990	4940	4555	4321	3392	3164	2809
Fixed Assets	807	901	897	922	956	1138	1209	1319	1449	1401	1416	1434	988	699	751	734
CWIP	4	7	11	12	18	37	20	16	40	41	40	37	36	43	34	113
Investments	2043	1897	1822	1729	1776	1836	2053	1944	1762	2322	2535	2263	2221	1389	1287	973
Other Assets	1116	1202	1196	1342	1351	1126	1094	1037	1078	1226	948	820	1076	1261	1092	989
Total Assets	3969	4008	3926	4005	4101	4137	4376	4317	4329	4990	4940	4555	4321	3392	3164	2809

Delivery

Delivery Data: HTMEDIA

#	Date	21 48% 31	Value (Cr)	Q/T 304	Del 62	Del 3
1	4-Sep	26	0	129	58	0
2	3-Sep	27	0	494	80	0
3	2-Sep	26	0	306	72	0
4	1-Sep	27	0	234	70	0
5	31-Aug	26	0	167	56	0
6	28-Aug	27	0	198	60	0
7	27-Aug	27	0	322	73	0
8	26-Aug	27	0	160	68	0
9	25-Aug	27	0	315	76	0
10	24-Aug	27	0	348	70	0
11	21-Aug	28	1	262	52	0
12	20-Aug	27	0	292	68	0
13	19-Aug	26	0	138	67	0
14	18-Aug	27	0	124	59	0
15	17-Aug	26	0	134	58	0
16	14-Aug	26	0	114	49	0
17	13-Aug	27	0	170	63	0
18	12-Aug	27	0	218	63	0
19	11-Aug	27	0	197	60	0
20	10-Aug	28	1	316	70	1
21	7-Aug	28	1	243	49	0
22	6-Aug	27	2	193	52	1
23	5-Aug	29	13	478	40	5
24	4-Aug	26	1	352	63	1
25	3-Aug	25	0	204	67	0
26	31-Jul	25	0	135	67	0
27	30-Jul	25	0	144	56	0
28	29-Jul	25	0	175	68	0
29	28-Jul	25	0	211	66	0
30	27-Jul	25	0	251	65	0
31	24-Jul	24	0	261	67	0
32	23-Jul	25	1	213	64	1
33	22-Jul	26	0	147	71	0
34	21-Jul	26	0	262	76	0
35	20-Jul	26	0	162	67	0
36	17-Jul	26	0	142	65	0
37	16-Jul	26	1	174	66	0
38	15-Jul	27	1	290	80	1
39	14-Jul	27	3	253	69	2
40	13-Jul	26	0	132	63	0
41	10-Jul	25	1	194	71	0
42	9-Jul	26	1	222	66	1
43	8-Jul	24	1	174	50	0
44	7-Jul	26	0	175	67	0
45	6-Jul	25	2	249	52	1
46	3-Jul	25	2	262	64	1
47	2-Jul	22	0	130	68	0
48	1-Jul	21	0	186	71	0
49	30-Jun	22	0	182	77	0
50	29-Jun	22	0	293	84	0

Daily Market Cap

Date	Total Market Cap	Change	Chg %
04-Sep	480c	4c	0.83
03-Sep	484c	4c	0.79
01-Sep	488c	3c	0.68
31-Aug	484c	10c	2.10
26-Aug	495c	4c	0.71
25-Aug	491c	2c	0.37
24-Aug	493c	16c	3.19
21-Aug	509c	25c	5.25
19-Aug	484c	6c	1.12
18-Aug	490c	18c	3.88
17-Aug	471c	9c	1.90
14-Aug	480c	2c	0.38
13-Aug	482c	5c	0.94
12-Aug	487c	21c	4.14
10-Aug	508c	12c	2.32
06-Aug	496c	38c	8.29
04-Aug	458c	3c	0.56
31-Jul	456c	8c	1.75
30-Jul	448c	8c	1.64
29-Jul	455c	1c	0.28
28-Jul	457c	11c	2.42
27-Jul	446c	55L	0.12
24-Jul	446c	0	0

Stock Checklist

Price is above from 52 week high low average: 63%

Stock is trading above all short term SMAs: YES

Stock is trading above all long term SMAs: YES

Stock is Consistently Improving Long Term: NO

FII purchased in last quarter: NO

Promoters are buying the stock: NO

Mutual Fund Holdings

No mutual fund holding data available.

Strategy Builder

Bulk Deals

Events

News

Exchange Filings

Annual Reports

Ratings & Research Reports

Concalls

Announcements

Corporate Announcements

NseIndia | Trendlyne | Screener | TradingView