Sharpline Broadcast Limited (SHARPLINE.BO) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-48118.9%

-₹4,120.02

vs ₹8.58 price

Levered DCF

-₹1,204.32

After debt service

Piotroski score

—

Altman Z-score

—

Rating

C-

Overall 1 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	2.99×	16.08×	7.36×	-19.13×	12.64×	152.24×	67.82×	13.32×
P/B	0.51×	0.94×	0.52×	0.63×	0.69×	0.82×	0.84×	0.8×
P/S	0.22×	0.36×	0.36×	0.27×	0.56×	1.48×	1.32×	1.63×
EV / EBITDA	3.55×	8.43×	6.89×	43.17×	15.75×	99.88×	54.75×	10.35×
Gross margin	81.1%	78.6%	96.8%	99.9%	100.0%	98.0%	49.0%	20.0%
Operating margin	10.3%	1.0%	5.5%	7.4%	4.9%	1.3%	1.3%	16.0%
Net margin	7.2%	2.2%	4.9%	-1.4%	4.4%	1.0%	1.9%	12.3%
Current ratio	2.09×	1.39×	0.77×	1.08×	1.94×	4.18×	8.44×	15.93×
Debt / equity	0.71×	0.51×	0.47×	1.65×	0.49×	0×	0×	0.02×
Interest coverage	6.1×	0.85×	4.18×	9.07×	19.33×	63.83×	0×	0×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.3%	0.3%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	18.6%	3.6%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	17.0%	5.9%	7.0%	-3.3%	5.5%	0.5%	1.2%	6.1%
Return on invested capital	8.1%	0.9%	4.0%	-24.8%	3.0%	0.5%	0.7%	5.7%
Return on assets	6.5%	1.7%	3.6%	-1.0%	3.1%	0.4%	1.1%	5.8%
Free cash flow yield	-120.0%	-76.3%	52.9%	65.3%	-9.5%	7.1%	2.0%	1.3%
Earnings yield	33.5%	6.2%	13.5%	-5.2%	7.9%	0.7%	1.4%	7.5%
Enterprise value	₹563.8M	₹308.4M	₹216M	₹307.8M	₹144.8M	₹77.4M	₹83.5M	₹87M
Net debt / EBITDA	2.06×	2.79×	3.27×	31.14×	6.36×	-10.82×	-1.51×	0.14×
Cash conversion cycle (days)	-22	-348	-2,349	-42,854	329	-6,249	402	616