Printing And Publishing · Founded 1995 · www.dbcorpltd.com · BSE 533151 · NSE D B CORP · ISIN INE950I01011
No Notes Added Yet
Business
D.B. Corp Ltd. (DBCL) is one of India's largest print media companies. Its core business involves the publishing of newspapers, primarily under the "Dainik Bhaskar" (Hindi), "Divya Bhaskar" (Gujarati), and "Divya Marathi" (Marathi) brands across multiple states. The company also operates in the radio segment through "My FM" and has a growing digital news presence. D.B. Corp's primary business model revolves around generating revenue from advertising (print, digital, and radio) and, to a lesser extent, from circulation (sale of newspapers and subscriptions). Advertisers pay to place their messages in the company's publications and on its radio channels and digital platforms, leveraging DBCL's extensive reach in its target geographies.
Revenue Mix
D.B. Corp Ltd. operates primarily in three segments:
Print Media: This is the largest segment, comprising the publishing of newspapers and magazines. Revenue is derived mainly from advertising space sales and, to a lesser extent, from circulation sales.
Radio: Operates under the "My FM" brand, generating revenue primarily from selling airtime for advertisements.
Digital: Focuses on news portals and apps for its various brands, generating revenue from digital advertising.
Historically, print advertising has been the dominant revenue contributor, accounting for a significant majority of the total revenue. While specific current percentages can fluctuate, the company's overall revenue mix remains heavily skewed towards advertising, with print advertising being the largest component, followed by circulation, digital, and radio.
Industry
The Indian printing and publishing industry, particularly print media, is characterized by a few large, well-established players with strong regional fortresses. It faces structural challenges from the global shift towards digital media, coupled with intense competition from television, digital news platforms, and social media for advertising spend. D.B. Corp Ltd. holds a strong leadership position in specific regional markets, especially in the Hindi-speaking belt (states like Madhya Pradesh, Rajasthan, Chhattisgarh, Haryana, Bihar, Punjab, Jharkhand, Uttar Pradesh, Himachal Pradesh) through Dainik Bhaskar, and in Gujarat through Divya Bhaskar. Its established distribution network and local content focus give it a competitive edge in these core geographies against other national and regional peers.
MOAT
D.B. Corp possesses several competitive advantages:
Strong Regional Brands: "Dainik Bhaskar" and "Divya Bhaskar" are highly recognized and trusted brands in their respective core markets, fostering reader loyalty.
Extensive Distribution Network: A well-entrenched and wide-reaching distribution network allows for deep penetration in its operating geographies, which is challenging and costly for new entrants to replicate.
Scale and Cost Efficiencies: As one of the largest players, DBCL benefits from economies of scale in newsgathering, printing, and raw material procurement (e.g., newsprint), leading to cost advantages.
Advertising Reach: Its large readership base in specific regions makes it an attractive platform for local and regional advertisers seeking targeted reach.
Growth Drivers
Recovery in Advertising Spend: A rebound in overall economic activity and corporate advertising budgets (post-pandemic) could boost print, radio, and digital advertising revenues.
Regional Economic Growth: Continued economic development in its core operating states drives local business growth, increasing demand for regional advertising.
Digital Monetization: Successful expansion and monetization of its digital platforms (websites, apps) through increased digital advertising, subscriptions, or new content formats.
Radio Segment Growth: Expansion of the "My FM" network into new cities or increased listenership and ad-rates in existing markets.
Market Share Gains: Potential to consolidate market share in existing or new geographies, though this is often challenging in the fragmented print market.
Risks
Secular Decline in Print Readership: The global trend of readers shifting from print to digital media poses a long-term threat to print circulation and advertising revenues.
Advertising Slowdown: Economic downturns, increased competition from digital giants (Google, Meta), and shifting advertiser preferences can lead to reduced advertising expenditure.
Rising Newsprint Prices: Newsprint is a major raw material for print media. Volatility and sustained increases in newsprint prices can significantly impact profit margins.
Intense Competition: Competition from other print players, TV channels, and an ever-increasing array of digital news and entertainment platforms for both eyeballs and advertising budgets.
Failure in Digital Transition: Inability to effectively grow and monetize its digital offerings could lead to stagnation as print declines.
Regulatory Changes: Changes in media ownership, content regulations, or advertising rules could impact operations.
Management & Ownership
D.B. Corp Ltd. is a promoter-led company. The Agarwal family, descendants of the founder Ramesh Chandra Agarwal, are the key promoters and hold significant ownership. Key management positions, including Chairman and Managing Directors, are held by family members such as Sudhir Agarwal, Girish Agarwal, and Pawan Agarwal. The management team has extensive experience in the Indian media sector, having built and grown the Bhaskar Group over several decades. The promoter holding in the company is substantial, aligning management interests with shareholder value creation.
Outlook
D.B. Corp Ltd. faces a complex operating environment. On one hand, it benefits from strong, entrenched regional brands and extensive distribution networks in its core markets, which continue to show resilience in print readership compared to developed economies. A recovery in the broader advertising market and India's continued regional economic growth could provide tailwinds for its print, radio, and digital segments.
However, the company is not immune to the secular challenges facing traditional print media, including the long-term shift towards digital consumption and intense competition for advertising revenue. Its success hinges on its ability to effectively diversify revenue streams, particularly through successful monetization of its growing digital platforms, while simultaneously optimizing costs in its traditional print operations. While its regional strength provides a buffer, sustained growth will require strategic innovation in content delivery and revenue generation across all its media properties.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 617 | 590 | 559 | 643 | 548 | 559 | 614 | 605 | 576 | 604 |
| Other Income | 25 | 26 | 24 | 13 | 19 | 28 | 20 | 24 | 13 | 28 |
| Total Income | 642 | 616 | 583 | 656 | 567 | 587 | 635 | 629 | 590 | 632 |
| Total Expenditure | 445 | 425 | 438 | 465 | 465 | 449 | 476 | 470 | 472 | 467 |
| Operating Profit | 197 | 191 | 144 | 190 | 102 | 138 | 158 | 159 | 118 | 165 |
| Interest | 6 | 6 | 7 | 6 | 7 | 7 | 7 | 6 | 7 | 6 |
| Depreciation | 29 | 28 | 27 | 24 | 24 | 24 | 25 | 25 | 26 | 24 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 162 | 157 | 110 | 160 | 71 | 108 | 126 | 129 | 85 | 134 |
| Provision for Tax | 39 | 39 | 28 | 42 | 18 | 27 | 33 | 33 | 23 | 33 |
| Profit After Tax | 123 | 118 | 83 | 118 | 52 | 81 | 93 | 96 | 62 | 101 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 123 | 118 | 83 | 118 | 52 | 81 | 93 | 96 | 62 | 101 |
| Adjusted Earnings Per Share | 0.1 | 6.6 | 4.6 | 6.6 | 2.9 | 4.5 | 5.2 | 5.4 | 3.5 | 5.7 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2052 | 2258 | 2311 | 2463 | 2224 | 1508 | 1769 | 2129 | 2402 | 2339 | 2356 | 2399 |
| Other Income | 24 | 21 | 24 | 25 | 35 | 17 | 20 | 42 | 81 | 84 | 88 | 85 |
| Total Income | 2076 | 2279 | 2335 | 2488 | 2259 | 1524 | 1789 | 2171 | 2483 | 2423 | 2443 | 2486 |
| Total Expenditure | 1517 | 1619 | 1748 | 1967 | 1765 | 1205 | 1466 | 1810 | 1779 | 1796 | 1870 | 1885 |
| Operating Profit | 559 | 659 | 588 | 521 | 494 | 319 | 323 | 361 | 703 | 627 | 574 | 600 |
| Interest | 14 | 7 | 7 | 9 | 25 | 24 | 18 | 21 | 24 | 25 | 26 | 26 |
| Depreciation | 85 | 86 | 92 | 99 | 121 | 115 | 110 | 112 | 114 | 104 | 100 | 100 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 13 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 460 | 565 | 488 | 414 | 348 | 193 | 195 | 228 | 565 | 499 | 448 | 474 |
| Provision for Tax | 168 | 191 | 164 | 140 | 73 | 52 | 52 | 59 | 140 | 128 | 116 | 122 |
| Profit After Tax | 292 | 375 | 324 | 274 | 275 | 141 | 143 | 169 | 426 | 371 | 332 | 352 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 292 | 375 | 324 | 274 | 275 | 141 | 143 | 169 | 426 | 371 | 332 | 352 |
| Adjusted Earnings Per Share | 15.9 | 20.4 | 17.6 | 15.7 | 15.7 | 8.1 | 8.1 | 9.5 | 23.9 | 20.8 | 18.6 | 19.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 1% | 3% | 9% | 1% |
| Operating Profit CAGR | -8% | 17% | 12% | 0% |
| PAT CAGR | -11% | 25% | 19% | 1% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -36% | -14% | 12% | -8% |
| ROE Average | 14% | 17% | 14% | 16% |
| ROCE Average | 20% | 24% | 19% | 22% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 1398 | 1594 | 1929 | 1827 | 1678 | 1823 | 1882 | 1948 | 2221 | 2225 | 2429 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 126 | 1291 | 1288 | 462 | 489 | 559 | 617 | 532 | 577 | 809 | 950 |
| Total Current Liabilities | 403 | 356 | 552 | 1566 | 1876 | 1713 | 1717 | 861 | 1093 | 1045 | 957 |
| Total Liabilities | 1951 | 3242 | 3769 | 3855 | 4043 | 4094 | 4217 | 3341 | 3890 | 4078 | 4336 |
| Fixed Assets | 867 | 862 | 942 | 906 | 1136 | 1108 | 1054 | 981 | 985 | 934 | 1042 |
| Other Non-Current Assets | 367 | 1491 | 1519 | 678 | 491 | 552 | 561 | 933 | 905 | 685 | 1061 |
| Total Current Assets | 717 | 889 | 1308 | 2271 | 2416 | 2435 | 2602 | 1427 | 2000 | 2460 | 2233 |
| Total Assets | 1951 | 3242 | 3769 | 3855 | 4043 | 4094 | 4217 | 3341 | 3890 | 4078 | 4336 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 177 | 90 | 174 | 298 | 132 | 34 | 120 | 113 | 81 | 85 | 122 |
| Cash Flow from Operating Activities | 341 | 360 | 364 | 235 | 363 | 374 | 371 | 243 | 579 | 414 | 365 |
| Cash Flow from Investing Activities | -183 | -32 | -198 | -21 | -154 | -137 | -224 | -143 | -380 | -11 | -173 |
| Cash Flow from Financing Activities | -245 | -244 | -42 | -381 | -307 | -151 | -155 | -132 | -194 | -366 | -208 |
| Net Cash Inflow / Outflow | -87 | 84 | 124 | -166 | -98 | 86 | -7 | -32 | 5 | 37 | -16 |
| Closing Cash & Cash Equivalent | 90 | 174 | 298 | 132 | 34 | 120 | 113 | 81 | 85 | 122 | 106 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 15.9 | 20.38 | 17.6 | 15.66 | 15.72 | 8.08 | 8.05 | 9.5 | 23.89 | 20.82 | 18.63 |
| CEPS(Rs) | 20.54 | 25.07 | 22.62 | 21.29 | 22.62 | 14.65 | 14.26 | 15.79 | 30.3 | 26.64 | 24.23 |
| DPS(Rs) | 7.75 | 4 | 1 | 10 | 10 | 3 | 5 | 6 | 13 | 12 | 7 |
| Book NAV/Share(Rs) | 75.68 | 86.19 | 104.34 | 104 | 95.56 | 103.51 | 105.92 | 109.27 | 124.61 | 124.78 | 136.22 |
| Core EBITDA Margin(%) | 26.07 | 28.28 | 24.38 | 20.14 | 20.64 | 20.07 | 17.1 | 14.99 | 25.48 | 22.95 | 20.27 |
| EBIT Margin(%) | 23.09 | 25.37 | 21.42 | 17.15 | 16.78 | 14.43 | 12.03 | 11.7 | 24.11 | 22.13 | 19.76 |
| Pre Tax Margin(%) | 22.41 | 25.04 | 21.13 | 16.8 | 15.66 | 12.82 | 11.01 | 10.7 | 23.14 | 21.08 | 18.68 |
| PAT Margin (%) | 14.23 | 16.6 | 14.02 | 11.12 | 12.36 | 9.38 | 8.06 | 7.94 | 17.41 | 15.69 | 13.85 |
| Cash Profit Margin (%) | 18.39 | 20.42 | 18.01 | 15.12 | 17.79 | 17 | 14.28 | 13.2 | 22.08 | 20.07 | 18.01 |
| ROA(%) | 15.15 | 14.43 | 9.24 | 7.18 | 6.96 | 3.48 | 3.43 | 4.47 | 11.77 | 9.31 | 7.89 |
| ROE(%) | 21.86 | 25.19 | 18.49 | 14.65 | 15.75 | 8.12 | 7.73 | 8.85 | 20.44 | 16.7 | 14.28 |
| ROCE(%) | 32.19 | 35.69 | 27.14 | 21.93 | 20.04 | 11.68 | 11.25 | 12.82 | 27.9 | 23.12 | 20.02 |
| Receivable days | 64.24 | 64.28 | 76.7 | 88.21 | 104.02 | 136.48 | 100.7 | 80.98 | 72.87 | 74.25 | 69.75 |
| Inventory Days | 27.37 | 29.6 | 28.32 | 30.35 | 41.23 | 58.87 | 46.29 | 36.81 | 29.98 | 34.02 | 35.71 |
| Payable days | 70.63 | 90.41 | 117 | 109.62 | 136.31 | 198.91 | 139.43 | 97.26 | 111.6 | 135.85 | 119.59 |
| PER(x) | 19.43 | 18.62 | 17.32 | 11.97 | 5.05 | 11.14 | 10.56 | 10.27 | 10.98 | 11.11 | 10.02 |
| Price/Book(x) | 4.08 | 4.4 | 2.92 | 1.8 | 0.83 | 0.87 | 0.8 | 0.89 | 2.1 | 1.85 | 1.37 |
| Dividend Yield(%) | 2.51 | 1.05 | 0.33 | 5.33 | 12.61 | 3.33 | 5.88 | 6.15 | 4.96 | 5.19 | 3.75 |
| EV/Net Sales(x) | 2.79 | 3.05 | 2.31 | 1.3 | 0.64 | 0.88 | 0.57 | 0.76 | 1.72 | 1.36 | 1.05 |
| EV/Core EBITDA(x) | 10.24 | 10.44 | 9.08 | 6.14 | 2.88 | 4.13 | 3.13 | 4.49 | 5.89 | 5.06 | 4.31 |
| Net Sales Growth(%) | 2.1 | 10.05 | 2.35 | 6.56 | -9.7 | -32.2 | 17.3 | 20.39 | 12.82 | -2.62 | 0.7 |
| EBIT Growth(%) | -5.23 | 20.94 | -13.57 | -14.73 | -11.6 | -41.72 | -2.17 | 17.05 | 136.53 | -11.2 | -9.46 |
| PAT Growth(%) | -7.67 | 28.31 | -13.55 | -15.47 | 0.41 | -48.57 | 0.81 | 18.61 | 151.66 | -12.82 | -10.51 |
| EPS Growth(%) | -7.72 | 28.2 | -13.61 | -11.07 | 0.39 | -48.57 | -0.39 | 18 | 151.5 | -12.87 | -10.54 |
| Debt/Equity(x) | 0.1 | 0.05 | 0.02 | 0.03 | 0.1 | 0.03 | 0.01 | 0.02 | 0.01 | 0.03 | 0.01 |
| Current Ratio(x) | 1.78 | 2.49 | 2.37 | 1.45 | 1.29 | 1.42 | 1.51 | 1.66 | 1.83 | 2.35 | 2.33 |
| Quick Ratio(x) | 1.37 | 1.94 | 2.08 | 1.29 | 1.15 | 1.29 | 1.39 | 1.41 | 1.66 | 2.11 | 2.11 |
| Interest Cover(x) | 34.28 | 76.92 | 73.92 | 49.65 | 14.87 | 8.95 | 11.7 | 11.71 | 24.78 | 21.16 | 18.25 |
| Total Debt/Mcap(x) | 0.02 | 0.01 | 0.01 | 0.02 | 0.12 | 0.04 | 0.01 | 0.02 | 0 | 0.01 | 0.01 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 71.93 | 72.36 | 72.36 | 72.35 | 72.95 | 73.48 | 73.77 | 74.25 | 74.5 | 74.5 |
| FII | 13.34 | 13.44 | 13.85 | 14.06 | 13.07 | 12.77 | 12.62 | 12.24 | 12.05 | 11.85 |
| DII | 4.74 | 4.68 | 4.85 | 4.8 | 4.08 | 4.17 | 4.18 | 4.2 | 4.19 | 4.24 |
| Public | 9.99 | 9.53 | 8.94 | 8.79 | 9.91 | 9.59 | 9.43 | 9.31 | 9.27 | 9.41 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 12.81 | 12.89 | 12.89 | 12.89 | 13 | 13.09 | 13.15 | 13.23 | 13.28 | 13.28 |
| FII | 2.38 | 2.39 | 2.47 | 2.51 | 2.33 | 2.28 | 2.25 | 2.18 | 2.15 | 2.11 |
| DII | 0.84 | 0.83 | 0.86 | 0.86 | 0.73 | 0.74 | 0.75 | 0.75 | 0.75 | 0.76 |
| Public | 1.78 | 1.7 | 1.59 | 1.57 | 1.77 | 1.71 | 1.68 | 1.66 | 1.65 | 1.68 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 17.81 | 17.82 | 17.82 | 17.82 | 17.82 | 17.82 | 17.82 | 17.82 | 17.82 | 17.83 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +1% | +3% | +9% | +1% |
| Operating Profit CAGR | -8% | +17% | +12% | 0% |
| PAT CAGR | -11% | +25% | +19% | +1% |
| Share Price CAGR | -36% | -14% | +12% | -8% |
| ROE Average | +14% | +17% | +14% | +16% |
| ROCE Average | +20% | +24% | +19% | +22% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 71.93 | 72.36 | 72.36 | 72.35 | 72.95 | 73.48 | 73.77 | 74.25 | 74.5 | 74.5 |
| FII | 13.34 | 13.44 | 13.85 | 14.06 | 13.07 | 12.77 | 12.62 | 12.24 | 12.05 | 11.85 |
| DII | 4.74 | 4.68 | 4.85 | 4.8 | 4.08 | 4.17 | 4.18 | 4.2 | 4.19 | 4.24 |
| Public | 9.99 | 9.53 | 8.94 | 8.79 | 9.91 | 9.59 | 9.43 | 9.31 | 9.27 | 9.41 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 12.81 | 12.89 | 12.89 | 12.89 | 13 | 13.09 | 13.15 | 13.23 | 13.28 | 13.28 |
| FII | 2.38 | 2.39 | 2.47 | 2.51 | 2.33 | 2.28 | 2.25 | 2.18 | 2.15 | 2.11 |
| DII | 0.84 | 0.83 | 0.86 | 0.86 | 0.73 | 0.74 | 0.75 | 0.75 | 0.75 | 0.76 |
| Public | 1.78 | 1.7 | 1.59 | 1.57 | 1.77 | 1.71 | 1.68 | 1.66 | 1.65 | 1.68 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 17.81 | 17.82 | 17.82 | 17.82 | 17.82 | 17.82 | 17.82 | 17.82 | 17.82 | 17.83 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.