Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹1232 Cr.
Stock P/E
7.4
P/B
0.3
Current Price
₹25.8
Book Value
₹ 80.8
Face Value
10
52W High
₹34.7
52W Low
₹ 22.8
Dividend Yield
0%

Den Networks Overview

Business

Den Networks Ltd. is primarily a cable television distribution company operating in India. It functions as a Multi-System Operator (MSO), acting as an intermediary between broadcasters and Local Cable Operators (LCOs). The company acquires content from various broadcasters, aggregates it, and then distributes it to LCOs who further deliver it to subscribers' homes. Den also offers broadband internet services in select areas. The company primarily makes money through subscription fees collected from its cable TV subscribers (via LCOs), carriage fees from broadcasters, and subscription revenues from its broadband services.

Revenue Mix

Den Networks' dominant revenue segment is Cable Television Distribution. This includes subscription revenue from households and placement/carriage fees from broadcasters. A secondary, but growing, segment is Broadband Services, which involves providing high-speed internet to residential and commercial customers. While exact percentages fluctuate, cable TV distribution remains the primary revenue driver for the company.

Industry

Den Networks operates within the highly competitive Indian TV broadcasting and software production sector, specifically in cable TV distribution. The industry is characterized by a mix of MSOs, Direct-to-Home (DTH) satellite operators, and increasingly, Over-The-Top (OTT) streaming platforms. Den is one of the larger MSOs in India, with a significant presence, particularly in Northern and Eastern India. It competes directly with other large MSOs like Hathway Cable & Datacom, as well as DTH players such as Tata Play, Airtel Digital TV, and Dish TV, and indirectly with global and domestic OTT players. The industry has seen a shift from analog to digital distribution and is heavily influenced by regulatory bodies like TRAI.

MOAT

Den Networks possesses a moderate, rather than strong, competitive advantage. Its primary advantages stem from:

Scale of Operations: As one of the largest MSOs, it benefits from scale in content acquisition negotiations with broadcasters and widespread infrastructure penetration in its operational areas.

Established Network: A vast network of cables and a long-standing relationship with numerous LCOs provides a significant barrier to entry for new cable distribution players.

Local Market Expertise: Deep understanding of local markets and strong relationships with LCOs at the ground level, which can be challenging for national DTH or OTT players to replicate for last-mile connectivity.

However, these advantages are susceptible to technological disruption (OTT), regulatory changes, and intense competition, which limit the durability of its moat.

Growth Drivers

Increased ARPUs (Average Revenue Per User): Potential for growth if regulatory clarity allows for better pricing and packaging strategies post-New Tariff Order (NTO) implementations.

Broadband Penetration: Expansion of its nascent broadband services in existing and new geographies, capitalizing on India's growing internet demand.

Consolidation in MSO Space: Potential for market share gains through organic growth or future consolidation opportunities.

Value-Added Services: Introduction of new digital services and bundles to enhance subscriber stickiness and revenue.

Parentage Synergies: Leveraging synergies and capital support from its parent company, Reliance Industries Limited, especially in technology and broadband expansion.

Risks

Regulatory Interventions: Frequent and unpredictable regulatory changes by TRAI, especially regarding pricing and channel packaging (e.g., NTOs), can significantly impact revenue and profitability.

Intense Competition: Fierce competition from DTH operators, rapidly growing OTT platforms, and other broadband providers eroding market share and pricing power.

Technological Obsolescence: A potential shift from linear cable TV viewing to on-demand digital content platforms could impact its core business model.

Content Costs: Rising costs of acquiring premium content from broadcasters, impacting margins if not passed on to subscribers.

Dependency on LCOs: Reliance on Local Cable Operators for last-mile delivery and collections, leading to potential disputes, revenue leakage, or collection inefficiencies.

ARPU Pressure: Difficulty in increasing subscription prices due to competitive pressures and price sensitivity of consumers.

Management & Ownership

Den Networks is primarily owned by Network18 Media & Investments Limited, which is ultimately controlled by Reliance Industries Limited (RIL), one of India's largest conglomerates. This ownership structure provides the company with strong financial backing, strategic guidance, and potential synergies within the broader RIL ecosystem. The management team operates under the strategic direction of its parent company, bringing a professional corporate governance structure to its operations.

Outlook

Den Networks operates in a dynamic and challenging Indian media and entertainment landscape. The bull case for Den rests on its established infrastructure, extensive LCO network, and the potential for ARPU growth driven by clearer regulatory frameworks or bundling opportunities (especially with broadband). Its association with Reliance Industries provides a significant advantage in terms of capital infusion, technological upgrades, and strategic direction, potentially enabling it to better navigate market shifts and expand into new digital offerings.

Conversely, the bear case highlights persistent regulatory risks that can squeeze margins, intense competition from DTH and OTT players leading to subscriber churn, and the ongoing challenge of managing content costs. The long-term viability will depend on its ability to adapt to changing consumer preferences, effectively leverage its broadband segment, and integrate its offerings with the broader digital ecosystem being built by its parent company, while effectively managing LCO relationships and regulatory hurdles.

Den Networks Share Price

Live · BSE / NSE · Inception: 2007
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Den Networks Quarterly Results

#(Fig in Cr.) Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Net Sales 248 249 261 248 241 241 251 241 243 233
Other Income 55 69 55 65 71 52 57 53 55 61
Total Income 303 318 316 313 312 293 308 293 298 293
Total Expenditure 219 221 233 220 220 222 238 225 230 223
Operating Profit 83 97 83 93 92 71 70 68 68 71
Interest 1 1 1 1 1 0 0 0 0 0
Depreciation 26 27 26 26 24 23 23 21 20 19
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 57 69 56 66 67 47 47 47 48 52
Provision for Tax 12 17 14 9 11 11 8 13 12 12
Profit After Tax 45 52 42 57 55 36 39 34 36 40
Adjustments 1 0 -2 5 -1 -1 -1 4 1 -3
Profit After Adjustments 46 52 40 62 54 35 38 38 37 36
Adjusted Earnings Per Share 1 1.1 0.8 1.3 1.1 0.7 0.8 0.8 0.8 0.8

Den Networks Profit & Loss

#(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 948 1157 1285 1206 1291 1307 1226 1130 1081 1005 974 968
Other Income 58 41 30 46 202 197 132 254 385 245 356 226
Total Income 1006 1199 1315 1252 1494 1504 1357 1384 1466 1250 1330 1192
Total Expenditure 1060 979 1007 1023 1106 1057 1033 1120 1104 894 1030 916
Operating Profit -54 220 308 229 387 447 324 264 362 356 301 277
Interest 79 65 66 59 32 3 0 1 3 2 2 0
Depreciation 206 276 249 242 247 251 148 119 113 106 91 83
Exceptional Income / Expenses -65 -31 -0 -211 0 0 0 0 0 0 0 0
Profit Before Tax -404 -152 -7 -282 109 186 174 143 245 249 208 194
Provision for Tax 22 33 10 13 51 -3 3 -93 32 52 42 45
Profit After Tax -426 -185 -17 -295 58 189 171 236 213 197 166 149
Adjustments -6 -24 -18 18 12 9 5 6 2 3 0 1
Profit After Adjustments -432 -208 -34 -277 70 198 176 243 215 200 166 149
Adjusted Earnings Per Share -24.3 -10.8 -1.8 -5.8 1.5 4.2 3.7 5.1 4.5 4.2 3.5 3.2

Den Networks Balance Sheet

#(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 970 813 786 2546 2603 2775 2953 3207 3420 3620 3785
Minority's Interest 71 90 104 78 71 65 60 49 43 40 41
Borrowings 328 188 314 266 0 0 0 0 0 0 0
Other Non-Current Liabilities 332 350 384 253 251 101 53 -49 -51 -47 -89
Total Current Liabilities 1281 995 904 787 809 488 417 432 410 445 424
Total Liabilities 2981 2436 2493 3930 3734 3428 3483 3639 3823 4058 4161
Fixed Assets 1474 1299 1186 935 763 609 557 562 515 463 404
Other Non-Current Assets 396 321 379 325 361 246 226 206 171 184 211
Total Current Assets 1111 817 928 2671 2610 2574 2701 2870 3137 3411 3547
Total Assets 2981 2436 2493 3930 3734 3428 3483 3639 3823 4058 4161

Den Networks Cash Flow

#(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 127 161 87 151 79 88 79 46 16 27 16
Cash Flow from Operating Activities 7 202 185 42 268 218 129 139 84 18 -17
Cash Flow from Investing Activities 186 -3 -83 -2047 429 -361 -258 -54 -66 -22 24
Cash Flow from Financing Activities -161 -277 -41 1933 -688 134 96 -115 -7 -7 -3
Net Cash Inflow / Outflow 33 -78 61 -72 9 -9 -33 -30 11 -11 4
Closing Cash & Cash Equivalent 161 87 151 79 88 79 46 16 27 16 20

Den Networks Ratios

# 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) -24.28 -10.76 -1.76 -5.82 1.47 4.15 3.69 5.09 4.5 4.2 3.48
CEPS(Rs) -12.36 4.72 11.88 -1.12 6.38 9.22 6.7 7.46 6.83 6.34 5.39
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 54.21 41.14 39.78 53.38 54.59 58.2 61.94 67.27 71.74 75.92 79.39
Core EBITDA Margin(%) -11.84 15.45 21.66 15.15 14.34 19.13 15.73 0.93 -2.18 11.05 -5.69
EBIT Margin(%) -34.28 -7.49 4.63 -18.54 10.88 14.45 14.21 12.8 22.87 24.93 21.55
Pre Tax Margin(%) -42.63 -13.12 -0.51 -23.41 8.42 14.19 14.19 12.68 22.63 24.72 21.36
PAT Margin (%) -44.93 -15.97 -1.29 -24.47 4.45 14.45 13.96 20.91 19.69 19.57 17
Cash Profit Margin (%) -23.18 7.89 18.06 -4.44 23.56 33.62 26.05 31.46 30.13 30.09 26.37
ROA(%) -13.32 -6.82 -0.67 -9.19 1.5 5.28 4.95 6.64 5.7 4.99 4.03
ROE(%) -31.85 -21 -2.1 -17.77 2.23 7.03 5.97 7.67 6.42 5.59 4.47
ROCE(%) -15.59 -5.52 4.52 -10.29 4.81 6.76 6.08 4.7 7.46 7.12 5.67
Receivable days 127.23 78.41 76.25 79.94 50.86 31.87 24.77 25.62 33.08 47.13 48.28
Inventory Days 0 0 0 0 0 0 0 0 0 0 0
Payable days 0 0 0 0 0 0 7991.29 4685.49 0 0 0
PER(x) 0 0 0 0 20.21 11.86 10 5.25 10.46 7.44 6.61
Price/Book(x) 1.6 2.01 2.54 1.32 0.54 0.85 0.6 0.4 0.66 0.41 0.29
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 1.99 1.54 1.7 3.01 -0.56 1.55 0.86 -0.05 0.89 -0.21 -2.1
EV/Core EBITDA(x) -35.03 8.08 7.08 15.83 -1.86 4.55 3.26 -0.23 2.65 -0.58 -6.79
Net Sales Growth(%) -16.12 22.15 11.04 -6.15 7.08 1.24 -6.26 -7.76 -4.4 -6.97 -3.1
EBIT Growth(%) -5574.91 73.33 168.66 -475.94 162.84 34.39 -7.79 -16.92 70.84 1.4 -16.22
PAT Growth(%) -249.98 56.6 91.06 -1685.69 119.49 228.49 -9.45 38.16 -9.97 -7.55 -15.81
EPS Growth(%) -199.61 55.66 83.63 -230.37 125.21 182.96 -11.12 38.03 -11.61 -6.8 -17.14
Debt/Equity(x) 0.89 0.63 0.68 0.19 0.08 0 0 0 0 0 0
Current Ratio(x) 0.87 0.82 1.03 3.39 3.23 5.28 6.48 6.64 7.64 7.67 8.36
Quick Ratio(x) 0.89 0.84 1.04 3.39 3.23 5.28 6.48 6.64 7.64 7.67 8.36
Interest Cover(x) -4.11 -1.33 0.9 -3.81 4.41 56.41 626.48 103.06 96.04 119.93 111.46
Total Debt/Mcap(x) 0.55 0.31 0.27 0.14 0.15 0 0 0 0 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -3% -5% -6% 0%
Operating Profit CAGR -15% +4% -8% —
PAT CAGR -16% -11% -3% —
Share Price CAGR -22% -20% -13% -10%
ROE Average +4% +5% +6% -3%
ROCE Average +6% +7% +6% +1%

Den Networks Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 74.9 %
FII 0.35 %
DII (MF + Insurance) 0.05 %
Public (retail) 24.71 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 74.974.974.974.974.974.974.974.974.974.9
FII 1.110.960.760.730.820.630.480.510.450.35
DII 0.170.180.190.20.140.140.140.140.140.05
Public 23.8123.9624.1524.1624.1424.3324.4824.4624.5124.71
Others 0000000000
Total 100100100100100100100100100100

Den Networks Peer Comparison

TV Broadcasting & Software Production Edit Columns

Den Networks Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Den Networks Pros & Cons

Pros

  • Stock is trading at 0.3 times its book value
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 5% over the last 3 years.
  • Earnings include an other income of Rs. 356 Cr.
  • The company has delivered a poor profit growth of -2% over past five years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp