Subscribe

DEN Networks Limited (DEN.NS)

INR28.94 -1.36 (-4.49%)
IN NSE Communication Services Entertainment
Address Unit No.116, C Wing, Building No. 2 400079
Mumbai, DE, IN
CEO Shailender Nath Sharma
IPO 2009-11-24
ISIN INE947J01015

Explore sections of this company profile

Also trades on Bombay Stock Exchange · DEN.BO (INR) National Stock Exchange of India · DEN.NS (INR)
Description

DEN Networks Limited is an Indian enterprise primarily focused on delivering and marketing television channels via its extensive digital cable distribution infrastructure. Its business activities are structured into two main segments: Cable and Broadband. In addition to its core channel distribution, the company extends its offerings to include cable television, over-the-top (OTT) entertainment options, and high-speed internet broadband services. The company boasts a significant reach, serving approximately 13 million households primarily across 13 Indian states, which include Delhi, Uttar Pradesh, Karnataka, Maharashtra, Gujarat, Rajasthan, Haryana, Kerala, West Bengal, Jharkhand, Bihar, Madhya Pradesh, and Uttarakhand. Established in 2007, the company was initially known as DEN Digital Entertainment Networks Limited before officially changing its name to DEN Networks Limited in June 2008. Its corporate headquarters are located in New Delhi, India.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR28.94 -1.36 (-4.49%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1M
Beta
0.58
Float Shares
119.65M
Free Float %
25.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.92% +0.15% +3.70% +3.46% -11.21% -12.72% -25.64% -20.41% -56.37% -69.49% -83.05%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
28.94
DCF (Unlevered) 114.17 +294.5%
DCF (Levered) 6.43 -77.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.90
Grey zone
Piotroski F-Score
4 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
2 / 5
Medium
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Entertainment: +5.6%
    -3.1% Q1'26: -3.0% (vs Q1'25)
  • EPS growth Entertainment: +31.6%
    -17.1% Q1'26: -37.7% (vs Q1'25)
  • FCF margin FCF growth · Entertainment: +61.7%
    +21.2% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Entertainment: +7.7%
    +21.6% Q1'26: +20.6% (vs Q1'25)
  • ROIC Entertainment: +5.2%
    +35.7% Q1'26: +31.4% (vs Q1'25)
  • Share dilution Entertainment: +0.0%
    -0.1% Q1'26: -0.9% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Entertainment: -0.15×
    0.07× Q1'26: 0.07× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.64) × ERP
WACC = 98% × Ke + 2% × Kd (9.4%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 111.94 Current price: 28.94
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2011
actual
Mar 2012
actual
Mar 2013
actual
Mar 2014
actual
Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Mar 2028
1 Rev. Ana.
1 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Mar 2031
1 Rev. Ana.
1 EPS Ana.
Revenue
10.22B
est: 10.54B (-3.0%)
11.30B
est: 11.44B (-1.2%)
8.97B
est: 9.27B (-3.3%)
10.98B
est: 11.04B (-0.5%)
11.13B
est: 11.26B (-1.2%)
9.48B
est: 12.53B (-24.4%)
11.14B
est: 12.11B (-7.9%)
12.45B
est: 13.21B (-5.7%)
11.83B
est: 12.83B (-7.8%)
12.65B
est: 13.38B (-5.5%)
12.90B
est: 14.07B (-8.3%)
11.83B
est: 15.48B (-23.6%)
10.05B
est: 11.26B (-10.7%)
12.53B
12.53B – 12.53B
+11.2% YoY
12.11B
12.11B – 12.11B
-3.4% YoY
13.21B
13.21B – 13.21B
+9.1% YoY
12.83B
12.83B – 12.83B
-2.9% YoY
13.38B
13.38B – 13.38B
+4.3% YoY
14.07B
14.07B – 14.07B
+5.2% YoY
EBITDA
1.28B
est: 3.26B (-60.9%)
899.10M
est: 924.05M (-2.7%)
2.21B
est: 745.91M (+196.5%)
3.60B
est: 896.60M (+302.0%)
1.74B
est: 951.85M (+83.1%)
-1.31B
est: 937.97M (-239.3%)
1.80B
est: -2.23B (+180.4%)
2.94B
est: 737.07M (+299.3%)
125.43M
est: 1.98B (-93.7%)
3.82B
est: -618.40M (+717.0%)
4.47B
est: 3.46B (+29.3%)
3.24B
est: 4.82B (-32.7%)
3.56B
est: 4.44B (-19.7%)
4.94B
4.94B – 4.94B
+11.2% YoY
4.77B
4.77B – 4.77B
-3.4% YoY
5.21B
5.21B – 5.21B
+9.1% YoY
5.06B
5.06B – 5.06B
-2.9% YoY
5.27B
5.27B – 5.27B
+4.3% YoY
5.55B
5.55B – 5.55B
+5.2% YoY
EBIT
821.15M
est: 1.92B (-57.3%)
360.99M
est: -1.18B (+130.7%)
1.40B
est: -950.40M (+247.3%)
2.02B
est: -1.14B (+276.8%)
-57.24M
est: -1.21B (+95.3%)
-3.37B
est: -1.20B (-181.8%)
-957.34M
est: -3.82B (+74.9%)
456.93M
est: -1.32B (+134.7%)
-2.29B
est: 298.62M (-866.9%)
1.41B
est: -2.65B (+152.9%)
1.96B
est: -355.71M (+652.3%)
1.76B
est: 2.84B (-37.9%)
2.50B
est: 3.69B (-32.1%)
4.11B
4.11B – 4.11B
+11.2% YoY
3.97B
3.97B – 3.97B
-3.4% YoY
4.33B
4.33B – 4.33B
+9.1% YoY
4.20B
4.20B – 4.20B
-2.9% YoY
4.39B
4.39B – 4.39B
+4.3% YoY
4.61B
4.61B – 4.61B
+5.2% YoY
Net Income
443.32M
est: 1.53B (-71.0%)
142.80M
est: -1.56B (+109.1%)
623.01M
est: -1.26B (+149.4%)
383.99M
est: -1.52B (+125.3%)
-1.44B
est: -1.61B (+10.6%)
-4.32B
est: -1.59B (-171.9%)
-2.08B
est: -4.31B (+51.7%)
-344.10M
est: -2.15B (+84.0%)
-2.77B
est: -347.07M (-699.5%)
699.60M
est: -2.97B (+123.5%)
1.98B
est: 717.05M (+176.1%)
1.76B
2.00B
est: -3.86B (+151.8%)
-4.86B
-4.86B – -4.86B
-25.9% YoY
-4.38B
-4.38B – -4.38B
+9.8% YoY
-905.08M
-905.08M – -905.08M
+79.3% YoY
-524.00M
-524.00M – -524.00M
+42.1% YoY
-571.63M
-571.63M – -571.63M
-9.1% YoY
-333.45M
-333.45M – -333.45M
+41.7% YoY
SGA
8.68B
est: 347.35M (+2,397.7%)
954.49M
est: 10.90B (-91.2%)
2.53B
est: 8.80B (-71.3%)
898.06M
est: 10.57B (-91.5%)
1.20B
est: 11.22B (-89.3%)
1.21B
est: 11.06B (-89.0%)
809.44M
est: 10.47B (-92.3%)
341.15M
est: 9.94B (-96.6%)
315.17M
est: 10.08B (-96.9%)
281.76M
est: 10.88B (-97.4%)
216.48M
est: 10.86B (-98.0%)
293.53M
est: 512.68M (-42.7%)
797.76M
est: 333.41M (+139.3%)
370.87M
370.87M – 370.87M
+11.2% YoY
358.43M
358.43M – 358.43M
-3.4% YoY
391.05M
391.05M – 391.05M
+9.1% YoY
379.75M
379.75M – 379.75M
-2.9% YoY
396.21M
396.21M – 396.21M
+4.3% YoY
416.64M
416.64M – 416.64M
+5.2% YoY
EPS
2.88
est: 3.21 (-10.2%)
1.09
est: 2.20 (-50.4%)
4.68
est: 4.86 (-3.7%)
2.38
est: 2.89 (-17.6%)
-8.08
est: -8.10 (+0.2%)
-24.21
est: -10.20 (-137.4%)
-11.28
est: -9.20 (-22.6%)
-1.77
est: -1.90 (+6.8%)
-11.63
est: -1.10 (-957.3%)
1.47
est: -1.20 (+222.5%)
4.15
est: -0.70 (+692.9%)
3.69
4.20
est: -8.10 (+151.9%)
-10.20
-10.20 – -10.20
-25.9% YoY
-9.20
-9.20 – -9.20
+9.8% YoY
-1.90
-1.90 – -1.90
+79.3% YoY
-1.10
-1.10 – -1.10
+42.1% YoY
-1.20
-1.20 – -1.20
-9.1% YoY
-0.70
-0.70 – -0.70
+41.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-06-12 A- 4/5 2/5 3/5 4/5 4/5 3/5 5/5
2026-06-11 A- 4/5 2/5 3/5 4/5 4/5 3/5 5/5
2026-06-10 A- 4/5 2/5 3/5 4/5 4/5 3/5 5/5
2026-06-09 A- 4/5 2/5 3/5 4/5 4/5 3/5 5/5
2026-06-08 A- 4/5 2/5 3/5 4/5 4/5 3/5 5/5
2026-06-05 A- 4/5 2/5 3/5 4/5 4/5 3/5 5/5
2026-06-04 A- 4/5 2/5 3/5 4/5 4/5 3/5 5/5
2026-06-03 A- 4/5 2/5 3/5 4/5 4/5 3/5 5/5
2026-06-02 A- 4/5 2/5 3/5 4/5 4/5 3/5 5/5
2026-06-01 A- 4/5 2/5 3/5 4/5 4/5 3/5 5/5
2026-05-29 A- 4/5 2/5 3/5 4/5 4/5 3/5 5/5
2026-05-27 A 4/5 3/5 3/5 4/5 4/5 3/5 5/5
2026-05-26 A 4/5 3/5 3/5 4/5 4/5 3/5 5/5
2026-05-25 A- 4/5 3/5 3/5 4/5 4/5 3/5 4/5
2026-05-22 A- 4/5 2/5 3/5 4/5 4/5 3/5 4/5
2026-05-21 A- 4/5 2/5 3/5 4/5 4/5 3/5 4/5
2026-05-20 A- 4/5 2/5 3/5 4/5 4/5 3/5 4/5
2026-05-19 A- 4/5 2/5 3/5 4/5 4/5 3/5 4/5
2026-05-18 A- 4/5 2/5 3/5 4/5 4/5 3/5 4/5
2026-05-15 A- 4/5 2/5 3/5 4/5 4/5 3/5 4/5
2026-05-14 A- 4/5 2/5 3/5 4/5 4/5 3/5 4/5
2026-05-13 A- 4/5 2/5 3/5 4/5 4/5 3/5 4/5
2026-05-12 A- 4/5 2/5 3/5 4/5 4/5 3/5 4/5
2026-05-11 A- 4/5 2/5 3/5 4/5 4/5 3/5 4/5
2026-05-08 A- 4/5 2/5 3/5 4/5 4/5 3/5 5/5
2026-05-07 A- 4/5 2/5 3/5 4/5 4/5 3/5 5/5
2026-05-06 A- 4/5 2/5 3/5 4/5 4/5 3/5 5/5
2026-05-05 A- 4/5 2/5 2/5 4/5 4/5 4/5 5/5
2026-05-04 A- 4/5 2/5 2/5 4/5 4/5 4/5 5/5
2026-04-30 B+ 3/5 2/5 2/5 4/5 3/5 3/5 4/5
2026-04-29 B+ 3/5 2/5 2/5 4/5 3/5 3/5 4/5
2026-04-28 B+ 3/5 2/5 2/5 4/5 3/5 3/5 4/5
2026-04-27 B+ 3/5 2/5 2/5 4/5 3/5 3/5 4/5
2026-04-24 B+ 3/5 2/5 2/5 4/5 3/5 3/5 4/5
2026-04-23 B+ 3/5 2/5 2/5 4/5 3/5 3/5 4/5
2026-04-22 B+ 3/5 2/5 2/5 4/5 3/5 3/5 4/5
2026-04-21 B+ 3/5 3/5 2/5 4/5 3/5 3/5 4/5
2026-04-20 B+ 3/5 2/5 2/5 4/5 3/5 3/5 4/5
2026-04-17 B 3/5 3/5 2/5 4/5 1/5 3/5 4/5
2026-04-16 B 3/5 3/5 2/5 4/5 1/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-144.29M
OE per share TTM
-0.30
Owner's Yield
-1.11%
Maintenance CapEx ratio
7.98%
Maint CapEx / Avg PPE
36.7%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
3.43M
Shares Outstanding
476.77M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Shailender Nath Sharma Chief Executive Officer 53M male
Satyendra Jindal Chief Financial Officer 7M male
Munish Singla Sr. Vice President of F&A male
Niti Gupta General Manager of Human Resources female
Amrendra Kumar ITIL Head of IT male
Rajiv Kumar Tiwari General Manager of Legal male
Omesh Uppal Chief Operating Officer male
Hema Kumari Company Secretary & Compliance Officer female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits