Amagi Media Labs Ltd
Founded in 2008, Amagi Media Labs Ltd. is engaged in cloud-based broadcast and connected TV technology. [1]
- Market Cap ₹ 8,127 Cr.
- Current Price ₹ 376
- High / Low ₹ 392 / 317
- Stock P/E
- Book Value ₹
- Dividend Yield 0.00 %
- ROCE -19.0 %
- ROE -28.5 %
- Face Value ₹ 5.00
Pros
- Company has reduced debt.
- Company is almost debt free.
- Debtor days have improved from 98.9 to 72.7 days.
Cons
- Company has low interest coverage ratio.
- Promoter holding is low: 14.9%
- Company has a low return on equity of -49.7% over last 3 years.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Information Technology Information Technology IT - Services IT Enabled Services
Part of BSE IPO
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
| Operating Profit |
| OPM % |
| Interest |
| Depreciation |
| Profit before tax |
| Tax % |
| EPS in Rs |
| Raw PDF |
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| 182 | 332 | 315 | 446 | 667 | |
| 168 | 1,407 | 698 | 707 | 836 | |
| Operating Profit | 14 | -1,075 | -383 | -261 | -169 |
| OPM % | 8% | -324% | -121% | -59% | -25% |
| 1 | 3 | 45 | 62 | 61 | |
| Interest | 0 | 1 | 2 | 3 | 2 |
| Depreciation | 3 | 5 | 8 | 11 | 11 |
| Profit before tax | 12 | -1,078 | -347 | -214 | -122 |
| Tax % | 0% | 1% | 0% | 0% | 0% |
| 12 | -1,086 | -347 | -214 | -122 | |
| EPS in Rs | 228.59 | -10,593.33 | -3,660.45 | -2,253.45 | -35.73 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 26% |
| TTM: | 50% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 23% |
| TTM: | 42% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | % |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | -50% |
| Last Year: | -29% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| Equity Capital | 0.51 | 0.51 | 0.47 | 0.47 | 17 |
| Reserves | 26 | 301 | 601 | 476 | 427 |
| 11 | 0 | 0 | 410 | 26 | |
| 67 | 532 | 713 | 243 | 655 | |
| Total Liabilities | 104 | 834 | 1,315 | 1,129 | 1,125 |
| 3 | 6 | 34 | 39 | 45 | |
| CWIP | 0 | 0 | 5 | 0 | 0 |
| Investments | 0 | 14 | 283 | 109 | 311 |
| 100 | 814 | 992 | 981 | 768 | |
| Total Assets | 104 | 834 | 1,315 | 1,129 | 1,125 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| 10 | 7 | -224 | -181 | -46 | |
| -2 | -3 | -251 | -444 | 2 | |
| 0 | 601 | 538 | -6 | -5 | |
| Net Cash Flow | 8 | 605 | 63 | -630 | -49 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| Debtor Days | 78 | 139 | 145 | 79 | 73 |
| Inventory Days | |||||
| Days Payable | |||||
| Cash Conversion Cycle | 78 | 139 | 145 | 79 | 73 |
| Working Capital Days | -15 | -321 | -453 | 129 | -148 |
| ROCE % | -636% | -80% | -30% | -19% |
Documents
Announcements
- Disclosures under Reg. 29(1) of SEBI (SAST) Regulations 2011 1d
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
1d - Amagi lists on BSE/NSE; IPO Jan 13–16, 2026; will use ₹5,500.64mn for tech/cloud.
-
Announcement under Regulation 30 (LODR)-Code of Conduct under SEBI (PIT) Regulations 2015
21 Jan - Amagi adopts Fair Disclosure Code under SEBI PIT Regulations; code posted on website, effective January 21, 2026.
-
Announcement Under Regulation 30- Determination Of Materiality.
21 Jan - KMPs (Baskar Subramanian MD/CEO; Vijay NP CFO; Sridhar Muthukrishnan CS) authorized to determine materiality (Jan 21, 2026).
-
Closure of Trading Window
21 Jan - Trading window closed Jan 21, 2026 until 48 hours after unaudited Q3/9M results for period ended Dec 31, 2025.
Annual reports
No data available.
Business Profile[1]
Amagi Media Labs is a global SaaS company providing a full-stack, cloud-native, AI-enabled platform for the media & entertainment industry. It connects content providers, distributors, and advertisers and supports the entire video lifecycle, from live production and content preparation to global distribution and advertising monetization.