Amagi Media Labs Ltd
Founded in 2008, Amagi Media Labs Ltd. is engaged in cloud-based broadcast and connected TV technology. [1]
- Market Cap ₹ 12,552 Cr.
- Current Price ₹ 580
- High / Low ₹ 599 / 310
- Stock P/E 475
- Book Value ₹ 75.4
- Dividend Yield 0.00 %
- ROCE 2.82 %
- ROE 4.41 %
- Face Value ₹ 5.00
Pros
- Company has reduced debt.
- Company is almost debt free.
Cons
- Stock is trading at 7.70 times its book value
- Promoter holding is low: 14.9%
- Earnings include an other income of Rs.64.5 Cr.
- Working capital days have increased from 53.6 days to 179 days
* 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
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| 182 | 332 | 315 | 446 | 667 | 949 | |
| 168 | 1,407 | 698 | 707 | 836 | 970 | |
| Operating Profit | 14 | -1,075 | -383 | -261 | -169 | -20 |
| OPM % | 8% | -324% | -121% | -59% | -25% | -2% |
| 1 | 3 | 45 | 62 | 61 | 65 | |
| Interest | 0 | 1 | 2 | 3 | 2 | 3 |
| Depreciation | 3 | 5 | 8 | 11 | 11 | 15 |
| Profit before tax | 12 | -1,078 | -347 | -214 | -122 | 26 |
| Tax % | 0% | 1% | 0% | 0% | 0% | 0% |
| 12 | -1,086 | -347 | -214 | -122 | 26 | |
| EPS in Rs | 228.59 | -10,593.33 | -3,660.45 | -2,253.45 | -35.73 | 1.22 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 39% |
| 3 Years: | 44% |
| TTM: | 42% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 18% |
| 3 Years: | 28% |
| TTM: | 120% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | % |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| Last Year: | 4% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Equity Capital | 0.51 | 0.51 | 0.47 | 0.47 | 17 | 108 |
| Reserves | 26 | 301 | 601 | -399 | -448 | 1,522 |
| 11 | 0 | 0 | 875 | 875 | 19 | |
| 67 | 532 | 713 | 653 | 680 | 292 | |
| Total Liabilities | 104 | 834 | 1,315 | 1,129 | 1,125 | 1,942 |
| 3 | 6 | 34 | 39 | 45 | 42 | |
| CWIP | 0 | 0 | 5 | 0 | 0 | 0 |
| Investments | 0 | 14 | 283 | 109 | 311 | 275 |
| 100 | 814 | 992 | 981 | 768 | 1,624 | |
| Total Assets | 104 | 834 | 1,315 | 1,129 | 1,125 | 1,942 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| 10 | 7 | -224 | -181 | -46 | -27 | |
| -2 | -3 | -251 | -444 | 2 | -564 | |
| 0 | 601 | 538 | -6 | -5 | 742 | |
| Net Cash Flow | 8 | 605 | 63 | -630 | -49 | 150 |
| Free Cash Flow | 9 | 2 | -239 | -187 | -53 | -49 |
| CFO/OP | 36% | -2% | 60% | 68% | 29% | 133% |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Debtor Days | 78 | 139 | 145 | 79 | 73 | 78 |
| Inventory Days | ||||||
| Days Payable | ||||||
| Cash Conversion Cycle | 78 | 139 | 145 | 79 | 73 | 78 |
| Working Capital Days | -15 | -321 | -453 | 129 | -148 | 179 |
| ROCE % | -636% | -80% | -41% | -28% | 3% |
Insights
In beta| Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|
| Hours of Content Processed (Cumulative since inception) Hours |
|
|||
| Number of Channel Deliveries (Cumulative) Number |
||||
| Number of Distributors Number |
||||
| Streaming Unification Revenue Share (% of Total Revenue) % |
||||
| Total Monetized Ad Impressions Billions |
||||
| Total Number of Customers Number |
||||
| Net Revenue Retention (NRR) Rate % |
||||
| Number of $1M+ Customers Number |
||||
Extracted by Screener AI
Documents
Announcements
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
2d - RTA confirms no dematerialization or rematerialization requests for quarter ended June 30, 2026.
-
Announcement under Regulation 30 (LODR)-Earnings Call Transcript
2d - Transcript of the webinar titled "AI in Media" hosted by the Company on July 07, 2026
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
7 Jul - Amagi uploaded the audio-video recording of its July 7, 2026 institutional investor webinar 'AI in Media'.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
1 Jul - Company will be hosting a webinar titled "AI in Media" on Tuesday, July 07, 2026 at 03:30 PM IST
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
1 Jul - Amagi’s June 2026 AIRTIME report shows FAST viewing hours up 55% YoY and metadata friction rising.
Concalls
-
Jul 2026TranscriptPPTREC
-
May 2026Transcript PPT REC
-
Feb 2026Transcript PPT
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.