Amagi Media Labs Ltd
Founded in 2008, Amagi Media Labs Ltd. is engaged in cloud-based broadcast and connected TV technology. [1]
- Market Cap ₹ 6,882 Cr.
- Current Price ₹ 318
- High / Low ₹ 438 / 312
- Stock P/E
- Book Value ₹
- Dividend Yield 0.00 %
- ROCE -10.4 %
- ROE -15.5 %
- Face Value ₹ 5.00
Pros
- Company is almost debt free.
Cons
- Company has low interest coverage ratio.
- Promoter holding is low: 14.9%
- Company has a low return on equity of -43.2% 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
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| 219 | 431 | 681 | 879 | 1,163 | |
| 193 | 1,489 | 1,027 | 1,158 | 1,253 | |
| Operating Profit | 26 | -1,058 | -347 | -278 | -91 |
| OPM % | 12% | -246% | -51% | -32% | -8% |
| 2 | 3 | 44 | 63 | 61 | |
| Interest | 0 | 1 | 3 | 5 | 5 |
| Depreciation | 4 | 6 | 9 | 16 | 17 |
| Profit before tax | 23 | -1,063 | -315 | -237 | -52 |
| Tax % | 11% | 2% | 2% | 3% | 33% |
| 21 | -1,078 | -321 | -245 | -69 | |
| EPS in Rs | 404.13 | -10,517.65 | -3,385.71 | -2,581.94 | -20.11 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 39% |
| TTM: | 32% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 24% |
| TTM: | 70% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | % |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | -97% |
| 3 Years: | -43% |
| Last Year: | -15% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|
| Equity Capital | 0.51 | 0.51 | 0.47 | 0.47 | 17 | 17 |
| Reserves | 40 | 322 | 644 | 496 | 492 | 842 |
| 11 | 0 | 0 | 31 | 36 | 34 | |
| 88 | 620 | 772 | 780 | 879 | 459 | |
| Total Liabilities | 140 | 942 | 1,416 | 1,308 | 1,425 | 1,352 |
| 4 | 7 | 38 | 52 | 92 | 85 | |
| CWIP | 0 | 0 | 8 | 0 | 0 | 12 |
| Investments | 0 | 0 | 264 | 63 | 266 | 170 |
| 135 | 935 | 1,106 | 1,193 | 1,068 | 1,085 | |
| Total Assets | 140 | 942 | 1,416 | 1,308 | 1,425 | 1,352 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| 27 | 64 | -242 | -183 | 34 | |
| -3 | -3 | -259 | -438 | -23 | |
| 0 | 601 | 538 | -8 | -9 | |
| Net Cash Flow | 24 | 662 | 37 | -629 | 2 |
| Free Cash Flow | 25 | 59 | -268 | -191 | 29 |
| CFO/OP | 97% | -8% | 65% | 53% | -58% |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| Debtor Days | 90 | 137 | 110 | 100 | 88 |
| Inventory Days | |||||
| Days Payable | |||||
| Cash Conversion Cycle | 90 | 137 | 110 | 100 | 88 |
| Working Capital Days | -12 | -302 | -218 | 60 | -107 |
| ROCE % | -568% | -68% | -41% | -10% |
Insights
In beta| Mar 2025 | |
|---|---|
| Channel Deliveries Number |
|
| Content Distributors Number |
|
| Global Team Size Number |
|
| Hours of Content Processed Hours |
|
| Monetized Ad Impressions Billion |
|
| Penetration in Top 50 Global Media Companies % |
Documents
Announcements
-
Closure of Trading Window
2d - Trading window closed Apr 1, 2026 until 48 hours after audited FY2026 results announcement.
-
Order Passed By The Income Tax Department
19 Mar - Income-tax demand ₹2,06,45,611 for FY2019-20 received March 18, 2026; company to appeal.
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
19 Mar - Amagi launches AI Artwork Engine; available now to Amagi NOW customers; broader rollout begins Q2 2026.
- Disclosures under Reg. 29(2) of SEBI (SAST) Regulations 2011 16 Mar
- Disclosures under Reg. 29(2) of SEBI (SAST) Regulations 2011 14 Mar
Concalls
-
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.