Amagi Media Labs Ltd
₹ 551
0.48%
12 Nov
- close price
About
Founded in 2008, Amagi Media Labs Ltd. is engaged in cloud-based broadcast and connected TV technology. [1]
Key Points
- Market Cap ₹ 12,130 Cr.
- Current Price ₹ 551
- High / Low ₹ 727 / 310
- Stock P/E 69.7
- Book Value ₹ 87.4
- Dividend Yield 0.00 %
- ROCE 8.02 %
- ROE 10.3 %
- Face Value ₹ 5.00
Pros
- Company has reduced debt.
- Company is almost debt free.
- Company has delivered good profit growth of 28.2% CAGR over last 5 years
Cons
- Stock is trading at 6.31 times its book value
- Promoter holding is low: 14.7%
- Earnings include an other income of Rs.79.1 Cr.
* 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.
Loading peers table ...
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 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|
| 219 | 431 | 681 | 879 | 1,163 | 1,506 | 1,713 | |
| Sales growth | +97% | +58% | +29% | +32% | +30% | +28% | |
| 193 | 1,489 | 1,027 | 1,158 | 1,253 | 1,455 | 1,565 | |
| Operating Profit | 26 | -1,058 | -347 | -278 | -91 | 51 | 148 |
| OPM % | 12% | -246% | -51% | -32% | -8% | 3.4% | 9% |
| 2 | 3 | 44 | 63 | 61 | 64 | 79 | |
| Interest | 0 | 1 | 3 | 5 | 5 | 6 | 5 |
| Depreciation | 4 | 6 | 9 | 16 | 17 | 22 | 24 |
| Profit before tax | 23 | -1,063 | -315 | -237 | -52 | 87 | 199 |
| Tax % | 11% | 2% | 2% | 3% | 33% | 18% | |
| 21 | -1,078 | -321 | -245 | -69 | 72 | 174 | |
| EPS in Rs | 5.76 | -292.27 | -93.94 | -71.64 | -20.11 | 3.31 | 8.15 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 47% |
| 3 Years: | 30% |
| TTM: | 28% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 28% |
| 3 Years: | 30% |
| TTM: | 4526% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | % |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| Last Year: | 10% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Sep 2026 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 0.51 | 0.51 | 0.47 | 0.48 | 17 | 108 | 110 |
| Reserves | 40 | 322 | 644 | -378 | -382 | 1,649 | 1,813 |
| 11 | 0 | 0 | 906 | 911 | 31 | 26 | |
| 88 | 620 | 772 | 780 | 879 | 565 | 535 | |
| Total Liabilities | 140 | 942 | 1,416 | 1,308 | 1,425 | 2,353 | 2,484 |
| 4 | 7 | 38 | 52 | 92 | 94 | 88 | |
| CWIP | 0 | 0 | 8 | 0 | 0 | 0 | 3 |
| Investments | 0 | 0 | 264 | 63 | 266 | 229 | 502 |
| 135 | 935 | 1,106 | 1,193 | 1,068 | 2,030 | 1,891 | |
| Total Assets | 140 | 942 | 1,416 | 1,308 | 1,425 | 2,353 | 2,484 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| 27 | 64 | -245 | -183 | 34 | -9 | |
| -3 | -3 | -256 | -438 | -23 | -558 | |
| 0 | 601 | 538 | -8 | -9 | 736 | |
| Net Cash Flow | 24 | 662 | 37 | -629 | 2 | 169 |
| Free Cash Flow | 25 | 59 | -267 | -191 | 29 | -32 |
| CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit | 97% | -8% | 66% | 53% | -58% | 14% |
Ratios
Consolidated / View Standalone
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Debtor Days | 90 | 137 | 110 | 100 | 88 | 98 |
| Inventory Days | ||||||
| Days Payable | ||||||
| Cash Conversion Cycle | 90 | 137 | 110 | 100 | 88 | 98 |
| Working Capital Days | -12 | -302 | -218 | 60 | -107 | 43 |
| ROCE % | -568% | -68% | -40% | -9% | 8% |
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 (Quarterly and Annual) Billions |
||||
| Total Number of Customers Number |
||||
| Net Revenue Retention (NRR) Rate % |
||||
| Number of $1M+ Customers Number |
||||
| R&D Expenditure (Percentage of Turnover) % ・Standalone data |
||||
Requires Premium
Requires Premium
Extracted by Screener AI
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
- Amagi partners with Golden Times Media to distribute four Chinese channels globally via Amagi CONNECT.
-
Announcement under Regulation 30 (LODR)-Change in Management
- Chief People Officer Prasad Menon resigned; exit effective December 31, 2026.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
- Audio recording of Q2 and H1 FY27 earnings conference call uploaded on company website.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
- Newspaper publication of the financial results of the Company for the quarter and half year ended September 30, 2026.
-
Announcement under Regulation 30 (LODR)-Investor Presentation
- Investor presentation on highlights of the financial results of the Company for the quarter and half year ended September 30, 2026
Concalls
-
Nov 2026PPT REC
-
Aug 2026Transcript PPT REC
-
Jul 2026Transcript REC
-
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.