Amagi Media Labs Ltd
Founded in 2008, Amagi Media Labs Ltd. is engaged in cloud-based broadcast and connected TV technology. [1]
- Market Cap ₹ 9,237 Cr.
- Current Price ₹ 427
- High / Low ₹ 451 / 310
- Stock P/E 129
- Book Value ₹ 81.2
- Dividend Yield 0.00 %
- ROCE 8.00 %
- 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 5.23 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 17.5 days to 98.8 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
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 | |
|---|---|---|---|---|---|---|
| 219 | 431 | 681 | 879 | 1,163 | 1,506 | |
| 193 | 1,489 | 1,027 | 1,158 | 1,253 | 1,455 | |
| Operating Profit | 26 | -1,058 | -347 | -278 | -91 | 50 |
| OPM % | 12% | -246% | -51% | -32% | -8% | 3% |
| 2 | 3 | 44 | 63 | 61 | 65 | |
| Interest | 0 | 1 | 3 | 5 | 5 | 6 |
| Depreciation | 4 | 6 | 9 | 16 | 17 | 22 |
| Profit before tax | 23 | -1,063 | -315 | -237 | -52 | 87 |
| Tax % | 11% | 2% | 2% | 3% | 33% | 18% |
| 21 | -1,078 | -321 | -245 | -69 | 72 | |
| EPS in Rs | 404.13 | -10,517.65 | -3,385.71 | -2,581.94 | -20.11 | 3.31 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 47% |
| 3 Years: | 30% |
| TTM: | 30% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 28% |
| 3 Years: | 30% |
| TTM: | 204% |
| 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 | |
|---|---|---|---|---|---|---|
| Equity Capital | 0.51 | 0.51 | 0.47 | 0.48 | 17 | 108 |
| Reserves | 40 | 322 | 644 | -378 | -382 | 1,649 |
| 11 | 0 | 0 | 906 | 911 | 31 | |
| 88 | 620 | 772 | 780 | 879 | 565 | |
| Total Liabilities | 140 | 942 | 1,416 | 1,308 | 1,425 | 2,353 |
| 4 | 7 | 38 | 52 | 92 | 94 | |
| CWIP | 0 | 0 | 8 | 0 | 0 | 0 |
| Investments | 0 | 0 | 264 | 63 | 266 | 229 |
| 135 | 935 | 1,106 | 1,193 | 1,068 | 2,030 | |
| Total Assets | 140 | 942 | 1,416 | 1,308 | 1,425 | 2,353 |
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 | -560 | |
| 0 | 601 | 538 | -8 | -9 | 736 | |
| Net Cash Flow | 24 | 662 | 37 | -629 | 2 | 167 |
| Free Cash Flow | 25 | 59 | -267 | -191 | 29 | -32 |
| CFO/OP | 97% | -8% | 66% | 53% | -58% | 14% |
Ratios
Consolidated Figures in Rs. Crores / 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 | 99 |
| ROCE % | -568% | -68% | -40% | -9% | 8% |
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 % |
Extracted by Screener AI
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Earnings Call Transcript
27 May - Amagi posted FY26 revenue of INR1,506 crore, PAT of INR72 crore, and hosted Q4 earnings call transcript.
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
22 May - Amagi filed its FY26 Secretarial Compliance Report, noting full compliance and no additional non-compliances.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
21 May - Audio recording of Q4 and FY26 earnings conference call uploaded on May 21, 2026.
- Announcement under Regulation 30 (LODR)-Newspaper Publication 21 May
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation 21 May
Concalls
-
May 2026TranscriptPPT
-
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.