Radaan Mediaworks (I) Ltd

₹ 3.09 -0.64%

19 Nov - close price

About

Incorporated in 1998, Radaan Mediaworks
India Limited is a media and entertainment company engaged in the production of TV / digital content / feature films, conducting of shows / events, etc.

Key Points

Business Profile:^[1]^[2]
Company and it’s subsidiary are primarily into television content production, majorly operating in southern regional languages. Company operates both on sponsorship and commissioned model of content production but prefers sponsorship model so that IP rights can be retained for future use in other platforms. Company pipelines original programs for digital streaming, both in-house and third party platforms. Company depends on relationships with broadcasting channels (mainly with SUN TV Network), marketing agencies and other industry participants to produce television content. Company generates revenues from sale of advertising spots during telecast of programs.

Website BSE NSE

Market Cap ₹ 16.7 Cr.
Current Price ₹ 3.09
High / Low ₹ 7.49 / 2.98
Stock P/E
Book Value ₹ -2.67
Dividend Yield 0.00 %
ROCE 13.6 %
ROE %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Company has reduced debt.

Cons

Company has low interest coverage ratio.
Promoters have pledged or encumbered 48.5% of their holding.
Company's cost of borrowing seems high

* 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

Consumer Discretionary Media, Entertainment & Publication Entertainment Media & Entertainment

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025
	1.97	3.23	5.91	2.08	3.33	4.06	11.87	14.79	3.42	2.36	2.30	0.29	1.89
	2.51	3.98	3.06	2.34	4.17	4.33	7.90	13.59	2.60	1.66	2.23	1.23	4.01
Operating Profit	-0.54	-0.75	2.85	-0.26	-0.84	-0.27	3.97	1.20	0.82	0.70	0.07	-0.94	-2.12
OPM %	-27.41%	-23.22%	48.22%	-12.50%	-25.23%	-6.65%	33.45%	8.11%	23.98%	29.66%	3.04%	-324.14%	-112.17%
	0.01	0.00	0.01	0.00	0.02	0.02	0.00	0.00	0.00	0.00	0.00	0.01	1.02
Interest	0.58	0.69	0.66	0.71	0.76	0.85	0.75	0.66	0.56	0.67	0.55	0.56	0.42
Depreciation	0.02	0.02	0.01	0.02	0.01	0.02	0.01	0.01	0.01	0.01	0.01	0.01	0.01
Profit before tax	-1.13	-1.46	2.19	-0.99	-1.59	-1.12	3.21	0.53	0.25	0.02	-0.49	-1.50	-1.53
Tax %	-0.88%	-0.68%	-0.46%	-1.01%	0.63%	0.00%	-0.93%	-1.89%	-4.00%	-50.00%	-2.04%	-0.67%	0.00%
	-1.12	-1.45	2.20	-0.98	-1.60	-1.11	3.24	0.53	0.25	0.03	-0.49	-1.49	-1.54
EPS in Rs	-0.21	-0.27	0.41	-0.18	-0.30	-0.20	0.60	0.10	0.05	0.01	-0.09	-0.28	-0.28
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	31.67	35.54	32.40	30.81	29.12	28.04	10.20	9.36	9.89	12.03	21.33	22.87	6.84
	29.56	32.65	29.70	28.27	26.71	34.24	17.04	14.81	13.29	11.26	18.73	20.11	9.13
Operating Profit	2.11	2.89	2.70	2.54	2.41	-6.20	-6.84	-5.45	-3.40	0.77	2.60	2.76	-2.29
OPM %	6.66%	8.13%	8.33%	8.24%	8.28%	-22.11%	-67.06%	-58.23%	-34.38%	6.40%	12.19%	12.07%	-33.48%
	0.33	-0.03	0.13	0.15	0.18	0.14	-0.10	0.00	1.28	0.01	0.04	0.01	1.03
Interest	1.13	1.09	1.28	1.09	1.13	1.20	1.25	1.52	1.96	2.43	3.06	2.43	2.20
Depreciation	0.62	0.64	0.63	0.51	0.59	0.51	0.56	0.48	0.26	0.07	0.06	0.05	0.04
Profit before tax	0.69	1.13	0.92	1.09	0.87	-7.77	-8.75	-7.45	-4.34	-1.72	-0.48	0.29	-3.50
Tax %	-18.84%	1.77%	5.43%	5.50%	13.79%	2.57%	0.46%	-0.67%	0.23%	-1.74%	-6.25%	-13.79%
	0.81	1.11	0.88	1.02	0.75	-7.97	-8.79	-7.39	-4.34	-1.69	-0.45	0.33	-3.49
EPS in Rs	0.15	0.20	0.16	0.19	0.14	-1.47	-1.62	-1.36	-0.80	-0.31	-0.08	0.06	-0.64
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	-4%
5 Years:	18%
3 Years:	32%
TTM:	-80%

Compounded Profit Growth
10 Years:	-12%
5 Years:	15%
3 Years:	28%
TTM:	-220%

Stock Price CAGR
10 Years:	14%
5 Years:	27%
3 Years:	23%
1 Year:	-31%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	10.83	10.83	10.83	10.83	10.83	10.83	10.83	10.83	10.83	10.83	10.83	10.83	10.83
Reserves	6.96	7.93	8.80	6.83	7.54	-0.44	-9.23	-16.62	-20.97	-22.66	-22.58	-22.25	-25.28
	7.12	5.99	7.84	8.61	7.28	16.13	18.04	24.16	29.39	34.05	33.89	29.36	13.38
	7.96	7.49	9.16	7.73	7.37	8.49	8.90	10.41	7.26	11.63	16.39	11.25	8.72
Total Liabilities	32.87	32.24	36.63	34.00	33.02	35.01	28.54	28.78	26.51	33.85	38.53	29.19	7.65
	3.11	3.12	2.63	2.05	2.31	1.88	1.33	0.88	0.59	0.52	0.50	0.45	0.43
CWIP	0.00	0.00	0.00	0.84	0.00	11.16	12.07	14.99	16.51	17.48	18.44	19.20	0.00
Investments	0.75	0.75	0.75	0.73	0.73	0.72	0.72	0.72	0.72	0.72	0.00	0.00	0.00
	29.01	28.37	33.25	30.38	29.98	21.25	14.42	12.19	8.69	15.13	19.59	9.54	7.22
Total Assets	32.87	32.24	36.63	34.00	33.02	35.01	28.54	28.78	26.51	33.85	38.53	29.19	7.65

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	3.77	0.48	-0.72	1.09	2.47	1.80	-0.32	-1.41	-1.76	-1.48	3.22	8.42
	-0.18	-0.92	-0.14	-0.77	-0.02	-9.23	-0.53	-2.95	-1.48	-0.68	-0.05	-0.75
	-0.63	-2.22	0.56	-0.32	-2.46	7.65	0.76	4.37	3.14	2.23	-3.23	-6.97
Net Cash Flow	2.96	-2.65	-0.29	0.00	-0.01	0.22	-0.10	0.00	-0.10	0.07	-0.06	0.70

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	78.26	85.34	101.16	72.27	82.73	66.26	70.50	103.34	74.55	31.55	48.43	11.17
Inventory Days								33.87				71.04
Days Payable								1,380.98				294.81
Cash Conversion Cycle	78.26	85.34	101.16	72.27	82.73	66.26	70.50	-1,243.77	74.55	31.55	48.43	-212.59
Working Capital Days	-3.00	36.66	54.07	32.58	36.85	-100.36	-354.98	-510.06	-440.29	-294.00	-130.22	-342.66
ROCE %		9.42%	8.43%	8.11%	7.70%	-25.23%	-31.98%	-31.20%	-12.65%	3.47%	11.63%	13.57%

Shareholding Pattern

Numbers in percentages

	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025
	51.42%	51.42%	51.42%	51.42%	51.42%	51.42%	51.42%	51.42%	51.42%	51.42%	51.42%	51.42%
	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%
	48.29%	48.30%	48.30%	48.31%	48.30%	48.29%	48.30%	48.31%	48.29%	48.30%	48.30%	48.30%
No. of Shareholders	14,510	14,399	14,201	15,353	15,256	17,323	17,226	17,413	20,962	24,145	24,881	25,089

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
	51.42%	51.42%	51.42%	51.42%	51.42%	51.42%	51.42%	51.42%	51.42%	51.42%
	0.28%	0.00%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%
	0.00%	0.28%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	48.30%	48.30%	48.30%	48.30%	48.30%	48.30%	48.30%	48.29%	48.30%	48.30%
No. of Shareholders	11,564	10,875	10,667	10,650	10,820	13,918	14,399	17,323	24,145	25,089

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

Radaan Mediaworks (I) Ltd

Radaan Mediaworks (I) Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports