āagmanLoginNot investment advice. Data and computed figures, for information only.
Amagi Media Labs Ltd
₹563.40
−₹7.55 (−1.32%)
NSE · 15 Oct 2026, close
Market Cap
₹12,314 Cr
CMP
₹563.40
52-wk High / Low
₹727 / 310
P/E
121.0
P/B
6.9
Book Value
₹81.2
Div Yield
0.00%
ROCE
8.0%
ROE
10.3%
Face Value
₹5
D/E
0.02
Price+61.8% over Max
āagman read
Computed by āagmanPiotroski F-Score
4
/ 9
4 of 9 F-score tests passed
Graham Number
₹78
√(22.5 × EPS × book value per share)
ROIC
1.3%
vs 13.5% sector median
Cash flow to profit
−0.13
CFO / PAT
Above 1.0 = operating cash flow exceeded reported profit
Margin change
+717
bps OPM YoY
Operating margin vs the same quarter last year
Sustainable growth
10.3%
ROE × earnings retention ratio
ROE stability
148.4
pp σ
Standard deviation of ROE across periods. Lower = more stable
Holder deltas
QoQ
pp
Prom +0.00FII −0.20DII +0.10
Latest quarter vs the previous one
Cash-accrual divergence
4.3%
of assets
Low = accruals track cash flow
Strengths
Watch-outs
−Latest ROCE of 8% trails the sector median of 22%
−Annualised volatility of 45.7% is in the high band (≥45%)
Peer comparison
| Name | P/E | Mar Cap ₹ Cr | ROCE % | ROE % |
|---|
Quarterly results
| Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|
| Sales | 330 | 309 | 330 | 375 | 404 | 397 | 437 |
| Expenses | 331 | 322 | 331 | 378 | 373 | 373 | 407 |
| Operating Profit | −1 | −13 | −1 | −3 | 31 | 24 | 30 |
| OPM % | −0.3% | −4.2% | −0.3% | −0.8% | 7.7% | 6.0% | 6.9% |
| Other Income | 14 | 20 | 14 | 15 | 11 | 24 | 18 |
| Interest | 1 | 1 | 2 | 2 | 1 | 1 | 1 |
| Depreciation | 4 | 5 | 5 | 5 | 6 | 6 | 6 |
| Profit before tax | 8 | 1 | 7 | 5 | 35 | 41 | 40 |
| Net Profit | 8 | −11 | 4 | 3 | 31 | 34 | 34 |
| EPS (₹) | 2.31 | −3.10 | 1.15 | 0.73 | 1.60 | 1.58 | 1.57 |
Profit & Loss
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|
| Sales | 219 | 431 | 681 | 879 | 1,163 | 1,506 | 1,612 |
| Expenses | 193 | 1,489 | 1,027 | 1,158 | 1,253 | 1,455 | 1,531 |
| Operating Profit | 26 | −1,058 | −347 | −278 | −91 | 51 | 81 |
| OPM % | 11.9% | −245.5% | −51.0% | −31.6% | −7.8% | 3.4% | 5.0% |
| Other Income | 2 | 3 | 44 | 63 | 61 | 64 | 68 |
| Interest | 0 | 1 | 3 | 5 | 5 | 6 | 6 |
| Depreciation | 4 | 6 | 9 | 16 | 17 | 22 | 23 |
| Profit before tax | 23 | −1,063 | −315 | −237 | −52 | 87 | 121 |
| Net Profit | 21 | −1,078 | −321 | −245 | −69 | 72 | 102 |
| EPS (₹) | 404.13 | −10,517.65 | −3,385.71 | −2,581.94 | −20.11 | 3.31 | 5.48 |
Balance Sheet
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 1 | 1 | 0 | 0 | 17 | 108 | — |
| Reserves | 40 | 322 | 644 | −378 | −382 | 1,649 | — |
| Borrowings | 11 | 0 | 0 | 906 | 911 | 31 | — |
| Other Liabilities | 88 | 620 | 772 | 780 | 879 | 565 | — |
| Total Liabilities | 140 | 942 | 1,416 | 1,308 | 1,425 | 2,353 | — |
| Fixed Assets | 4 | 7 | 38 | 52 | 92 | 94 | — |
| CWIP | 0 | 0 | 8 | 0 | 0 | 0 | — |
| Investments | 0 | 0 | 264 | 63 | 266 | 229 | — |
| Other Assets | 135 | 935 | 1,106 | 1,193 | 1,068 | 2,030 | — |
| Total Assets | 140 | 942 | 1,416 | 1,308 | 1,425 | 2,353 | — |
Cash Flows
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Cash from Operating Activity | 27 | 64 | −245 | −183 | 34 | −9 |
| Cash from Investing Activity | −3 | −3 | −256 | −438 | −23 | −558 |
| Cash from Financing Activity | 0 | 601 | 538 | −8 | −9 | 736 |
| Net Cash Flow | 24 | 662 | 37 | −629 | 2 | 169 |
Ratios
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| ROCE % | — | −568.0 | −68.0 | −40.0 | −9.0 | 8.0 |
| ROE % | — | — | — | — | — | 10.3 |
| EPS (₹) | 404.13 | −10,517.65 | −3,385.71 | −2,581.94 | −20.11 | 3.31 |
| Book Value (₹) | — | — | — | — | — | 81.2 |
| Face Value (₹) | — | — | — | — | — | 5 |
| P/E | — | — | — | — | — | 121.0 |
| Div Yield % | — | — | — | — | — | 0.00 |
| NPM % | 9.5 | −248.4 | −44.3 | −26.0 | −5.6 | 4.6 |
| OPM % | 12.0 | −246.0 | −51.0 | −32.0 | −8.0 | 3.4 |
| D/E | 0.27 | 0.00 | 0.00 | — | — | 0.02 |
| P/B | — | — | — | — | — | 6.9 |
Growth
Compounded sales growth
5 years+47.0%
3 years+30.0%
TTM+30.0%
Compounded profit growth
5 years+28.0%
3 years+30.0%
TTM+205.0%
Return on equity
Last year10.0%
Documents
Announcements
Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - IntimationClosure of Trading WindowShareholder Meeting / Postal Ballot-Scrutinizer''s ReportShareholder Meeting / Postal Ballot-Outcome of AGMAnnual reports
Annual Report 2026Corporate actions
Fundamentals from a third-party compiler of exchange filings; prices from the exchanges. Not investment advice.© 2026 āagman