Amagi Media Labs Ltd.

•

₹ 599.854.06%

2026-08-21

amagi.com/investorsBSE: 544679NSE: AMAGI

Market Cap₹ 12,243 Cr.

Current Price₹ 576

High / Low₹ 727 / 310

Stock P/E170.8

Book Value₹ 82

Price to Book7.07

Dividend Yield0.00 %

ROCE-9.3 %

ROE0.0 %

Face Value₹ 5

Add ratio to table

ABOUT

KEY POINTS

PROS

Company is almost debt free
Latest quarter profit grew 419.9% YoY, showing strong momentum
Operating margins have improved to -7.9% from -244.8%
Company has delivered good sales growth of 64.6% CAGR over last 5 years
Working capital cycle has improved - days down from 328 to 131
Institutional investors have been accumulating - FII+DII up 79.3pp

CONS

Company is loss-making at the operating / net level
Company has a low return on capital employed of -38.1%
Promoter holding has decreased over last 2 years: -20.9pp
Interest coverage is weak at -9.8x - earnings barely cover interest
Company has a low return on equity of 0.0% over last 3 years
Operating cash flow has been negative in recent years

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

EDIT COLUMNS

Information TechnologyITIT - Software

Part ofNIFTY 50 NIFTY 500 NIFTY LARGEMIDCAP 250 NIFTY 100 NIFTY 200

S.No.	Name	CMP Rs.	P/E	Mar Cap Rs.Cr.	Div Yld %	NP Qtr Rs.Cr.	Qtr Profit Var %	Sales Qtr Rs.Cr.	Qtr Sales Var %	ROCE %	OPM %
1.	TCS	2287.00	16.62	827456.62	4.81	13420.00	4.69	72275.00	13.93	66.25	25.67
2.	INFY	1117.05	14.97	453305.21	4.30	7775.00	12.29	48211.00	14.03	42.84	23.66
3.	HCLTECH	1322.50	20.60	358882.21	4.08	4626.00	20.34	34579.00	13.94	31.20	19.87
4.	WIPRO	179.50	13.45	177780.78	6.13	3356.30	0.59	24478.60	10.59	18.49	18.93
5.	TECHM	1582.20	30.20	155076.76	3.22	1486.30	31.67	15711.90	17.68	23.04	17.43
6.	LTM	4535.00	25.72	134517.77	1.65	1468.60	17.06	11608.00	17.96	30.25	17.75
7.	OFSS	11720.00	29.90	102061.42	3.41	1415.50	120.52	3125.20	68.73	45.50	60.04
8.	PERSISTENT	5510.00	45.20	86920.25	0.73	483.04	13.67	4303.23	29.09	35.09	16.19
9.	COFORGE	1815.00	45.76	80390.07	0.87	531.70	49.19	5527.70	49.86	24.70	19.14
10.	MPHASIS	2420.00	24.18	46192.17	2.56	489.51	10.82	4384.05	17.46	23.31	18.15
11.	LTTS	3538.70	28.44	37537.66	1.64	357.10	12.97	2940.10	11.47	27.70	18.65
12.	AMAGI	556.80	170.82	12242.92	0.00	33.91	419.86	436.88	41.43	-9.30	6.83

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Dec 2024	Mar 2025	Jun 2025	Dec 2025	Mar 2026	Jun 2026
	330	309	330	404	397	437
	331	322	338	373	373	414
Operating Profit	—	—	—	—	—	—
OPM %	—	—	—	—	—	—
Other Income	14	20	14	11	24	18
Interest	1	1	2	1	1	1
Depreciation	4	5	5	6	6	6
	8	1	7	35	41	40
Tax %	-2.20%	1992.86%	40.23%	11.75%	15.49%	16.09%
Net Profit	0	0	4	31	34	34
	0	-1	0	2	2	0
Equity Capital	17	17	17	97	108	108
Reserves	0	0	0	0	0	0
Promoter Pledge %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Equity Capital	17	17	17	97	108	108
Reserves	0	0	0	0	0	0
Promoter Pledge %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Dec 2024

: 330
: 331
Operating Profit: —
OPM %: —
Other Income: 14
Interest: 1
Depreciation: 4
: 8
Tax %: -2.20%
Net Profit: 0
: 0
Equity Capital: 17
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 17
Reserves: 0
Promoter Pledge %: 0.00%

Mar 2025

: 309
: 322
Operating Profit: —
OPM %: —
Other Income: 20
Interest: 1
Depreciation: 5
: 1
Tax %: 1992.86%
Net Profit: 0
: -1
Equity Capital: 17
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 17
Reserves: 0
Promoter Pledge %: 0.00%

Jun 2025

: 330
: 338
Operating Profit: —
OPM %: —
Other Income: 14
Interest: 2
Depreciation: 5
: 7
Tax %: 40.23%
Net Profit: 4
: 0
Equity Capital: 17
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 17
Reserves: 0
Promoter Pledge %: 0.00%

Dec 2025

: 404
: 373
Operating Profit: —
OPM %: —
Other Income: 11
Interest: 1
Depreciation: 6
: 35
Tax %: 11.75%
Net Profit: 31
: 2
Equity Capital: 97
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 97
Reserves: 0
Promoter Pledge %: 0.00%

Mar 2026

: 397
: 373
Operating Profit: —
OPM %: —
Other Income: 24
Interest: 1
Depreciation: 6
: 41
Tax %: 15.49%
Net Profit: 34
: 2
Equity Capital: 108
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 108
Reserves: 0
Promoter Pledge %: 0.00%

Jun 2026

: 437
: 414
Operating Profit: —
OPM %: —
Other Income: 18
Interest: 1
Depreciation: 6
: 40
Tax %: 16.09%
Net Profit: 34
: 0
Equity Capital: 108
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 108
Reserves: 0
Promoter Pledge %: 0.00%

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	99	112	97	76	96	219	431	681	879	1,163	1,568
	140	156	153	92	109	193	1,489	1,027	1,158	1,254	1,498
Operating Profit	-39	-40	-52	-10	-11	28	-1,055	-303	-215	-30	—
OPM %	-39	-36	-54	-13	-12	13	-245	-44	-24	-3	—
Other Income	2	4	3	6	2	2	3	44	63	62	67
Interest	0	4	0	0	0	0	1	3	5	5	6
Depreciation	4	5	7	6	6	4	6	9	16	17	23
	-44	-49	-59	-16	-18	23	-1,063	-315	-237	-52	123
Tax %	-0	-0	-1	-2	-7	11	-1	-2	-3	-33	16
Net Profit	-44	-49	-60	-17	-19	21	-1,078	-321	-245	-69	103
EPS	-862	-961	-1,170	-326	-364	404	-1,877	-17	-2,579	-20	—
Dividend Payout %	0	0	0	0	0	0	0	0	0	0	—
Minority Interest	0	0	0	0	0	0	0	0	0	0	0
Share of Associates	0	0	0	0	0	0	0	0	0	0	0
Adjusted EPS	-12	-13	-16	-5	-5	6	-292	-94	-72	-20	—
Minority Interest	0	0	0	0	0	0	0	0	0	0	0
Share of Associates	0	0	0	0	0	0	0	0	0	0	0
Adjusted EPS	-12	-13	-16	-5	-5	6	-292	-94	-72	-20	—

Mar 2016

: 99
: 140
Operating Profit: -39
OPM %: -39
Other Income: 2
Interest: 0
Depreciation: 4
: -44
Tax %: -0
Net Profit: -44
EPS: -862
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: -12
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: -12

Mar 2017

: 112
: 156
Operating Profit: -40
OPM %: -36
Other Income: 4
Interest: 4
Depreciation: 5
: -49
Tax %: -0
Net Profit: -49
EPS: -961
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: -13
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: -13

Mar 2018

: 97
: 153
Operating Profit: -52
OPM %: -54
Other Income: 3
Interest: 0
Depreciation: 7
: -59
Tax %: -1
Net Profit: -60
EPS: -1,170
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: -16
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: -16

Mar 2019

: 76
: 92
Operating Profit: -10
OPM %: -13
Other Income: 6
Interest: 0
Depreciation: 6
: -16
Tax %: -2
Net Profit: -17
EPS: -326
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: -5
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: -5

Mar 2020

: 96
: 109
Operating Profit: -11
OPM %: -12
Other Income: 2
Interest: 0
Depreciation: 6
: -18
Tax %: -7
Net Profit: -19
EPS: -364
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: -5
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: -5

Mar 2021

: 219
: 193
Operating Profit: 28
OPM %: 13
Other Income: 2
Interest: 0
Depreciation: 4
: 23
Tax %: 11
Net Profit: 21
EPS: 404
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 6
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 6

Mar 2022

: 431
: 1,489
Operating Profit: -1,055
OPM %: -245
Other Income: 3
Interest: 1
Depreciation: 6
: -1,063
Tax %: -1
Net Profit: -1,078
EPS: -1,877
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: -292
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: -292

Mar 2023

: 681
: 1,027
Operating Profit: -303
OPM %: -44
Other Income: 44
Interest: 3
Depreciation: 9
: -315
Tax %: -2
Net Profit: -321
EPS: -17
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: -94
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: -94

Mar 2024

: 879
: 1,158
Operating Profit: -215
OPM %: -24
Other Income: 63
Interest: 5
Depreciation: 16
: -237
Tax %: -3
Net Profit: -245
EPS: -2,579
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: -72
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: -72

Mar 2025

: 1,163
: 1,254
Operating Profit: -30
OPM %: -3
Other Income: 62
Interest: 5
Depreciation: 17
: -52
Tax %: -33
Net Profit: -69
EPS: -20
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: -20
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: -20

TTM

: 1,568
: 1,498
Operating Profit: —
OPM %: —
Other Income: 67
Interest: 6
Depreciation: 23
: 123
Tax %: 16
Net Profit: 103
EPS: —
Dividend Payout %: —
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: —
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: —

COMPOUNDED SALES GROWTH

10 Years:: 36%
5 Years:: 65%
3 Years:: 39%

COMPOUNDED PROFIT GROWTH

10 Years:: —
5 Years:: —
3 Years:: —

STOCK PRICE CAGR

10 Years:: —
5 Years:: —
3 Years:: —
1 Year:: —

RETURN ON EQUITY

10 Years:: -22%
5 Years:: 21%
3 Years:: 0%
Last Year:: 0%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
LIABILITIES	-	-	-	-	-	-	-	-	-	-
	1	1	1	1	1	1	1	0	0	17
	-6	104	44	27	8	29	-550	-328	-559	-643
	12	0	0	0	0	0	0	0	0	0
Trade Payables	20	19	29	15	18	40	96	136	184	198
	19	29	33	33	60	69	1,390	1,572	1,643	1,804
Total Liabilities	45	152	107	76	86	139	937	1,380	1,269	1,376
ASSETS	-	-	-	-	-	-	-	-	-	-
	11	10	10	9	6	4	7	38	52	92
Capital Work in Progress	3	2	2	2	2	0	0	5	0	0
	0	101	39	18	0	0	0	264	63	266
	0	1	1	1	0	0	0	0	0	0
	0	0	0	0	0	0	0	0	242	281
Cash & Bank	2	3	4	4	18	44	704	741	581	492
	28	35	51	42	60	90	225	332	331	246
Total Assets	45	152	107	76	86	139	937	1,380	1,269	1,376
Total Debt	12	0	0	0	0	0	0	0	0	0
Net Working Capital	-12	109	38	23	14	37	348	599	789	417
Contingent Liabilities	0	0	0	0	0	0	0	0	32	65
Book Value per Share	-114.94	2034.51	864.61	539.01	174.57	578.63	-5351.98	-3444.04	-5880.54	-183.32
Face Value	10.00	10.00	10.00	10.00	10.00	10.00	5.00	5.00	5.00	5.00
Total Debt	12	0	0	0	0	0	0	0	0	0
Net Working Capital	-12	109	38	23	14	37	348	599	789	417
Contingent Liabilities	0	0	0	0	0	0	0	0	32	65
Book Value per Share	-114.94	2034.51	864.61	539.01	174.57	578.63	-5351.98	-3444.04	-5880.54	-183.32
Face Value	10.00	10.00	10.00	10.00	10.00	10.00	5.00	5.00	5.00	5.00

Mar 2016

: 1
: -6
: 12
Trade Payables: 20
: 19
Total Liabilities: 45
: 11
Capital Work in Progress: 3
: 0
: 0
: 0
Cash & Bank: 2
: 28
Total Assets: 45
Total Debt: 12
Net Working Capital: -12
Contingent Liabilities: 0
Book Value per Share: -114.94
Face Value: 10.00
Total Debt: 12
Net Working Capital: -12
Contingent Liabilities: 0
Book Value per Share: -114.94
Face Value: 10.00

Mar 2017

: 1
: 104
: 0
Trade Payables: 19
: 29
Total Liabilities: 152
: 10
Capital Work in Progress: 2
: 101
: 1
: 0
Cash & Bank: 3
: 35
Total Assets: 152
Total Debt: 0
Net Working Capital: 109
Contingent Liabilities: 0
Book Value per Share: 2034.51
Face Value: 10.00
Total Debt: 0
Net Working Capital: 109
Contingent Liabilities: 0
Book Value per Share: 2034.51
Face Value: 10.00

Mar 2018

: 1
: 44
: 0
Trade Payables: 29
: 33
Total Liabilities: 107
: 10
Capital Work in Progress: 2
: 39
: 1
: 0
Cash & Bank: 4
: 51
Total Assets: 107
Total Debt: 0
Net Working Capital: 38
Contingent Liabilities: 0
Book Value per Share: 864.61
Face Value: 10.00
Total Debt: 0
Net Working Capital: 38
Contingent Liabilities: 0
Book Value per Share: 864.61
Face Value: 10.00

Mar 2019

: 1
: 27
: 0
Trade Payables: 15
: 33
Total Liabilities: 76
: 9
Capital Work in Progress: 2
: 18
: 1
: 0
Cash & Bank: 4
: 42
Total Assets: 76
Total Debt: 0
Net Working Capital: 23
Contingent Liabilities: 0
Book Value per Share: 539.01
Face Value: 10.00
Total Debt: 0
Net Working Capital: 23
Contingent Liabilities: 0
Book Value per Share: 539.01
Face Value: 10.00

Mar 2020

: 1
: 8
: 0
Trade Payables: 18
: 60
Total Liabilities: 86
: 6
Capital Work in Progress: 2
: 0
: 0
: 0
Cash & Bank: 18
: 60
Total Assets: 86
Total Debt: 0
Net Working Capital: 14
Contingent Liabilities: 0
Book Value per Share: 174.57
Face Value: 10.00
Total Debt: 0
Net Working Capital: 14
Contingent Liabilities: 0
Book Value per Share: 174.57
Face Value: 10.00

Mar 2021

: 1
: 29
: 0
Trade Payables: 40
: 69
Total Liabilities: 139
: 4
Capital Work in Progress: 0
: 0
: 0
: 0
Cash & Bank: 44
: 90
Total Assets: 139
Total Debt: 0
Net Working Capital: 37
Contingent Liabilities: 0
Book Value per Share: 578.63
Face Value: 10.00
Total Debt: 0
Net Working Capital: 37
Contingent Liabilities: 0
Book Value per Share: 578.63
Face Value: 10.00

Mar 2022

: 1
: -550
: 0
Trade Payables: 96
: 1,390
Total Liabilities: 937
: 7
Capital Work in Progress: 0
: 0
: 0
: 0
Cash & Bank: 704
: 225
Total Assets: 937
Total Debt: 0
Net Working Capital: 348
Contingent Liabilities: 0
Book Value per Share: -5351.98
Face Value: 5.00
Total Debt: 0
Net Working Capital: 348
Contingent Liabilities: 0
Book Value per Share: -5351.98
Face Value: 5.00

Mar 2023

: 0
: -328
: 0
Trade Payables: 136
: 1,572
Total Liabilities: 1,380
: 38
Capital Work in Progress: 5
: 264
: 0
: 0
Cash & Bank: 741
: 332
Total Assets: 1,380
Total Debt: 0
Net Working Capital: 599
Contingent Liabilities: 0
Book Value per Share: -3444.04
Face Value: 5.00
Total Debt: 0
Net Working Capital: 599
Contingent Liabilities: 0
Book Value per Share: -3444.04
Face Value: 5.00

Mar 2024

: 0
: -559
: 0
Trade Payables: 184
: 1,643
Total Liabilities: 1,269
: 52
Capital Work in Progress: 0
: 63
: 0
: 242
Cash & Bank: 581
: 331
Total Assets: 1,269
Total Debt: 0
Net Working Capital: 789
Contingent Liabilities: 32
Book Value per Share: -5880.54
Face Value: 5.00
Total Debt: 0
Net Working Capital: 789
Contingent Liabilities: 32
Book Value per Share: -5880.54
Face Value: 5.00

Mar 2025

: 17
: -643
: 0
Trade Payables: 198
: 1,804
Total Liabilities: 1,376
: 92
Capital Work in Progress: 0
: 266
: 0
: 281
Cash & Bank: 492
: 246
Total Assets: 1,376
Total Debt: 0
Net Working Capital: 417
Contingent Liabilities: 65
Book Value per Share: -183.32
Face Value: 5.00
Total Debt: 0
Net Working Capital: 417
Contingent Liabilities: 65
Book Value per Share: -183.32
Face Value: 5.00

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	-36	-45	-57	-21	-2	27	64	-245	-183	34
Cash from Investing	-6	-104	59	21	16	-3	-3	-257	-438	-24
Cash from Financing	41	150	0	0	0	0	601	538	-8	-9
	-1	1	1	0	14	24	662	36	-629	1
Free Cash Flow	-44	-47	-64	-25	-5	26	64	-290	-219	-23
OCF / Net Profit	0.81	0.92	0.96	1.24	0.10	1.30	-0.06	0.76	0.75	-0.49
Cumulative 5-Year FCF	0	0	0	0	-184	-115	-4	-230	-424	-442
OCF / Net Profit	0.81	0.92	0.96	1.24	0.10	1.30	-0.06	0.76	0.75	-0.49
Cumulative 5-Year FCF	0	0	0	0	-184	-115	-4	-230	-424	-442

Mar 2016

: -36
Cash from Investing: -6
Cash from Financing: 41
: -1
Free Cash Flow: -44
OCF / Net Profit: 0.81
Cumulative 5-Year FCF: 0
OCF / Net Profit: 0.81
Cumulative 5-Year FCF: 0

Mar 2017

: -45
Cash from Investing: -104
Cash from Financing: 150
: 1
Free Cash Flow: -47
OCF / Net Profit: 0.92
Cumulative 5-Year FCF: 0
OCF / Net Profit: 0.92
Cumulative 5-Year FCF: 0

Mar 2018

: -57
Cash from Investing: 59
Cash from Financing: 0
: 1
Free Cash Flow: -64
OCF / Net Profit: 0.96
Cumulative 5-Year FCF: 0
OCF / Net Profit: 0.96
Cumulative 5-Year FCF: 0

Mar 2019

: -21
Cash from Investing: 21
Cash from Financing: 0
: 0
Free Cash Flow: -25
OCF / Net Profit: 1.24
Cumulative 5-Year FCF: 0
OCF / Net Profit: 1.24
Cumulative 5-Year FCF: 0

Mar 2020

: -2
Cash from Investing: 16
Cash from Financing: 0
: 14
Free Cash Flow: -5
OCF / Net Profit: 0.10
Cumulative 5-Year FCF: -184
OCF / Net Profit: 0.10
Cumulative 5-Year FCF: -184

Mar 2021

: 27
Cash from Investing: -3
Cash from Financing: 0
: 24
Free Cash Flow: 26
OCF / Net Profit: 1.30
Cumulative 5-Year FCF: -115
OCF / Net Profit: 1.30
Cumulative 5-Year FCF: -115

Mar 2022

: 64
Cash from Investing: -3
Cash from Financing: 601
: 662
Free Cash Flow: 64
OCF / Net Profit: -0.06
Cumulative 5-Year FCF: -4
OCF / Net Profit: -0.06
Cumulative 5-Year FCF: -4

Mar 2023

: -245
Cash from Investing: -257
Cash from Financing: 538
: 36
Free Cash Flow: -290
OCF / Net Profit: 0.76
Cumulative 5-Year FCF: -230
OCF / Net Profit: 0.76
Cumulative 5-Year FCF: -230

Mar 2024

: -183
Cash from Investing: -438
Cash from Financing: -8
: -629
Free Cash Flow: -219
OCF / Net Profit: 0.75
Cumulative 5-Year FCF: -424
OCF / Net Profit: 0.75
Cumulative 5-Year FCF: -424

Mar 2025

: 34
Cash from Investing: -24
Cash from Financing: -9
: 1
Free Cash Flow: -23
OCF / Net Profit: -0.49
Cumulative 5-Year FCF: -442
OCF / Net Profit: -0.49
Cumulative 5-Year FCF: -442

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
PER SHARE	-	-	-	-	-	-	-	-	-	-
EPS (₹)	-857.15	-960.61	-1169.90	-325.60	-364.44	404.06	-10511.54	-3381.77	-2578.96	-20.11
Book Value (₹)	-114.94	2034.51	864.61	539.01	174.57	578.63	-5351.98	-3444.04	-5880.54	-183.32
Dividend per Share (₹)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cash EPS (₹)	-10.77	-11.88	-14.40	-2.87	-3.55	6.83	0.00	-91.33	-66.84	-15.16
PROFITABILITY	-	-	-	-	-	-	-	-	-	-
Operating Margin %	-39.48%	-35.60%	-54.06%	-13.30%	-11.92%	12.78%	-244.83%	-44.47%	-31.67%	-7.88%
Net Margin %	-44.33%	-44.01%	-61.93%	-22.11%	-19.44%	9.45%	-250.24%	-47.21%	-27.87%	-5.91%
ROE %	0.00%	-100.09%	-80.71%	-46.39%	-102.14%	107.29%	0.00%	0.00%	0.00%	0.00%
ROCE %	-247.80%	-63.95%	-62.86%	-28.51%	-43.19%	57.57%	-567.99%	-64.45%	-40.60%	-9.30%
	-110.77%	-50.03%	-46.38%	-18.31%	-23.06%	18.41%	-200.54%	-27.73%	-18.50%	-5.20%
EFFICIENCY	-	-	-	-	-	-	-	-	-	-
Debtor Days	60	65	99	117	103	76	91	95	90	82
Inventory Days	2	1	3	4	2	1	0	0	0	0
Payable Days	4625	2302	2754	5065	2210	3900	7508	0	0	0
	-4563	-2236	-2652	-4943	-2105	-3824	-7417	95	90	82
FINANCIAL HEALTH	-	-	-	-	-	-	-	-	-	-
Debt to Equity (x)	-19.65x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x
Interest Coverage (x)	-102.37x	-11.43x	-313.11x	-66.82x	-34.96x	77.32x	-712.62x	-94.04x	-44.25x	-9.81x
	0.69x	5.28x	1.98x	2.05x	1.28x	1.49x	1.63x	1.89x	3.18x	1.49x
GROWTH	-	-	-	-	-	-	-	-	-	-
Revenue Growth %	79.49%	12.88%	-13.46%	-22.04%	27.27%	128.20%	96.53%	57.91%	29.18%	32.24%
Operating Profit Growth %	-62.27%	-1.78%	-31.43%	80.83%	-14.10%	344.62%	-3865.45%	71.32%	28.86%	86.14%
Net Profit Growth %	-61.93%	-12.07%	-21.79%	72.17%	-11.93%	210.87%	-5305.89%	70.21%	23.74%	71.95%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	23.74%	99.22%
VALUATION	-	-	-	-	-	-	-	-	-	-
P/E (x)	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x
P/B (x)	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x
Dividend Yield %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	-1.37x	-13.40x

Mar 2016

EPS (₹): -857.15
Book Value (₹): -114.94
Dividend per Share (₹): 0.00
Cash EPS (₹): -10.77
Operating Margin %: -39.48%
Net Margin %: -44.33%
ROE %: 0.00%
ROCE %: -247.80%
: -110.77%
Debtor Days: 60
Inventory Days: 2
Payable Days: 4625
: -4563
Debt to Equity (x): -19.65x
Interest Coverage (x): -102.37x
: 0.69x
Revenue Growth %: 79.49%
Operating Profit Growth %: -62.27%
Net Profit Growth %: -61.93%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2017

EPS (₹): -960.61
Book Value (₹): 2034.51
Dividend per Share (₹): 0.00
Cash EPS (₹): -11.88
Operating Margin %: -35.60%
Net Margin %: -44.01%
ROE %: -100.09%
ROCE %: -63.95%
: -50.03%
Debtor Days: 65
Inventory Days: 1
Payable Days: 2302
: -2236
Debt to Equity (x): 0.00x
Interest Coverage (x): -11.43x
: 5.28x
Revenue Growth %: 12.88%
Operating Profit Growth %: -1.78%
Net Profit Growth %: -12.07%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2018

EPS (₹): -1169.90
Book Value (₹): 864.61
Dividend per Share (₹): 0.00
Cash EPS (₹): -14.40
Operating Margin %: -54.06%
Net Margin %: -61.93%
ROE %: -80.71%
ROCE %: -62.86%
: -46.38%
Debtor Days: 99
Inventory Days: 3
Payable Days: 2754
: -2652
Debt to Equity (x): 0.00x
Interest Coverage (x): -313.11x
: 1.98x
Revenue Growth %: -13.46%
Operating Profit Growth %: -31.43%
Net Profit Growth %: -21.79%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2019

EPS (₹): -325.60
Book Value (₹): 539.01
Dividend per Share (₹): 0.00
Cash EPS (₹): -2.87
Operating Margin %: -13.30%
Net Margin %: -22.11%
ROE %: -46.39%
ROCE %: -28.51%
: -18.31%
Debtor Days: 117
Inventory Days: 4
Payable Days: 5065
: -4943
Debt to Equity (x): 0.00x
Interest Coverage (x): -66.82x
: 2.05x
Revenue Growth %: -22.04%
Operating Profit Growth %: 80.83%
Net Profit Growth %: 72.17%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2020

EPS (₹): -364.44
Book Value (₹): 174.57
Dividend per Share (₹): 0.00
Cash EPS (₹): -3.55
Operating Margin %: -11.92%
Net Margin %: -19.44%
ROE %: -102.14%
ROCE %: -43.19%
: -23.06%
Debtor Days: 103
Inventory Days: 2
Payable Days: 2210
: -2105
Debt to Equity (x): 0.00x
Interest Coverage (x): -34.96x
: 1.28x
Revenue Growth %: 27.27%
Operating Profit Growth %: -14.10%
Net Profit Growth %: -11.93%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2021

EPS (₹): 404.06
Book Value (₹): 578.63
Dividend per Share (₹): 0.00
Cash EPS (₹): 6.83
Operating Margin %: 12.78%
Net Margin %: 9.45%
ROE %: 107.29%
ROCE %: 57.57%
: 18.41%
Debtor Days: 76
Inventory Days: 1
Payable Days: 3900
: -3824
Debt to Equity (x): 0.00x
Interest Coverage (x): 77.32x
: 1.49x
Revenue Growth %: 128.20%
Operating Profit Growth %: 344.62%
Net Profit Growth %: 210.87%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2022

EPS (₹): -10511.54
Book Value (₹): -5351.98
Dividend per Share (₹): 0.00
Cash EPS (₹): 0.00
Operating Margin %: -244.83%
Net Margin %: -250.24%
ROE %: 0.00%
ROCE %: -567.99%
: -200.54%
Debtor Days: 91
Inventory Days: 0
Payable Days: 7508
: -7417
Debt to Equity (x): 0.00x
Interest Coverage (x): -712.62x
: 1.63x
Revenue Growth %: 96.53%
Operating Profit Growth %: -3865.45%
Net Profit Growth %: -5305.89%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2023

EPS (₹): -3381.77
Book Value (₹): -3444.04
Dividend per Share (₹): 0.00
Cash EPS (₹): -91.33
Operating Margin %: -44.47%
Net Margin %: -47.21%
ROE %: 0.00%
ROCE %: -64.45%
: -27.73%
Debtor Days: 95
Inventory Days: 0
Payable Days: 0
: 95
Debt to Equity (x): 0.00x
Interest Coverage (x): -94.04x
: 1.89x
Revenue Growth %: 57.91%
Operating Profit Growth %: 71.32%
Net Profit Growth %: 70.21%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2024

EPS (₹): -2578.96
Book Value (₹): -5880.54
Dividend per Share (₹): 0.00
Cash EPS (₹): -66.84
Operating Margin %: -31.67%
Net Margin %: -27.87%
ROE %: 0.00%
ROCE %: -40.60%
: -18.50%
Debtor Days: 90
Inventory Days: 0
Payable Days: 0
: 90
Debt to Equity (x): 0.00x
Interest Coverage (x): -44.25x
: 3.18x
Revenue Growth %: 29.18%
Operating Profit Growth %: 28.86%
Net Profit Growth %: 23.74%
: 23.74%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: -1.37x

Mar 2025

EPS (₹): -20.11
Book Value (₹): -183.32
Dividend per Share (₹): 0.00
Cash EPS (₹): -15.16
Operating Margin %: -7.88%
Net Margin %: -5.91%
ROE %: 0.00%
ROCE %: -9.30%
: -5.20%
Debtor Days: 82
Inventory Days: 0
Payable Days: 0
: 82
Debt to Equity (x): 0.00x
Interest Coverage (x): -9.81x
: 1.49x
Revenue Growth %: 32.24%
Operating Profit Growth %: 86.14%
Net Profit Growth %: 71.95%
: 99.22%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: -13.40x

Shareholding Pattern

Numbers in percentages

TRADES

	Sep 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Jan 2026	Mar 2026	Jun 2026
	35.79	35.79	35.79	30.70	21.73	21.73	14.92	14.92	14.92
	0.00	0.00	0.00	0.00	0.00	0.00	42.97	42.43	42.23
	0.00	0.00	0.00	0.00	0.00	0.00	30.94	37.01	37.11
Government	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	64.21	64.21	64.21	69.30	78.28	78.28	11.17	5.63	5.73

Sep 2019

: 35.79
: 0.00
: 0.00
Government: 0.00
: 64.21

Mar 2020

: 35.79
: 0.00
: 0.00
Government: 0.00
: 64.21

Mar 2021

: 35.79
: 0.00
: 0.00
Government: 0.00
: 64.21

Mar 2022

: 30.70
: 0.00
: 0.00
Government: 0.00
: 69.30

Mar 2023

: 21.73
: 0.00
: 0.00
Government: 0.00
: 78.28

Mar 2024

: 21.73
: 0.00
: 0.00
Government: 0.00
: 78.28

Jan 2026

: 14.92
: 42.97
: 30.94
Government: 0.00
: 11.17

Mar 2026

: 14.92
: 42.43
: 37.01
Government: 0.00
: 5.63

Jun 2026

: 14.92
: 42.23
: 37.11
Government: 0.00
: 5.73

Documents

Announcements

Analysts/Institutional Investor Meet/Con. Call Updates
2026-08-20 - Amagi Media Labs Limited has informed the Exchange that the officials of the Company will be meeting Investors/Analysts on August 26, 2026 and August 27, 2026 in Mumbai.
Analysts/Institutional Investor Meet/Con. Call Updates
2026-08-20 - Amagi Media Labs Limited has informed the Exchange about transcript of Q1 FY27 Earnings Conference Call.

Annual Reports

Nothing filed yet.

Credit Ratings

Nothing filed yet.

Concalls

Aug 2026
Transcript PPTREC
Jul 2026
TranscriptPPTREC
May 2026
Transcript PPTREC