Amagi Media Labs Ltd.

AMAGINSEInformation TechnologyIT - Software

₹488.95

▼ 2.1%

loading…

Composite

The company is engaged in providing software-as-a-service (SaaS) solutions that connect media companies with their audiences through cloud-native technology. Its platform enables content providers and distributors to upload and deliver video content over the internet, commonly known as streaming, across smart televisions, smartphones, and applications, as an alternative to traditional cable or set-top box services. Additionally, the company supports content monetization through targeted advertising solutions for advertisers.

www.amagi.com/investorsSector: Information TechnologyIndustry: IT - Software

Q-DITS fundamental score

46Composite

Growth

Profitability

Valuation

Quality

Solvency

Earnings

Key metrics

MCap

₹10.5K Cr

TTM PE

147.1x

Industry PE

18.8x

TTM EPS

₹3.31

Book Value

₹81.21

Face Value

₹5

Div Yield

PEG

—

ROE

ROCE

-9.3%

EBITDA mgn

-2.6%

D/E

Int. Cover

-9.8x

Curr. Ratio

1.49x

EPS

₹-20.11

Growth — CAGR across horizons

Metric	1Y	3Y	5Y	10Y
Net Sales	29.5%	—	—	—
EBITDA	155.6%	—	—	—
Net Profit	204.3%	—	—	—

Score snapshot

Piotroski

5/9

Altman Z

1.83

Quality

Growth

99.4

Valuation

Earn. Qual

51.1

PEAD

SURGE

Loading price data…

Loading delivery data…

Revenue, profitability & returns

Revenue & Net Profit (₹ Cr)

RevenueNet Profit

Margins (%)

EBITDA%PAT%

Return ratios (%)

ROEROCEROA

Annual financials — last 10 years

Tap a row to expand the full chart

Metric	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025
›RevenueCr	99	112	97	76	96	219	431	681	879	1,163
›EBITDACr	-39	-40	-52	-10	-11	28	-1,055	-303	-215	-30
›EBITDA margin	-39.5%	-35.6%	-54.1%	-13.3%	-11.9%	12.8%	-244.8%	-44.5%	-24.5%	-2.6%
›Net profitCr	-44	-49	-60	-17	-19	21	-1,078	-321	-245	-69
›PAT margin	-44.3%	-44%	-61.9%	-22.1%	-19.4%	9.4%	-250.2%	-47.2%	-27.9%	-5.9%
›EPS₹	₹-11.9	₹-13.34	₹-16.25	₹-4.52	₹-5.06	₹5.61	₹-291.99	₹-93.94	₹-71.64	₹-20.11
›Revenue growth	79.5%	12.9%	-13.5%	-22%	27.3%	128.2%	96.5%	57.9%	29.2%	32.2%
›PAT growth	-61.9%	-12.1%	-21.8%	72.2%	-11.9%	210.9%	-5,305.9%	70.2%	23.7%	72%
›ROE	0%	-100.1%	-80.7%	-46.4%	-102.1%	107.3%	0%	0%	0%	0%
›ROCE	-247.8%	-64%	-62.9%	-28.5%	-43.2%	57.6%	-568%	-64.4%	-40.6%	-9.3%
›ROA	-110.8%	-50%	-46.4%	-18.3%	-23.1%	18.4%	-200.5%	-27.7%	-18.5%	-5.2%
›P/E	0x	0x	0x	0x	0x	0x	0x	0x	0x	0x
›P/B	0x	0x	0x	0x	0x	0x	0x	0x	0x	0x
›D/E	-19.7	0	0	0	0	0	0	0	0	0
›Current ratio	0.7x	5.3x	2x	2.1x	1.3x	1.5x	1.6x	1.9x	3.2x	1.5x
›Interest cover	-102.4x	-11.4x	-313.1x	-66.8x	-35x	77.3x	-712.6x	-94x	-44.3x	-9.8x

Quarterly results

Tap a row to expand the full chart

Metric	2024-12	2025-03	2025-12	2026-03
›RevenueCr	330	309	404	397
›Rev growth YoY	—	—	22.4%	28.5%
›EBITDACr	-1	-13	31	24
›EBITDA margin	-0.3%	-4.3%	7.7%	6%
›Net profitCr	8	-11	31	34
›PAT growth YoY	—	—	291.9%	423.2%
›EPS₹	₹2.31	₹-3.1	₹1.6	₹1.58

Balance sheet — last 10 years (₹ Cr)

Tap a row to expand the full chart

Metric	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026
›Shareholders' equityCr	124	65	49	30	51	322	644	497	509	1,757
›ReservesCr	104	44	27	8	29	-550	-328	-559	-643	1,649
›Total borrowingsCr	0	0	0	0	0	0	0	0	0	0
›InvestmentsCr	107	55	38	14	21	32	328	128	278	0
›Total assetsCr	126	68	53	37	64	393	734	946	570	2,353
›Current assetsCr	134	78	46	65	113	898	1,270	1,151	1,272	2,171
›Current liabilitiesCr	25	39	22	51	76	550	672	362	855	545
›Trade payablesCr	19	29	15	18	40	96	136	184	198	233
›Gross blockCr	22	28	33	36	38	13	53	94	151	29

Cash flow statement (₹ Cr)

Tap a row to expand the full chart

Metric	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026
›Operating CF (CFO)Cr	-45	-57	-21	-2	27	64	-245	-183	34	-9
›Investing CF (CFI)Cr	-104	59	21	16	-3	-3	-257	-438	-24	-560
›Financing CF (CFF)Cr	150	0	0	0	0	601	538	-8	-9	736
›Net cash changeCr	1	1	0	14	24	662	36	-629	1	167
›Closing cashCr	3	4	4	18	42	704	741	112	114	283

Cash flow components

CFO · CFI · CFF (₹ Cr)

CFOCFICFF

Q-DITS scorecard

Composite score

Quality (25%)20

Growth (25%)99.4

Valuation (20%)0

Piotroski (15%)56

Earnings Quality (10%)51.1

Momentum (5%)—

Weighted blend, rescaled to the components available for this stock.

Piotroski F-Score

5/9

✗ROA positiveROA -5.2%

✗CFO positiveCFO ₹-9.24 Cr

✓ROA improving-18.5% → -5.2%

✓CFO > PAT (low accruals)CFO -9.24 vs PAT -68.71

✗Leverage decreasedD/E 0.0 → 0.0

✗Liquidity improvedCR 3.18 → 1.49

✓No share dilutionEPS -71.64 → -20.11

✓Margin improvedEBITDA mgn -24.49% → -2.57%

✓Asset turnover upAsset TO 0.66 → 0.88

Altman Z-Scoregrey

1.83

0.691

0.701

-0.02

0.747

0.494

>2.9 safe · 1.23–2.9 grey · <1.23 distress

Quality

20/100

ROE

ROCE

-9.3%

Margin

-5.9%

Debt

Int. cover

-9.8x

Growth

99.4/100

Revenue 3Y

29.5%

Profit 3Y

204.3%

EPS

71.9%

Valuation

0/100

EV/EBITDA

-12.8x

vs universe median: PE 25.6x · PB 2.81x · EV 13.41x

Earnings quality

51.1/100

CFO₹-9 Cr

PAT₹-69 Cr

Accrual ratio-0.025

CFO/PAT0.13x

PEAD · SURGE

0 / +1

Revenue SUE—

EPS SUE0.55

Latest quarter2026-03

Rev growth YoY28.5%

Shareholding pattern

Promoter14.9%

FII/FPI42.4%

DII37%

Public85.1%

Tap a row to expand the full chart

Metric	2026-01	2026-03
›Promoter	14.9%	14.9%
›FII / FPI	43%	42.4%
›DII	30.9%	37%
›Public / Retail	85.1%	85.1%
›Promoter pledge	0%	3.1%

Documents & filings

Loading documents…

Peer comparison

Company	MCap (Cr)	Revenue	PAT	PE	PB	ROE%	ROCE%	D/E
Tata Consultancy Services Ltd.	7,69,350	2,67,021	49,454	15.6x	7.2x	49.1	66.2	0
Infosys Ltd.	4,26,762	1,78,650	29,474	14.5x	4.7x	31.7	42.8	0
HCL Technologies Ltd.	3,06,590	1,30,144	16,652	18.4x	4.1x	25.4	33.5	0.03
Wipro Ltd.	1,89,694	92,624	13,240	14.4x	2.2x	15.7	18.4	0.19
Tech Mahindra Ltd.	1,38,267	56,815	4,807	28.7x	4.7x	15.9	20.4	0.02
LTM Ltd.	1,13,622	42,308	4,983	22.6x	4.8x	21.5	30.3	0
Oracle Financial Services Software Ltd.	84,023	7,672	2,639	31.8x	10.7x	29.9	40.8	0