MoneyWorks4Me

Amagi Media Labs Ltd (AMAGI)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 544679 NSE: AMAGI IT - Software | Small Cap | Amagi Media Labs Share Price

₹581.70 18.10 (3.21%)

As on 22-Sep'26 16:59

Amagi Media Labs Ltd (AMAGI)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 544679 NSE: AMAGI IT - Software | Small Cap | Amagi Media Labs Share Price

₹581.70 18.10 (3.21%)

As on 22-Sep'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹12,806 Cr.
Current Price
₹581.7
52-Week Low / High
₹311 / 726
TTM EPS
₹3.3
TTM Sales
₹1,506 Cr.
Book Value per Share
₹52.3
P/E Ratio
178.68
Industry PE
20.5
Price to Book (P/B)
11.12
Higher than its 5-year historical median
Price to Sales (P/S)
8.51
Lower than its 5-year historical median
EV/EBITDA
100.86
Dividend Yield
0%
Profitability Efficiency
Return on Equity (ROE)
29.28%
Outperforms industry median
Return on Capital Employed (ROCE)
8.23%
Outperforms industry median
Return on Assets (ROA)
3.92%
Operating Profit Margin
3.4%
Net Profit Margin
4.76%
Gross Profit Margin
7.2%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
42.32%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
14.92%
Pledged shares (%) of Promoter's holding (%)
3.10%
Reserves
₹1,041 Cr.
Equity
₹110.1 Cr.
Face Value
₹5
All Time Low / High
₹310.75 / 726.00

Amagi Media Labs stock performance

Key Ratios
mw4me loader

Check Before You Invest

Valuation

Somewhat Overvalued

Price Trend

Semi Strong
Q.1 Is Amagi Media Labs Ltd a good quality company?
Amagi Media Labs Ltd is a weak quality company, based on a inconsistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Amagi Media Labs Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Amagi Media Labs Ltd vs industry peers?
Amagi Media Labs Ltd revenue CAGR is 47.01%, compared to the industry median CAGR of 0%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of Amagi Media Labs Ltd?
Promoters hold 14.92% of the Amagi Media Labs Ltd, with 3.10% of their stake pledged, indicating low pledge risk.
Q.1 Stock return of Amagi Media Labs Ltd over the last decade?
Over the last - year(s), the stock has delivered a CAGR of N/A% based on the current price.

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Amagi Media Labs Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26TTM
ROCE % -64.7%-64.8%-31.8%-59.8%38.3%-636%-76.5%-39.1%-26%2.9%-
Value Creation
Index
-5.8-5.8-3.4-5.41.8NANANANA-0.8-

Growth Parameters

Sales 11294.87491.2182332315446667949949
Sales YoY Gr.--15.2%-21.9%23.2%99.7%82.1%-4.9%41.4%49.6%42.3%-
Adj EPS -13.5-16.9-5.6-63.4-294.4-104.6-63.9-36.70.81.2
YoY Gr.-NANANANA-8837.1%NANANANA-
BVPS (₹) 28.211.76.914.2-154.2-108.2-169.4-202.445.746.1
Adj Net
Profit
-49.7-62.5-20.6-2212.4-1,087-357-218-12517.926
Cash Flow from Ops. -45.7-58.5-22.2-2.810.26.8-224-181-46-27.2-
Debt/CF from Ops. 0000000000-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 26.8%39.1%44.4%42.3%
Adj EPS NA-24.4%NANA
BVPS5.5%61.5%NANA
Share Price - - - -

Key Financial Parameters

Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26TTM
Return on
Equity %
-76.8-67-37.6-61.440-641.7-79.1-40.5-27.21.72.6
Op. Profit
Mgn %
-39.9-60.6-24.3-19.78.5-324.2-121.4-58.9-25.8-2.2-0.2
Net Profit
Mgn %
-44.5-66-27.9-24.16.8-327.7-113.3-49-18.81.92.8
Debt to
Equity
0000000000-
Working Cap
Days
105168234197129141279307227174167
Cash Conv.
Cycle
-62-34-29-54-1285039-39-58-77141

Valuation of Amagi Media Labs - Consolidated

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.003.103.10
* Pledged shares as % of Promoter's holding (%)

Financials

PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Sales1129776962194316818791,1631,506
Operating Expenses > + 156153921091931,4891,0271,1581,2541,455
Manufacturing Costs274166141415777
Material Costs3323331110
Employee Cost 4247404358474599663695777
Other Costs > 108293457119998412486551670
Operating Profit > -44-56-16-1326-1,058-347-278-9250
Operating Profit Margin (%) -39.2%-57.5%-21.2%-13.5%11.9%-245.0%-51.0%-31.7%-7.9%3.3%
Other Income > + 43622344636265
Exceptional Items > 0000000000
Interest > 4000013556
Depreciation > 5766469161722
Profit Before Tax > -49-59-16-1823-1,063-315-237-5287
Tax > 0101316681716
Profit After Tax -49-60-17-1921-1,078-321-245-6972
PAT Margin (%) -44.0%-61.9%-22.1%-19.4%9.5%-250.0%-47.2%-27.9%-5.9%4.8%
Adjusted EPS (₹)-13.3-16.3-4.5-5.15.6-292.0-93.9-71.6-20.13.3
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26

Equity and Liabilities

Shareholders Fund + 115553820413225483162491,116
Share Capital 1111111111872875875892108
Reserves 1044427829-550-328-559-6431,008
Debt +0000000000
Long Term Debt0000000000
Short Term Debt0000000000
Minority Interest0000000000
Trade Payables192915184096136184198233
Others Liabilities 1822224958519697768929935
Total Liabilities 15210776861399371,3801,2691,3762,283

Fixed Assets

Net Fixed Assets +1010964738529294
Gross Block2228333638135394151151
Accumulated Depreciation1118243034615425957
CWIP 2222008000
Investments 101391800026463266229
Inventories1110000000
Trade Receivables2131173754161194242281405
Cash Equivalents flag 34418447047415814921,218
Others Assets 132024233564136331246337
Total Assets 15210776861399371,3801,2691,3762,283
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Cash Flow From Operating Activity + -45-57-21-22764-245-18334-9
PBT -49-59-16-1823-1,063-315-237-5287
Adjustment 8538101,13299685081
Changes in Working Capital -3-1-79-815-142354-161
Tax Paid -2-2-0-22-20-15-37-19-16
Cash Flow From Investing Activity + -104592116-3-3-257-438-24-560
Capex -4-7-4-3-1-3-24-26-4-22
Net Investments 00-019-20-246-453-60-590
Others -100652501013414052
Cash Flow From Financing Activity + 1500000601538-8-9736
Net Proceeds from Shares 165000060465500816
Net Proceeds from Borrowing 0000000000
Interest Paid -40000-0-2-4-3-4
Dividend Paid 0000000000
Others -120000-2-116-4-6-76
Net Cash Flow 110142466236-6291167
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Ratios
ROE (%)-100.09-80.71-46.39-102.14107.29000029.28
ROCE (%)-63.95-62.86-28.51-43.1957.57-567.99-64.45-40.6-9.38.23
Asset Turnover Ratio1.140.750.831.191.950.80.590.660.880.82
PAT to CFO Conversion(x)N/AN/AN/AN/A1.29N/AN/AN/AN/A-0.13
Working Capital Days
Receivable Days64.7099117.30103.1075.9091.3095.3090.408283.10
Inventory Days1.4034.402.400.500.200000
Payable Days2,3022,753.805,064.502,210.403,9007,508.200000

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Amagi Media Labs Ltd FAQs

The current trading price of Amagi Media Labs on 22-Sep-2026 16:59 is ₹581.7.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 21-Sep-2026 the market cap of Amagi Media Labs stood at ₹12,806.3 Cr

The latest P/E ratio of Amagi Media Labs as of 21-Sep-2026 is 484.2.

The latest P/B ratio of Amagi Media Labs as of 21-Sep-2026 is 12.63.

The 52-week high of Amagi Media Labs is ₹726.0 and the 52-week low is ₹310.8.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Amagi Media Labs is ₹949 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Amagi Media Labs Ltd is a below average quality company.

The key valuation ratios of Amagi Media Labs Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Amagi Media Labs Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

About Amagi Media Labs Ltd

Amagi Media Labs Limited was originally incorporated as ‘Amagi Technologies Private Limited’ at Bengaluru, Karnataka as a private limited company under the Companies Act, 1956, pursuant to the certificate of incorporation dated February 1, 2008, issued by the RoC. Subsequently, the name of the company was changed to ‘Amagi Media Labs Private Limited’ pursuant to a fresh certificate of incorporation dated March 11, 2010, issued by the RoC. Thereafter, the company was converted from a private limited company to a public limited company as approved by a resolution of its Board dated May 22, 2025 and a special resolution of its shareholders dated May 23, 2025. A fresh certificate of incorporation consequent upon such conversion dated June 2, 2025 was issued by the RoC and the name of the company was changed from ‘Amagi Media Labs Private Limited’ to ‘Amagi Media Labs Limited’.

Founded in 2008, the company is a software-as-a-service (SaaS) company that connects media companies to their audiences through cloud-native technology. Its platform helps content providers and distributors upload and deliver video over the internet (commonly known as streaming) through smart televisions, smartphones and applications, instead of traditional cable or set-top box services. It also helps monetize such content through targeted advertising services for advertisers. This platform integrates production, preparation, distribution and monetization workflows into a single window, allowing customers to reduce complexity, improve operating efficiencies and increase their content revenue.

The media and entertainment (M&E) industry is undergoing a structural shift towards a “new video economy”, led by the transition from traditional cable television to video delivery over the internet. This shift is driven by changing viewer preferences, as audiences now expect to be able to access content anytime and, on any device, including smartphones, smart TVs and other internet-connected platforms. Its cloud-based platform is designed to help media companies respond to the operational and business challenges of the new video economy. This platform integrates production, preparation, distribution and monetization workflows into a single window, allowing customers to reduce complexity, improve operational efficiencies and increase their content revenue.

The company’s business is organized across three key divisions; Cloud Modernization, Streaming Unification, and Monetization and Marketplace. These divisions are designed to address a specific set of challenges faced by stakeholders in the media and entertainment industry. Further, the company provides integrated solutions that help content providers, distributors, and advertisers to manage, deliver, and monetize video content across the OTT and internet-based video industry. Its unified platform supports the entire content lifecycle, from video preparation and channel management to delivery, advertising, and analytics. This helps customers reduce infrastructure costs, improve operational efficiency, and scale across geographies and digital platforms.

Business area of the company

Amagi Media Labs is a software-as-a-service Company that connects media companies to their audiences through cloud-native technology. The company's platform helps content providers and distributors upload and deliver video over the internet through smart televisions, smartphones and applications, instead of traditional cable or set-top box services. The company also helps to monetize such content through targeted advertising services for advertisers. 

Awards and accreditations

  • 2021: Featured in the ‘Amagi-Pioneering Cloud Transformation in Broadcasting’ case study published by Harvard Publishing on August 10, 2021.
  • 2023: Recognised in the Leaders category for the 2023 International Data Corporation MarketScape for worldwide media and entertainment vendor assessment.
  • 2024: Technology & Engineering Emmy Award for pioneering development of manifest-based playout for FAST granted by National Awards Committee’s Technology and Engineering Achievement Committee.

History and milestones

  • 2008: Incorporation of the company.
  • 2015: The company expanded operations to the U.S. by incorporating one of its Material Subsidiaries, Amagi Corporation, USA.
  • 2018: The company expanded operations to Singapore by incorporating one of its Subsidiaries, Amagi Media Labs Pte., Singapore.
  • 2018: The company expanded operations to the UK by incorporating one of its Material Subsidiaries, Amagi Media Private Ltd, UK.
  • 2020: The company entered into an agreement with AETN UK to shift the broadcast operations of AETN UK to cloud software for the first time.
  • 2020: Amagi Corporation, USA entered into service agreements with SADA Systems LLC to accelerate cloud adoption through public cloud infrastructure platform.
  • 2021: Amagi Corporation, USA was selected by NBCUniversal Media LLC to provide UHD cloud playout for Tokyo Olympics coverage.
  • 2022: Launched Amagi LIVE, enabling content brands to broadcast live from any location worldwide.
  • 2022: Launched Amagi NOW, accelerating time to market and revenue realization for content owners and platforms.
  • 2023: Commenced business with MEASAT Broadcast Network Systems Sdn. Bhd. to launch a Free Ad-Supported Streaming TV (FAST) service on Sooka.
  • 2024: Acquisition of Tellyo OY by Amagi Media UK Private Limited, United Kingdom. This was followed by inauguration of new branch office in Poland.
  • 2024: Showcased new streaming technology, ‘ZeroSlate’ in collaboration with VIZIO.
  • 2024: In collaboration with AD Digital International Corporate, launched a media hub to strengthen advertising on Connected TV in Brazil.
  • 2024: Amagi Corporation, USA acquired Argoid Analytics, Inc., USA along with its downstream subsidiary in India, Argoid Analytics Private Limited pursuant to which it became an indirect subsidiary of the company. Pursuant to the above acquisition, the ‘AI techstack’ owned by Argoid Analytics, Inc., USA was transferred to the company to offer AI-driven innovation in the media and entertainment industry.

You have 47 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now