AMAGI MEDIA LABS LIMITED
AMAGI · General/Diversified · NSE
₹375
Current Market Price
Fair Value (DCF)
₹420
Margin of Safety
+12.0%
Updated 2d ago
YieldIQ Score
61/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
34%
ROE
—
Debt/Equity
0.04
WACC
11.1%
Market Cap
₹8,111 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
14.0×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
-14.2×
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
0.82×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹374.9
Bear case
₹73.56
MoS -409.7%
Base case
₹419.89
MoS +10.7%
Bull case
₹440.88
MoS +15.0%
Ratio Trends
AMAGI · last 3 annual periods
ROE
-13.5%
ROCE
-5.7%
Operating Margin
—
Debt / Equity
0.07×
PE
—
EV / EBITDA
—
Historical Financials
AMAGI · Annual, last 3 years· amounts in ₹Cr unless noted
| Metric | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|
| Revenue | ₹681 Cr | ₹879 Cr | ₹1163 Cr | +30.7% |
| EBITDA | ₹-303 Cr | ₹-216 Cr | ₹-31.2 Cr | — |
| EBIT | — | — | — | — |
| PAT | ₹-321 Cr | ₹-245 Cr | ₹-68.7 Cr | — |
| EPS (diluted) | — | — | — | — |
| CFO | ₹-245 Cr | ₹-183 Cr | ₹33.6 Cr | — |
| CapEx | ₹-21.4 Cr | ₹-8.0 Cr | ₹-4.2 Cr | — |
| FCF | ₹-267 Cr | ₹-191 Cr | ₹29.4 Cr | — |
| Total Assets | ₹1406 Cr | ₹1308 Cr | ₹1425 Cr | +0.7% |
| Total Debt | ₹24.1 Cr | ₹31.5 Cr | ₹36.2 Cr | +22.5% |
| Shareholders' Equity | ₹644 Cr | ₹497 Cr | ₹509 Cr | -11.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
AMAGI vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| 63MOONS 63MOONS | — | — | Pending | -1.0% | — |
| RATEGAIN RATEGAIN | — | — | Pending | 12.4% | — |
| TANLA TANLA | — | — | Pending | 22.4% | — |
| BBOX BBOX | — | — | Pending | 27.0% | — |
| INTELLECT INTELLECT | — | — | Pending | 11.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for AMAGI in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of AMAGI →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for AMAGI →
Compare
Head-to-head with peers
Compare AMAGI side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse AMAGINow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.