AMAGI MEDIA LABS LIMITED
AMAGI · General/Diversified · NSE
₹429
Current Market Price
Fair Value (DCF)
₹429
Discount to FV
+0.0%
Updated just now
YieldIQ Score
45/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
45%
ROE
4.1%
Debt/Equity
0.02
WACC
11.1%
Market Cap
₹9,285 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
6.4%
Return on capital employed
EV / EBITDA
15.6×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
-14.2×
EBIT covers interest
Current Ratio
1.49×
Short-term liquidity
Asset Turnover
1.06×
Revenue per ₹ of assets
Revenue CAGR (3Y)
30.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹429.2
Bear case
Discount -378.5%
Base case
Discount +0.0%
Bull case
Discount +16.7%
Ratio Trends
AMAGI · last 4 annual periods
ROE
4.1%
ROCE
6.4%
Operating Margin
—
Debt / Equity
0.02×
PE
—
EV / EBITDA
—
Historical Financials
AMAGI · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2023 yfinance | 2024 yfinance | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹681 Cr | ₹879 Cr | ₹1163 Cr | ₹1506 Cr | +30.3% |
| EBITDA | ₹-303 Cr | ₹-216 Cr | ₹-29.9 Cr | ₹115 Cr | — |
| EBIT | ₹-312 Cr | ₹-233 Cr | ₹-48.1 Cr | — | — |
| PAT | ₹-321 Cr | ₹-245 Cr | ₹-68.7 Cr | ₹71.7 Cr | — |
| EPS (diluted) | ₹-14.85 | ₹-11.32 | ₹-3.18 | — | — |
| CFO | ₹-245 Cr | ₹-183 Cr | ₹33.6 Cr | ₹-9.2 Cr | — |
| CapEx | ₹-21.4 Cr | ₹-8.0 Cr | ₹-4.2 Cr | ₹-23.2 Cr | — |
| FCF | ₹-267 Cr | ₹-191 Cr | ₹29.4 Cr | ₹-32.5 Cr | — |
| Total Assets | ₹1406 Cr | ₹1308 Cr | ₹1425 Cr | ₹2353 Cr | +18.7% |
| Total Debt | ₹24.1 Cr | ₹31.5 Cr | ₹36.2 Cr | ₹31.0 Cr | +8.7% |
| Shareholders' Equity | ₹644 Cr | ₹497 Cr | ₹509 Cr | ₹1757 Cr | +39.7% |
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 |
|---|---|---|---|---|---|
 RATEGAIN RATEGAIN | — | — | Pending | 12.4% | — |
BLACKBUCK BLACKBUCK | — | — | Pending | 11.3% | — |
 INTELLECT INTELLECT | — | — | Pending | 10.9% | 24.1× |
 TANLA TANLA PLATFORMS LIMITED | +77.9% | 40 | Below Fair Value | 21.4% | — |
 KFINTECH KFINTECH | — | — | Pending | 23.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for AMAGI in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. AMAGI MEDIA LABS LIMITED (AMAGI.NS) trades at 429.20 vs a model fair value of 429.20, a gap of -0.0%. Piotroski F-score: 6/9. Moat label:...
Read full AI analysis →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.