SAREGAMA INDIA LIMITED
SAREGAMA · Media · NSE
₹340
Current Market Price
Fair Value (DCF)
₹234
Margin of Safety
-31.2%
Updated 1d ago
YieldIQ Score
59/100
Piotroski F-Score
7/9
Economic Moat
Wide
Confidence
55%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹6,532 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
16.8%
Return on capital employed
EV / EBITDA
20.3×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
51.9×
EBIT covers interest
Current Ratio
2.87×
Short-term liquidity
Asset Turnover
0.56×
Revenue per ₹ of assets
Revenue CAGR (3Y)
27.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹340.3
Bear case
₹120.19
MoS -183.1%
Base case
₹234.2
MoS -45.3%
Bull case
₹287.51
MoS -18.4%
Ratio Trends
SAREGAMA · last 8 annual periods
ROE
12.9%
ROCE
21.4%
Operating Margin
—
Debt / Equity
0.00×
PE
161.7×
EV / EBITDA
23.1×
Historical Financials
SAREGAMA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹442 Cr | ₹581 Cr | ₹202 Cr | ₹263 Cr | ₹1167 Cr | +27.5% |
| EBITDA | — | ₹234 Cr | ₹274 Cr | ₹310 Cr | ₹340 Cr | +9.8% |
| EBIT | ₹155 Cr | ₹209 Cr | ₹55.6 Cr | ₹76.4 Cr | — | -16.3% |
| PAT | ₹113 Cr | ₹153 Cr | ₹39.3 Cr | ₹53.9 Cr | ₹204 Cr | +15.8% |
| EPS (diluted) | ₹64.97 | ₹8.42 | ₹2.04 | ₹2.80 | — | -54.4% |
| CFO | ₹190 Cr | ₹94.4 Cr | ₹94.2 Cr | ₹93.3 Cr | ₹331 Cr | +14.9% |
| CapEx | — | — | — | — | ₹-162 Cr | — |
| FCF | — | — | — | — | ₹170 Cr | +0.0% |
| Total Assets | — | ₹1688 Cr | ₹1684 Cr | ₹2034 Cr | ₹2095 Cr | +5.6% |
| Total Debt | — | — | ₹0.0 Cr | ₹1.6 Cr | ₹2.7 Cr | — |
| Shareholders' Equity | — | — | ₹1332 Cr | ₹1469 Cr | ₹1587 Cr | +4.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SAREGAMA vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| TIPSMUSIC TIPSMUSIC | — | — | Pending | 79.5% | — |
| NETWORK18 NETWORK18 | — | — | Pending | -35.1% | — |
| PVRINOX PVRINOX | — | — | Pending | -4.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for SAREGAMA in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SAREGAMA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SAREGAMA →
Compare
Head-to-head with peers
Compare SAREGAMA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SAREGAMANow →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.