SAREGAMA INDIA LIMITED
SAREGAMA · Media · NSE
₹463
Current Market Price
Fair Value (DCF)
₹150
Discount to FV
-67.6%
Updated just now
YieldIQ Score
35/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
39%
ROE
12.9%
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹8,880 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
21.4%
Return on capital employed
EV / EBITDA
20.4×
Enterprise multiple
Debt / EBITDA
0.2×
Leverage vs earnings
Interest Coverage
51.9×
EBIT covers interest
Current Ratio
2.87×
Short-term liquidity
Asset Turnover
0.47×
Revenue per ₹ of assets
Revenue CAGR (3Y)
11.7%
3-year revenue growth
Revenue CAGR (5Y)
17.4%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹462.6
Bear case
Margin of Safety —
Implied upside -444.0%
Base case
Margin of Safety —
Implied upside -208.5%
Bull case
Margin of Safety —
Implied upside -123.7%
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 | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹567 Cr | ₹706 Cr | ₹758 Cr | ₹1171 Cr | ₹985 Cr | +14.8% |
| EBITDA | ₹234 Cr | ₹274 Cr | ₹310 Cr | ₹340 Cr | ₹371 Cr | +12.3% |
| EBIT | ₹209 Cr | ₹254 Cr | ₹274 Cr | — | — | +7.0% |
| PAT | ₹153 Cr | ₹185 Cr | ₹198 Cr | ₹204 Cr | ₹207 Cr | +7.9% |
| EPS (diluted) | ₹8.42 | ₹9.63 | ₹10.27 | — | — | +5.1% |
| CFO | ₹94.4 Cr | ₹93.4 Cr | ₹93.2 Cr | ₹331 Cr | ₹100 Cr | +1.4% |
| CapEx | ₹-72.7 Cr | ₹-103 Cr | ₹-92.3 Cr | ₹-162 Cr | ₹-214 Cr | — |
| FCF | ₹21.7 Cr | ₹-9.7 Cr | ₹1.0 Cr | ₹170 Cr | ₹-114 Cr | — |
| Total Assets | ₹1688 Cr | ₹1704 Cr | ₹2034 Cr | ₹2095 Cr | ₹2322 Cr | +8.3% |
| Total Debt | ₹1.3 Cr | ₹0.7 Cr | ₹5.4 Cr | ₹2.7 Cr | ₹72.6 Cr | +173.2% |
| Shareholders' Equity | ₹1378 Cr | ₹1342 Cr | ₹1469 Cr | ₹1583 Cr | ₹1693 Cr | +5.3% |
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 | 3.1% | — |
 PVRINOX PVRINOX | — | — | Pending | -4.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
11 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹19.00/sh
Last payout
2025-11-11
₹4.50
Peak payout
₹4.50
Trailing yield
0.97%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. SAREGAMA INDIA LIMITED (SAREGAMA.NS) trades at 462.60 vs a model fair value of 149.96, a gap of -67.6%. Piotroski F-score: 5/9. Moat labe...
Read full AI analysis →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.