TIPS MUSIC LIMITED
TIPSMUSIC · Media · NSE
₹636
Current Market Price
Fair Value (DCF)
₹308
Discount to FV
-51.5%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
7/9
Economic Moat
Wide
Confidence
56%
ROE
79.5%
Debt/Equity
0.02
WACC
11.1%
Market Cap
₹8,124 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
106.0%
Return on capital employed
EV / EBITDA
31.0×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
745.0×
EBIT covers interest
Current Ratio
2.75×
Short-term liquidity
Asset Turnover
1.11×
Revenue per ₹ of assets
Revenue CAGR (3Y)
26.2%
3-year revenue growth
Revenue CAGR (5Y)
17.4%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹635.5
Bear case
Margin of Safety —
Implied upside -678.9%
Base case
Margin of Safety —
Implied upside -106.2%
Bull case
Margin of Safety -255.2%
Implied upside -71.8%
Ratio Trends
TIPSMUSIC · last 9 annual periods
ROE
79.5%
ROCE
106.0%
Operating Margin
—
Debt / Equity
0.02×
PE
—
EV / EBITDA
—
Historical Financials
TIPSMUSIC · 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 | ₹136 Cr | ₹187 Cr | ₹242 Cr | ₹311 Cr | ₹376 Cr | +29.0% |
| EBITDA | ₹89.4 Cr | ₹107 Cr | ₹173 Cr | ₹226 Cr | ₹295 Cr | +34.7% |
| EBIT | ₹88.7 Cr | ₹106 Cr | ₹171 Cr | — | — | +17.8% |
| PAT | ₹64.6 Cr | ₹76.5 Cr | ₹127 Cr | ₹167 Cr | ₹217 Cr | +35.4% |
| EPS (diluted) | ₹49.78 | ₹5.91 | ₹0.00 | — | — | — |
| CFO | ₹29.3 Cr | ₹81.1 Cr | ₹233 Cr | ₹120 Cr | ₹197 Cr | +61.0% |
| CapEx | — | ₹-0.7 Cr | ₹-2.8 Cr | ₹-1.5 Cr | ₹-6.4 Cr | — |
| FCF | — | ₹80.4 Cr | ₹230 Cr | ₹119 Cr | ₹191 Cr | +24.1% |
| Total Assets | ₹147 Cr | ₹193 Cr | ₹339 Cr | ₹339 Cr | ₹362 Cr | +25.3% |
| Total Debt | — | ₹3.8 Cr | ₹5.0 Cr | ₹3.5 Cr | ₹5.1 Cr | +7.4% |
| Shareholders' Equity | — | ₹136 Cr | ₹179 Cr | ₹210 Cr | ₹260 Cr | +17.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
TIPSMUSIC vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 SAREGAMA SAREGAMA | — | — | Pending | 12.9% | — |
 PVRINOX PVRINOX | — | — | Pending | -4.0% | — |
 NETWORK18 NETWORK18 | — | — | Pending | 3.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
16 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹26.90/sh
Last payout
2026-01-23
₹5.00
Peak payout
₹5.00
Trailing yield
2.05%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of TIPSMUSIC →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for TIPSMUSIC →
Compare
Head-to-head with peers
Compare TIPSMUSIC side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse TIPSMUSICNow →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.