TIPS MUSIC LIMITED
TIPSMUSIC · Media · NSE
₹580
Current Market Price
Fair Value (DCF)
₹260
Margin of Safety
-55.2%
Updated 1d ago
YieldIQ Score
56/100
Piotroski F-Score
7/9
Economic Moat
Wide
Confidence
60%
ROE
—
Debt/Equity
0.01
WACC
11.1%
Market Cap
₹7,419 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
97.1%
Return on capital employed
EV / EBITDA
30.5×
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
0.92×
Revenue per ₹ of assets
Revenue CAGR (3Y)
31.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹580.35
Bear case
₹84
MoS -590.9%
Base case
₹260.24
MoS -123.0%
Bull case
₹273.25
MoS -112.4%
Ratio Trends
TIPSMUSIC · last 4 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 | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹90.5 Cr | ₹136 Cr | ₹52.0 Cr | ₹63.3 Cr | ₹311 Cr | +36.1% |
| EBITDA | — | ₹89.4 Cr | ₹107 Cr | ₹173 Cr | ₹226 Cr | +26.0% |
| EBIT | — | — | — | — | — | — |
| PAT | ₹43.5 Cr | ₹64.6 Cr | ₹18.3 Cr | ₹25.8 Cr | ₹167 Cr | +39.9% |
| EPS (diluted) | ₹32.72 | ₹49.78 | ₹1.42 | ₹0.00 | — | — |
| CFO | ₹41.2 Cr | ₹29.3 Cr | ₹82.3 Cr | ₹233 Cr | ₹120 Cr | +30.7% |
| CapEx | — | — | — | — | ₹-1.5 Cr | — |
| FCF | — | — | — | — | ₹119 Cr | +0.0% |
| Total Assets | — | ₹147 Cr | ₹193 Cr | ₹339 Cr | ₹339 Cr | +23.3% |
| Total Debt | — | — | ₹0.0 Cr | ₹0.0 Cr | ₹3.5 Cr | — |
| Shareholders' Equity | — | — | ₹136 Cr | ₹179 Cr | ₹210 Cr | +11.4% |
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 | -35.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for TIPSMUSIC in the last 10 years.
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.