Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Khyati Multimedia Entertainment Ltd

KHYATI
BSE
3.05
4.81%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Khyati Multimedia Entertainment Ltd

KHYATI
BSE
3.05
4.81%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
3Cr
Close
Close Price
3.05
Industry
Industry
Entertainment - Electronic Media
PE
Price To Earnings
101.67
PS
Price To Sales
Revenue
Revenue
0Cr
Rev Gr TTM
Revenue Growth TTM
-100.00%
PAT Gr TTM
PAT Growth TTM
-103.57%
Peer Comparison
How does KHYATI stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
KHYATI
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
000011100000
Growth YoY
Revenue Growth YoY%
-83.3200.0-50.09,100.02,133.311,600.0-100.0-100.0-100.0-100.0
Expenses
ExpensesCr
000012000000
Operating Profit
Operating ProfitCr
00000-2100000
OPM
OPM%
-500.0-100.0-500.027.2-264.270.9-300.0
Other Income
Other IncomeCr
000000000000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
00000-2100000
Tax
TaxCr
000000000000
PAT
PATCr
00000-2100000
Growth YoY
PAT Growth YoY%
0.0-66.750.0-5,833.31,740.0-80.0-33.398.3-104.955.6
NPM
NPM%
0.0-100.0-500.022.8-265.770.1-300.0
EPS
EPS
0.00.00.00.00.2-1.60.8-0.10.10.00.00.0

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
000000000120
Growth
Revenue Growth%
-70.0-100.0-83.3394.6-79.91,931.493.9-100.0
Expenses
ExpensesCr
000000000130
Operating Profit
Operating ProfitCr
0000000000-10
OPM
OPM%
-2,386.5-52.7-249.7-47.3-429.512.4-68.2
Other Income
Other IncomeCr
000000000000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
0000000000-10
Tax
TaxCr
000000000000
PAT
PATCr
0000000000-10
Growth
PAT Growth%
-869.856.1-86.965.8-188.936.0-11.76.2-81.4158.8-1,124.0103.3
NPM
NPM%
-2,855.4-27.9-187.0-35.5-320.39.3-49.0
EPS
EPS
-0.1-0.1-0.10.0-0.1-0.1-0.1-0.1-0.10.1-0.80.0

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
111111111111111111111111
Reserves
ReservesCr
-8-8-8-8-8-9-9-9-9-9-10-10
Current Liabilities
Current LiabilitiesCr
000000000011
Non Current Liabilities
Non Current LiabilitiesCr
110000011121
Total Liabilities
Total LiabilitiesCr
443223333333
Current Assets
Current AssetsCr
000000000100
Non Current Assets
Non Current AssetsCr
443223333333
Total Assets
Total AssetsCr
443223333333

Cash Flow

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
0000000000-1
Investing Cash Flow
Investing Cash FlowCr
00000000000
Financing Cash Flow
Financing Cash FlowCr
00000000000
Net Cash Flow
Net Cash FlowCr
00000000000
Free Cash Flow
Free Cash FlowCr
0000000000-1
CFO To PAT
CFO To PAT%
89.52.2-114.1-106.992.0248.5153.1154.5113.3108.698.6
CFO To EBITDA
CFO To EBITDA%
107.10.9-153.5-47.688.0131.8114.7116.084.581.370.8

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
10101011124
Price To Earnings
Price To Earnings
0.00.00.00.00.00.00.00.00.023.90.0
Price To Sales
Price To Sales
89.01.414.25.027.42.12.1
Price To Book
Price To Book
0.30.00.30.00.30.20.30.60.71.03.5
EV To EBITDA
EV To EBITDA
-11.5-2.9-9.60.1-5.3-4.7-9.6-15.8-10.322.5-4.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.013.013.213.113.188.786.4
OPM
OPM%
-2,386.5-52.7-249.7-47.3-429.512.4-68.2
NPM
NPM%
-2,855.4-27.9-187.0-35.5-320.39.3-49.0
ROCE
ROCE%
-4.1-1.8-4.7-2.5-5.1-5.9-4.6-4.1-7.73.8-48.0
ROE
ROE%
-5.0-2.2-5.1-1.8-5.3-3.5-4.1-4.0-7.94.4-83.1
ROA
ROA%
-4.1-1.9-4.9-1.8-5.1-3.0-3.4-3.0-5.62.8-28.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Khyati Multimedia Entertainment Limited is an Ahmedabad-based entity operating at the intersection of digital media, creative services, and sports event management. The company is currently navigating a high-stakes transition, pivoting toward large-scale sports entertainment while simultaneously undergoing a rigorous capital restructuring and governance overhaul to address historical compliance and financial challenges. --- ### **Core Business Verticals & Revenue Streams** The company operates through a single reporting segment—**Multimedia & Entertainment**—with a diversified service portfolio: * **Digital Marketing & Advertising:** Acting as a service provider for the display of digital content on **hoardings, signboards, and public spaces**. The company manages the logistics and release of content rather than the creative production of the digital material itself. * **Sports Entertainment & Event Management:** A high-growth vertical focused on organizing and sponsoring tournaments such as **Polo** and **Box Cricket**. These events target city, district, and state levels, aiming to bridge corporate sponsorship with youth engagement in schools and colleges. * **Multimedia & Creative Services:** Provision of high-quality **Desktop Publishing (DTP)**, imaging, graphic design, corporate presentations, and specialized multimedia software development. * **Asset Leasing:** A secondary revenue stream involving the **letting out of vehicles**. --- ### **Financial Performance & Segment Analysis** The company’s recent financial trajectory shows a significant expansion in top-line revenue, offset by a shift into a net loss position due to rising administrative and structural costs. | Metric (Standalone Ind AS) | FY 2024-25 (Audited) | FY 2023-24 (Audited) | | :--- | :--- | :--- | | **Total Revenue from Operations** | **Rs. 186.68 Lacs** | **Rs. 96.29 Lacs** | | **Net Profit / (Loss)** | **(Rs. 91.44 Lacs)** | **Rs. 8.93 Lacs** | | **Revenue Growth (YoY)** | **+93.8%** | -- | | **Dividend Recommended** | **Nil** | -- | **Key Financial Observations:** * **Profitability Pressure:** Despite nearly doubling its revenue, the company incurred a **Net Loss of Rs. 91.44 Lacs**. This is attributed to high **administrative expenses**, **depreciation**, and **taxation adjustments**. * **Accounting Framework:** Financials are prepared under **Ind AS** (Companies Indian Accounting Standards Rules, 2015). * **Capital Position:** As of **September 2025**, the company’s **net worth is reported as completely eroded**, creating a high-risk profile for creditors and investors. --- ### **Strategic Pivot: The Sports Entertainment Expansion** The company is aggressively repositioning itself as a major player in the **State Level sports entertainment industry**. This strategy is built on four pillars: 1. **Leadership Reinforcement:** Appointed **Mr. Radheshyam Rampal Patel** as **Whole Time Director** (effective **May 1, 2025**) to leverage institutional ties and scale sports activities at the school and college levels. 2. **Market Breadth:** Expanding into both **indoor and outdoor sports**, with a focus on building long-term corporate goodwill and brand recognition. 3. **Institutional Synergy:** Utilizing an **omnibus consent** framework for transactions with related entities like **Khyati Realities Limited** and **Khyati World School** to facilitate event logistics and participation. 4. **Professionalization:** Transitioning from a promoter-heavy board to a "vibrant" professional structure to comply with **Regulation 17 of SEBI (LODR)**. --- ### **Capital Restructuring & Corporate Actions** To address its financial health and streamline its equity base, the company is executing a **Scheme of Reduction of Equity Share Capital** under **Section 66** of the Companies Act, 2013. **Restructuring Timeline:** * **Nov 18, 2022:** Initial approval of the Draft Scheme. * **Jan 2023 – May 2023:** Amendments made following queries from **BSE Limited**. * **Aug 12, 2024:** Board approval of the finalized updated draft Scheme of Reduction. * **Promoter Reclassification:** Ongoing process to reclassify specific promoters (e.g., **Rajiv Parikh**, **Prafulchandra Agarwal**) to the **Public** category to optimize the shareholding structure. --- ### **Governance, Audit, and Compliance Framework** The company has recently overhauled its oversight mechanisms to meet **SEBI (LODR) 2015** requirements and address previous regulatory lapses. * **Board Composition:** Maintains a **50% Independent Director** ratio. Recent appointments include **Mr. Dilipkumar Gajanand Nikhare** and **Ms. Khyati Bhavya Shah**. * **External Oversight:** * **Statutory Auditors:** **M/s. MAAK And Associates** (5-year term, **FY 2025-30**). * **Secretarial Auditors:** **M/s. Kamlesh M Shah & Co.** (5-year term, **2025-2030**). * **Regulatory Penalties:** The company was previously penalized **Rs 6,65,000** by **BSE Ltd** for board composition non-compliance and **Rs 11,800** for late filing of Related Party Transaction details. --- ### **Critical Risk Factors & Audit Qualifications** Investors should note several significant risks highlighted in recent audit reports and management disclosures: **1. Financial & Asset Risks:** * **Unrecovered Land Advances:** **Rs 2,08,75,000** remains outstanding for land where registration is incomplete and party confirmations are missing. A write-off of this amount would severely impact the balance sheet. * **Investment Valuation:** Auditors issued an **Emphasis of Matter** regarding investments in **Khyati Retail & Eatery Pvt Ltd**, as fair value evidence was not provided. * **Revenue Recognition:** Revenue from the **Polo Championship Event** was recognized on a **cash basis**, which does not align with **Ind AS 115**. **2. Operational & Legal Risks:** * **MoA Non-compliance:** The company organized Polo events before amending its **Memorandum of Association** to include sports activities, leading to audit qualifications. * **Contractual Gaps:** Management admitted that for its inaugural Polo event, rights and obligations with sponsors and franchisees were not defined in writing. * **Listing Issues:** **15,20,000 Equity Shares** from a **December 2000** allotment remain unlisted and non-dematerialized. **3. Market & Macro Risks:** * **Technological Disruption:** Traditional media "eyeballs" are being lost to **YouTube and Social Media**. * **Liquidity:** With an **eroded net worth**, the company relies on **interest-free loans from Directors/Promoters** to meet regulatory and operational obligations. * **Economic Sensitivity:** High vulnerability to **Government Policy** changes and broader economic slowdowns.