Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Revati Media Ltd

REVAMEDIA
BSE
11.07
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Revati Media Ltd

REVAMEDIA
BSE
11.07
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
11.07
Industry
Industry
Entertainment - Electronic Media
PE
Price To Earnings
PS
Price To Sales
Revenue
Revenue
0Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM
-43.75%
Peer Comparison
How does REVAMEDIA stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
REVAMEDIA
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
000000000000
Growth YoY
Revenue Growth YoY%
31.3-100.0-100.0-69.2-100.0-100.0
Expenses
ExpensesCr
000000000000
Operating Profit
Operating ProfitCr
000000000000
OPM
OPM%
0.0-50.0
Other Income
Other IncomeCr
000000000000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
000000000000
Tax
TaxCr
000000000000
PAT
PATCr
000000000000
Growth YoY
PAT Growth YoY%
-100.0-400.0-266.7-20.0-60.0-50.075.00.012.5-16.7
NPM
NPM%
0.0-50.0
EPS
EPS
0.0-0.2-0.2-0.1-0.9-0.2-0.3-0.2-0.2-0.2-0.2-0.2

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
0000111000
Growth
Revenue Growth%
998.02.0-5.3-85.8-100.0
Expenses
ExpensesCr
0000111100
Operating Profit
Operating ProfitCr
0000000-100
OPM
OPM%
-144.74.60.3-10.5-644.6
Other Income
Other IncomeCr
0000000000
Interest Expense
Interest ExpenseCr
0000000000
Depreciation
DepreciationCr
0000000000
PBT
PBTCr
0000000000
Tax
TaxCr
0000000000
PAT
PATCr
0000000000
Growth
PAT Growth%
-363.2-130.794.61,494.7-93.51,093.2-2,142.733.62.9
NPM
NPM%
-3.64.60.33.6-523.4
EPS
EPS
0.0-0.1-0.10.00.10.00.1-1.4-0.9-0.9

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
3333333333
Reserves
ReservesCr
-1-1-1-1-1-1-1-2-2-2
Current Liabilities
Current LiabilitiesCr
0000000000
Non Current Liabilities
Non Current LiabilitiesCr
1111111122
Total Liabilities
Total LiabilitiesCr
3333333333
Current Assets
Current AssetsCr
1111111000
Non Current Assets
Non Current AssetsCr
2222222223
Total Assets
Total AssetsCr
3333333333

Cash Flow

Standalone
Financial YearMar 2017Mar 2018Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
00000000
Investing Cash Flow
Investing Cash FlowCr
00000000
Financing Cash Flow
Financing Cash FlowCr
00000000
Net Cash Flow
Net Cash FlowCr
00000000
Free Cash Flow
Free Cash FlowCr
00000000
CFO To PAT
CFO To PAT%
-292.3-73.3-4,772.8-69.516,539.0-1,484.027.3103.7
CFO To EBITDA
CFO To EBITDA%
-123.2-57.8-118.6-69.516,539.0513.922.1103.7

Ratios

Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
000000000
Price To Earnings
Price To Earnings
0.00.00.00.00.00.00.00.00.0
Price To Sales
Price To Sales
0.00.00.00.00.0
Price To Book
Price To Book
0.00.00.00.00.00.00.00.00.0
EV To EBITDA
EV To EBITDA
-184.2-73.9-5.8-16.548.2581.4-22.0-2.8-6.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
92.540.342.927.625.0
OPM
OPM%
-144.74.60.3-10.5-644.6
NPM
NPM%
-3.64.60.33.6-523.4
ROCE
ROCE%
-0.1-0.5-1.2-0.10.90.10.7-16.2-10.7
ROE
ROE%
-0.2-1.0-2.3-0.11.70.11.3-35.9-31.3
ROA
ROA%
-0.1-0.5-1.2-0.10.80.10.6-15.7-10.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
**BSE Scrip Code: 524504** Revati Media Limited (formerly **Revati Organics Limited**) is an Indian listed entity currently undergoing a fundamental strategic pivot. Originally established in **1993** as a chemical manufacturer, the company has transitioned into an integrated media and entertainment firm. Following a long-standing suspension of its equity shares, trading officially resumed on the **BSE Limited** on **December 18, 2023**, marking the beginning of a "revival phase" focused on the monetization of intellectual property. --- ### **Strategic Pivot: From Chemicals to Media Rights** The company has executed a total shift in its business model, moving away from its legacy roots in inorganic chemicals and almond oil production. This transition was formalized through a comprehensive rebranding and corporate restructuring. * **Corporate Rebranding:** Effective **March 17, 2025**, the company changed its name to **Revati Media Limited** to align its corporate identity with its current operations. * **Object Clause Amendment:** The **Main Object Clause** of the Memorandum of Association (MOA) was modified to authorize ventures into the entertainment sector. * **Revenue Alignment:** Management reports that **100% of current revenue** is derived from the entertainment sector, rendering the previous "Organics" designation obsolete. * **Operational Philosophy:** The new model is designed to be **less capital and labour intensive**, focusing on high-value intellectual property rather than physical manufacturing. --- ### **Core Business Model & Revenue Streams** Revati Media operates as a **single-segment entity** within the Media and Entertainment industry. Its primary focus is the acquisition and exploitation of film-related rights. * **Intellectual Property Trading:** The core activity involves the buying and selling of **movie rights**, with a specific emphasis on **negative rights** and **copyrights** of feature films. * **Revenue Recognition Policy:** Income is recognized upon the execution of a signed license agreement, provided the licensee can freely exploit the rights, the effective grant date has commenced, and all performance obligations are met. * **Distribution Expansion:** Management is actively developing a distribution network to complement its rights acquisition strategy, seeking to tap into allied revenue streams through strategic collaborations. * **Market Positioning:** The company operates in a **fiercely competitive environment**, focusing on lean operations to maximize the value of its content library. --- ### **Comparative Operational Evolution** | Feature | Legacy Operations (Pre-1998) | Current Strategy (Revival Phase) | | :--- | :--- | :--- | | **Primary Industry** | Inorganic Chemicals & Almond Oil | **Media & Entertainment** | | **Entity Name** | Revati Organics Limited | **Revati Media Limited** | | **Primary Asset** | Manufacturing Plant (Gonde Dumale) | **Film Rights & Negative Rights** | | **Listing Status** | Suspended | **Trading Resumed (BSE: 524504)** | | **Segment Focus** | Industrial Manufacturing | **Content Acquisition & Distribution** | --- ### **Financial Performance & Personnel Metrics** The company maintains a lean operational structure, currently supported by a core team of **4 permanent employees**. **Audited Financial Summary:** | Particulars (INR) | FY 2022-23 | FY 2021-22 | | :--- | :--- | :--- | | **Revenue from Operations** | **56,25,000** | **59,40,000** | | **Profit Before Tax (PBT)** | **2,08,170** | **17,182** | | **Profit After Tax (PAT)** | **2,04,990** | **17,182** | | **Earnings Per Share (EPS)** | **0.07** | **0.01** | **Key Financial Observations:** * **Profitability:** Despite a marginal decline in top-line revenue, **PAT** grew significantly from **₹17,182** to **₹2,04,990** year-on-year. * **One-time Costs:** FY 2023-24 results were impacted by a **₹30 lakhs (plus 18% GST)** re-instatement fee paid to BSE for the revocation of the trading suspension. * **Remuneration Trends:** In FY 2023-24, the **Median Employee Remuneration** increased by **11%**, while **Director Remuneration** saw a **100%** increase. The ratio of Director Remuneration to Median Employee Remuneration is **1:6**. * **Inter-corporate Support:** The company has provided **interest-free loans** to associates totaling **₹16,821.70 Lakhs**. These are repayable on demand and have been deemed "not prejudicial" to the company's interests by management. --- ### **Legacy Asset Status & Debt Profile** A significant portion of the company’s historical balance sheet remains tied to assets seized by lenders over two decades ago. * **MSFC Seizure:** On **November 18, 1998**, the **Maharashtra State Financial Corporation (MSFC)** took possession of the company’s manufacturing unit at Village Gonde Dumale, Thane, including Land, Buildings, and Plant & Machinery. * **Accounting Discrepancy:** As of **December 2025**, the company still carries **₹52,35,848** in fixed assets and **₹1,20,00,764** in related secured loans on its books, despite no longer having physical possession or ownership of these assets. * **NPA Status:** The **MSFC Term Loan** has been classified as a Non-Performing Asset (**NPA**) since **1997-98**. **Outstanding Secured Loans (as of Dec 31, 2025):** | Lender | Outstanding Amount (INR) | Status | | :--- | :--- | :--- | | **Maharashtra State Financial Corp (MSFC)** | **1,03,76,328** | In Default / NPA | | **SICOM Ltd** | **16,24,436** | In Default | | **Total Outstanding** | **1,20,00,764** | **Settlement Pending** | --- ### **Risk Factors & Auditor Observations** Investors should note several material uncertainties regarding the company’s financial health and compliance framework. * **Going Concern Uncertainty:** Statutory auditors have identified **material uncertainty** regarding the company's ability to meet its liabilities as they fall due within the next **one year**. * **Audit Qualifications:** Financial statements consistently receive **Qualified Opinions** because the company has not written off the seized assets or provided for interest on the defaulted loans. * **Internal Control Deficiencies:** Reports from **September 2023** highlighted **inadequate systems** for monitoring compliance with applicable laws and regulations. * **Lack of Physical Records:** The company does **not maintain proper records** for its Property, Plant, and Equipment, and no physical verification has been possible since the **1998** takeover. * **Regulatory Changes:** The company is currently assessing the impact of the **Social Security Code, 2020** and other new **Labour Codes** (notified **November 2025**), which may increase future employee benefit obligations. --- ### **Capital Structure & Governance** * **Authorized Capital:** **₹3,00,00,000** (30,00,000 Equity Shares of **₹10** each). * **Subsidiaries:** The company has **no subsidiaries, associates, or joint ventures**. * **Board Strengthening:** During the revival phase, the company has appointed **Independent Directors** and a **Woman Director** to align with modern corporate governance standards.