Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹3Cr
Entertainment - Electronic Media
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

REVAMEDIA
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 31.3 | -100.0 | -100.0 | -69.2 | -100.0 | | | -100.0 | | | | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit Operating ProfitCr |
| 0.0 | | | -50.0 | | | | | | | | |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -100.0 | -400.0 | -266.7 | | | -20.0 | -60.0 | -50.0 | 75.0 | 0.0 | 12.5 | -16.7 |
| 0.0 | | | -50.0 | | | | | | | | |
| 0.0 | -0.2 | -0.2 | -0.1 | -0.9 | -0.2 | -0.3 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | | | | 998.0 | 2.0 | -5.3 | -85.8 | -100.0 | |
| 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 |
Operating Profit Operating ProfitCr |
| | | | -144.7 | 4.6 | 0.3 | -10.5 | -644.6 | | |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| | -363.2 | -130.7 | 94.6 | 1,494.7 | -93.5 | 1,093.2 | -2,142.7 | 33.6 | 2.9 |
| | | | -3.6 | 4.6 | 0.3 | 3.6 | -523.4 | | |
| 0.0 | -0.1 | -0.1 | 0.0 | 0.1 | 0.0 | 0.1 | -1.4 | -0.9 | -0.9 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -2 |
Current Liabilities Current LiabilitiesCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
Non Current Assets Non Current AssetsCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| -292.3 | -73.3 | -4,772.8 | -69.5 | 16,539.0 | -1,484.0 | 27.3 | 103.7 |
CFO To EBITDA CFO To EBITDA% | -123.2 | -57.8 | -118.6 | -69.5 | 16,539.0 | 513.9 | 22.1 | 103.7 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | | | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| -184.2 | -73.9 | -5.8 | -16.5 | 48.2 | 581.4 | -22.0 | -2.8 | -6.1 |
Profitability Ratios Profitability Ratios |
| | | | 92.5 | 40.3 | 42.9 | 27.6 | 25.0 | |
| | | | -144.7 | 4.6 | 0.3 | -10.5 | -644.6 | |
| | | | -3.6 | 4.6 | 0.3 | 3.6 | -523.4 | |
| -0.1 | -0.5 | -1.2 | -0.1 | 0.9 | 0.1 | 0.7 | -16.2 | -10.7 |
| -0.2 | -1.0 | -2.3 | -0.1 | 1.7 | 0.1 | 1.3 | -35.9 | -31.3 |
| -0.1 | -0.5 | -1.2 | -0.1 | 0.8 | 0.1 | 0.6 | -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.