Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹8,988Cr
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

AMAGI
VS
| Quarter | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 22.4 |
| 331 | 378 | 373 |
Operating Profit Operating ProfitCr |
| -0.3 | -0.9 | 7.7 |
Other Income Other IncomeCr | 14 | 15 | 11 |
Interest Expense Interest ExpenseCr | 1 | 2 | 1 |
Depreciation DepreciationCr | 4 | 5 | 6 |
| 8 | 5 | 35 |
| 0 | 3 | 4 |
|
Growth YoY PAT Growth YoY% | | | 292.1 |
| 2.4 | 0.7 | 7.7 |
| 0.4 | 0.1 | 1.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
| | 128.2 | 96.5 | 57.9 | 29.2 | 32.2 |
| 109 | 193 | 1,489 | 1,027 | 1,158 | 1,253 |
Operating Profit Operating ProfitCr |
| -13.5 | 11.9 | -245.5 | -51.0 | -31.7 | -7.8 |
Other Income Other IncomeCr | 2 | 2 | 3 | 44 | 63 | 61 |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 3 | 5 | 5 |
Depreciation DepreciationCr | 6 | 4 | 6 | 9 | 16 | 17 |
| -18 | 23 | -1,063 | -315 | -237 | -52 |
| 1 | 3 | 16 | 6 | 8 | 17 |
|
| | 210.9 | -5,305.9 | 70.2 | 23.7 | 72.0 |
| -19.4 | 9.4 | -250.2 | -47.2 | -27.9 | -5.9 |
| -364.4 | 404.1 | -1,876.6 | -616.7 | -12.5 | -3.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 0 | 0 | 17 |
| 19 | 40 | -550 | -231 | -378 | -382 |
Current Liabilities Current LiabilitiesCr | 51 | 76 | 550 | 682 | 362 | 855 |
Non Current Liabilities Non Current LiabilitiesCr | 6 | 13 | 71 | 90 | 449 | 60 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 65 | 113 | 898 | 1,281 | 1,151 | 1,272 |
Non Current Assets Non Current AssetsCr | 23 | 27 | 45 | 136 | 157 | 153 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -2 | 27 | 64 | -242 | -183 | 34 |
Investing Cash Flow Investing Cash FlowCr | 16 | -3 | -3 | -259 | -438 | -24 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | 601 | 538 | -8 | -9 |
|
Free Cash Flow Free Cash FlowCr | -5 | 25 | 59 | -268 | -191 | 29 |
| 10.3 | 129.6 | -5.9 | 75.3 | 74.7 | -48.9 |
CFO To EBITDA CFO To EBITDA% | 14.9 | 102.7 | -6.0 | 69.8 | 65.7 | -37.1 |
| Financial Year | 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 |
Price To Earnings Price To Earnings | 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 | 0.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 1.4 | -1.7 | 0.7 | 2.1 | 2.0 | 5.0 |
Profitability Ratios Profitability Ratios |
| 97.2 | 98.8 | 99.2 | 99.8 | 99.9 | 99.9 |
| -13.5 | 11.9 | -245.5 | -51.0 | -31.7 | -7.8 |
| -19.4 | 9.4 | -250.2 | -47.2 | -27.9 | -5.9 |
| -87.0 | 58.2 | 193.2 | 135.3 | 66.9 | 14.2 |
| -95.3 | 51.2 | 196.4 | 139.5 | 64.8 | 18.8 |
| -21.4 | 14.8 | -114.4 | -22.7 | -18.7 | -4.8 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Amagi Media Labs Limited is a global leader in cloud-native SaaS technology, providing an end-to-end, AI-enabled platform for the media and entertainment industry. Operating a **"glass-to-glass"** strategy, Amagi manages the entire video value chain—from content ingestion and playout to global distribution and ad-based monetization. As an "industry cloud," the company enables traditional broadcasters and digital-first content owners to transition from legacy hardware to a flexible, software-defined environment across cable, OTT, and **FAST (Free Ad-supported Streaming TV)** platforms.
---
### **The "Glass-to-Glass" Media Supply Chain**
Amagi’s operations are structured into three integrated business units that cover the lifecycle of professional video content:
| Segment | Strategic Function | Key Solutions |
| :--- | :--- | :--- |
| **Cloud Modernization** | Transitioning legacy on-prem hardware and data centers to cloud-based software environments. | **Amagi CLOUDPORT** (playout), **Amagi PLANNER** (scheduling) |
| **Streaming Unification** | Enabling global content distribution across **400+ platforms** and diverse digital formats. | **Amagi NOW**, **Amagi LIVE** |
| **Monetization & Marketplace** | Connecting content owners to ad networks via server-side ad insertion (**SSAI**) to drive revenue. | **Amagi THUNDERSTORM**, **AdFlow Orchestrator** |
---
### **Amagi Intelligence: Transitioning to an Agentic AI Model**
The company is currently evolving from a cloud infrastructure provider into an **Autonomous Media Supply Chain** by embedding **Applied AI** and **GenAI** (branded as **Amagi Intelligence**) across its workflow. This shift aims to decouple content volume growth from operational headcount.
* **Agentic Media Operations:** Integrated within **Amagi NOW**, these reasoning agents automate labor-intensive tasks:
* **Metadata Enrichment:** Auto-generates EPG-compliant descriptions in **25+ languages**.
* **AI Artwork Engine:** Automatically identifies narrative-relevant frames and transforms them into multiple aspect ratios (**16:9, 9:16, 2:3, 1:1, 4:3**) for global platforms, reducing turnaround from days to minutes.
* **Localization:** Produces closed captions in **29+ languages** and translations in **100+ languages**.
* **Amagi Newspulse:** Launched in **June 2026**, this platform uses AI to autonomously convert live newscasts into multi-format digital content (social clips, vertical video) while maintaining brand integrity through a policy-driven engine.
* **ContextIQ™ & Advanced Advertising:**
* **In-Content Ads:** Enables **In-Scene Ads** (Squeeze Backs, Overlays) powered by scene-level contextual targeting.
* **AdFlow Orchestrator:** A **POIS-based** tool that automates **Pod Splitting** (breaking 4–8 minute broadcast pods into streaming-compliant segments) to reduce ad server timeouts and improve fill rates.
* **CPM Uplift:** Metadata enrichment for ads drives **CPM increases of up to 20%**.
---
### **Market Reach and "Northstar" Operating Metrics**
Amagi tracks four primary metrics as leading indicators for its compounding flywheel. As of **Q3 FY26**, the company demonstrated significant scale:
* **Content Volume:** **800,000+ hours** of content processed (**64% Y/Y growth**).
* **Channel Deliveries:** **9,000+** active channel deliveries globally.
* **Distribution Reach:** **408** distributors/platforms across **40+ countries**.
* **Ad Impressions:** **1,300 crore** monetized impressions (**60% Y/Y growth**).
The customer base includes **499 customers**, representing **45% of the Top 50** global media companies. Revenue is highly concentrated in Western markets, with the **Americas** accounting for **~73%** and **EMEA/Americas** combined representing **~90%** of total revenue.
---
### **Financial Performance and Operating Leverage**
Amagi exhibits a high-growth profile with a **30.70% CAGR** (FY23–FY25). The business model benefits from a fixed-cost structure where **two-thirds** of costs do not scale linearly with revenue.
**9M FY26 Financial Summary:**
| Metric | Q3 FY26 (Actual) | Q3 FY26 (Y-o-Y) | 9M FY26 (Actual) |
| :--- | :--- | :--- | :--- |
| **Revenue from Operations** | **₹403.8 Cr** | **+22%** | **₹1,108.6 Cr** |
| **Adjusted EBITDA** | **₹58 Cr** | **~100%** | **₹116 Cr** |
| **EBITDA Margin** | **14.3%** | **+560 bps** | **10.5%** |
| **Profit After Tax (PAT)** | **₹31 Cr** | **Significant** | **₹37.5 Cr** |
**Segmental Revenue (Q3 FY26):**
* **Streaming Unification:** **₹226.2 Cr** (+21% Y/Y).
* **Monetization & Marketplace:** **₹113.0 Cr** (+28% Y/Y), driven by seasonal Q3 holiday ad spend.
* **Cloud Modernization:** **₹64.6 Cr** (+18% Y/Y).
**Cash Position:** The company generated **₹118 Cr** in Free Cash Flow in Q3 FY26. Following its **January 2026 IPO**, which raised **₹1,888.6 Cr** (Fresh Issue of **₹816 Cr**), the company is well-capitalized for its next growth phase.
---
### **Strategic Framework: "Win, Expand, Extend"**
Amagi is targeting a **$16.9 billion** Total Addressable Market (TAM). Management estimates that **less than 10%** of the media ecosystem has migrated to the cloud, leaving a **90%** transformation opportunity.
* **Win:** Capturing the 90% of TV channels still on legacy hardware.
* **Expand:** Deepening integration with existing customers; the top 10 customers have an average tenure of **4+ years**.
* **Extend:** Using **Amagi Intelligence** to solve human productivity costs and acting as a design partner for new media workflows.
* **Capital Allocation:** **₹550.64 crore** of IPO proceeds are earmarked for **Technology & Cloud Infrastructure** through **Fiscal 2028**. The company also maintains a pipeline for disciplined inorganic growth.
---
### **Risk Factors and Mitigation**
* **Customer Concentration:** The top customer accounts for **~17%** of YTD revenue, and the top ten account for **~40%**. Mitigation involves moving to **longer-term, committed contracts** and embedding technology into mission-critical workflows to ensure high switching costs.
* **Regulatory & Labour Costs:** The notification of the **Labour Codes, 2020** in India led to an incremental cost of **₹64.04 million** in Q3 FY26 due to revised gratuity and benefit computations.
* **Taxation:** Amagi has opted **not to recognize deferred tax assets (DTA)** as of Dec 31, 2025, due to a lack of "reasonable certainty" regarding future taxable profits against unabsorbed depreciation and losses.
* **Seasonality:** Revenue typically peaks in **Q3 (Oct-Dec)** due to Western holiday advertising cycles.
* **Corporate Restructuring:** The company is rationalizing its structure, including the **liquidation of Argo1d Analytics Private Limited** approved in November 2025.