Login
Home
Charts
Search
Watchlist
Products

Amagi Media Labs Ltd

AMAGI·NSE
592.40+4.94%Tue, 22 Sept '26 11:55

Amagi Media Labs Ltd

AMAGI
NSE
592.40
+4.94%
|Tue, 22 Sept '26 11:55
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
13,073Cr
Close
Close Price
593.90
Industry
Industry
Entertainment & Media
PE
Price To Earnings
127.17
PS
Price To Sales
8.11
Revenue
Revenue
1,612Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterDec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
330309330375404397437
Growth YoY
Revenue Growth YoY%
22.428.532.4
Expenses
ExpensesCr
331322331378373373407
Operating Profit
Operating ProfitCr
-1-13-1-3312430
OPM
OPM%
-0.3-4.3-0.4-0.97.76.06.8
Other Income
Other IncomeCr
14201415112418
Interest Expense
Interest ExpenseCr
1122111
Depreciation
DepreciationCr
4555666
PBT
PBTCr
8175354140
Tax
TaxCr
01133467
PAT
PATCr
8-1143313434
Growth YoY
PAT Growth YoY%
292.1423.2760.7
NPM
NPM%
2.4-3.41.20.77.78.67.8
EPS
EPS
0.4-0.50.20.11.51.51.5
QuarterDec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
330309330375404397437
Growth YoY
Revenue Growth YoY%
22.428.532.4
Expenses
ExpensesCr
331322331378373373407
Operating Profit
Operating ProfitCr
-1-13-1-3312430
OPM
OPM%
-0.3-4.3-0.4-0.97.76.06.8
Other Income
Other IncomeCr
14201415112418
Interest Expense
Interest ExpenseCr
1122111
Depreciation
DepreciationCr
4555666
PBT
PBTCr
8175354140
Tax
TaxCr
01133467
PAT
PATCr
8-1143313434
Growth YoY
PAT Growth YoY%
292.1423.2760.7
NPM
NPM%
2.4-3.41.20.77.78.67.8
EPS
EPS
0.4-0.50.20.11.51.51.5

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
962194316818791,1631,5061,612
Growth
Revenue Growth%
128.296.557.929.232.229.5
Expenses
ExpensesCr
1091931,4891,0271,1581,2531,4551,531
Operating Profit
Operating ProfitCr
-1326-1,058-347-278-915081
OPM
OPM%
-13.511.9-245.5-51.0-31.7-7.83.35.0
Other Income
Other IncomeCr
2234463616568
Interest Expense
Interest ExpenseCr
00135566
Depreciation
DepreciationCr
646916172223
PBT
PBTCr
-1823-1,063-315-237-5287121
Tax
TaxCr
131668171619
PAT
PATCr
-1921-1,078-321-245-6972102
Growth
PAT Growth%
210.9-5,305.970.223.772.0204.3
NPM
NPM%
-19.49.4-250.2-47.2-27.9-5.94.86.3
EPS
EPS
-364.4404.1-1,876.6-17.2-12.5-3.53.44.7
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
962194316818791,1631,5061,612
Growth
Revenue Growth%
128.296.557.929.232.229.5
Expenses
ExpensesCr
1091931,4891,0271,1581,2531,4551,531
Operating Profit
Operating ProfitCr
-1326-1,058-347-278-915081
OPM
OPM%
-13.511.9-245.5-51.0-31.7-7.83.35.0
Other Income
Other IncomeCr
2234463616568
Interest Expense
Interest ExpenseCr
00135566
Depreciation
DepreciationCr
646916172223
PBT
PBTCr
-1823-1,063-315-237-5287121
Tax
TaxCr
131668171619
PAT
PATCr
-1921-1,078-321-245-6972102
Growth
PAT Growth%
210.9-5,305.970.223.772.0204.3
NPM
NPM%
-19.49.4-250.2-47.2-27.9-5.94.86.3
EPS
EPS
-364.4404.1-1,876.6-17.2-12.5-3.53.44.7

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
1110017108
Reserves
ReservesCr
1940-550-231-378-3821,649
Current Liabilities
Current LiabilitiesCr
5176550672362855545
Non Current Liabilities
Non Current LiabilitiesCr
61371904496051
Total Liabilities
Total LiabilitiesCr
871409421,4061,3081,4252,353
Current Assets
Current AssetsCr
651138981,2701,1511,2722,171
Non Current Assets
Non Current AssetsCr
232745136157153182
Total Assets
Total AssetsCr
871409421,4061,3081,4252,353
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
1110017108
Reserves
ReservesCr
1940-550-231-378-3821,649
Current Liabilities
Current LiabilitiesCr
5176550672362855545
Non Current Liabilities
Non Current LiabilitiesCr
61371904496051
Total Liabilities
Total LiabilitiesCr
871409421,4061,3081,4252,353
Current Assets
Current AssetsCr
651138981,2701,1511,2722,171
Non Current Assets
Non Current AssetsCr
232745136157153182
Total Assets
Total AssetsCr
871409421,4061,3081,4252,353

Cash Flow

Consolidated
Standalone
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-22764-245-18334-9
Investing Cash Flow
Investing Cash FlowCr
16-3-3-257-438-24-560
Financing Cash Flow
Financing Cash FlowCr
00601538-8-9736
Net Cash Flow
Net Cash FlowCr
142466236-6291167
Free Cash Flow
Free Cash FlowCr
-52559-267-19129-32
CFO To PAT
CFO To PAT%
10.3129.6-5.976.374.7-48.9-12.9
CFO To EBITDA
CFO To EBITDA%
14.9102.7-6.070.765.7-37.1-18.4
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-22764-245-18334-9
Investing Cash Flow
Investing Cash FlowCr
16-3-3-257-438-24-560
Financing Cash Flow
Financing Cash FlowCr
00601538-8-9736
Net Cash Flow
Net Cash FlowCr
142466236-6291167
Free Cash Flow
Free Cash FlowCr
-52559-267-19129-32
CFO To PAT
CFO To PAT%
10.3129.6-5.976.374.7-48.9-12.9
CFO To EBITDA
CFO To EBITDA%
14.9102.7-6.070.765.7-37.1-18.4

Ratios

Consolidated
Standalone
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
7,10013,073
Price To Earnings
Price To Earnings
99.2127.2
Price To Sales
Price To Sales
4.78.1
Price To Book
Price To Book
4.07.4
EV To EBITDA
EV To EBITDA
117.4139.5
Profitability Ratios
Profitability Ratios
GPM
GPM%
93.997.097.898.898.968.268.168.1
OPM
OPM%
-13.511.9-245.5-51.0-31.7-7.83.35.0
NPM
NPM%
-19.49.4-250.2-47.2-27.9-5.94.86.3
ROCE
ROCE%
-87.058.2193.2151.166.914.25.25.2
ROE
ROE%
-95.351.2196.4139.564.818.84.14.1
ROA
ROA%
-21.414.8-114.4-22.9-18.7-4.83.03.0
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
7,10013,073
Price To Earnings
Price To Earnings
99.2127.2
Price To Sales
Price To Sales
4.78.1
Price To Book
Price To Book
4.07.4
EV To EBITDA
EV To EBITDA
117.4139.5
Profitability Ratios
Profitability Ratios
GPM
GPM%
93.997.097.898.898.968.268.168.1
OPM
OPM%
-13.511.9-245.5-51.0-31.7-7.83.35.0
NPM
NPM%
-19.49.4-250.2-47.2-27.9-5.94.86.3
ROCE
ROCE%
-87.058.2193.2151.166.914.25.25.2
ROE
ROE%
-95.351.2196.4139.564.818.84.14.1
ROA
ROA%
-21.414.8-114.4-22.9-18.7-4.83.03.0
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Amagi Media Labs is a cloud-native software company that has spent over a decade moving the entire television broadcast chain-from a camera lens to a viewer’s screen-off expensive, fixed hardware and onto flexible, internet-based infrastructure. Founded in 2008 in Bengaluru, the company originally helped channels manage ad breaks before pioneering a streaming-television technology in 2017 that put it at the center of the free, ad-supported TV revolution. Its recurring approach is to build a single, unified software platform that connects content owners, distributors, and advertisers, creating a network effect where more content attracts more distribution, which draws more viewers and ad dollars, pulling yet more content onto the platform. # Business segments Three engines built on a single cloud platform, each feeding the next-a broadcast modernization business that brings TV channels into the software era, a distribution business that sends those channels everywhere, and a monetization business that turns every view into revenue. ## 1. Cloud modernization: moving TV stations from hardware to software **Amagi replaces the racks of servers, satellite links, and control-room hardware that have run television for decades with a cloud-based platform, letting broadcasters launch and manage channels as a pure software operation.** - **A full-stack replacement for broadcast hardware** - the platform handles the complete workflow from ingesting a live feed to playing it out to audiences, including scheduling (Amagi PLANNER), playout automation (Amagi CLOUDPORT), and monitoring, all running on hyperscaler cloud infrastructure rather than on-premise equipment. This means a weather channel like AccuWeather could shut down its physical broadcast facility and run its entire network from Amagi’s software. - **Built for zero-failure live television** - the platform is engineered for 99.999% availability with active-active multi-region redundancy and an on-premise disaster-recovery box that can keep a channel on air for up to 72 hours if cloud connectivity is lost. The company runs marquee live events including the Super Bowl, the Oscars, and the FIFA World Cup on its infrastructure, where a black screen is not an option. - **AI is being woven into the control room** - the company’s AI strategy, branded Amagi INTELLIGENCE, embeds automation agents across the platform rather than selling standalone AI tools, with agents for live production, content operations, monitoring, and ad operations. The first commercial agentic product, NEWSPULSE, autonomously watches live news broadcasts, identifies individual stories, and packages them as social-ready clips in multiple aspect ratios with platform-specific captions, handling the full pipeline from broadcast ingest to publishing without human intervention. - **A decade-deep moat that is hard to replicate** - the platform is the result of running mission-critical broadcast workflows for over ten years, where there is no second take, and building a cloud-first solution for large enterprise broadcasters that now serves over 400 content owners. The company sees no credible competitor targeting the same glass-to-glass, AI-embedded platform approach with comparable financial strength. ## 2. Streaming unification: distributing channels to every screen on earth **Once a channel is running on Amagi’s cloud, the platform distributes it to over 300 platforms across more than 40 countries-cable systems, free ad-supported streaming TV (FAST) services, and on-demand apps-turning a single feed into a global footprint.** - **One feed, hundreds of destinations** - the platform manages approximately 6,500 FAST channel deliveries and over 9,400 total channel deliveries, taking a single channel and formatting it for the technical requirements of each distributor so a content owner reaches audiences on Plex, TCL, Telus, and dozens of other platforms simultaneously. - **A two-sided network that compounds** - Amagi serves over 400 content owners on one side and over 400 distribution platforms on the other, creating a fragmented ecosystem where each new channel makes the platform more valuable to distributors and each new distributor attracts more content owners. This network effect is the flywheel: content onboarded drives channel launches, channels drive distribution, distribution drives viewership, and viewership drives monetization. - **Ultra-low-latency for live sports and news** - the platform integrates JPEG-XS compression workflows that reduce transmission lag by up to 1.3 seconds, supports 4K HDR 10-bit video and Dolby Atmos audio, and includes real-time AI captioning and translation via Google Speech-to-Text V2, making it viable for latency-sensitive live programming. ## 3. Monetization: turning every ad break into a marketplace **Amagi’s ad engine stitches targeted commercials into streaming channels in real time and runs a marketplace that connects content owners directly to advertisers and ad platforms, solving the problem of falling per-channel revenue even as total inventory grows.** - **Server-side ad insertion that works like a seamless splice** - the company’s THUNDERSTORM technology inserts ads directly into the video stream on the server side, so the viewer experiences a continuous broadcast without buffering or player-switching, while the platform dynamically selects the highest-value ad for each impression. Amagi Ads Plus extends this to non-server-side ad workflows, covering the full range of ad formats. - **Ads that appear inside the content, not just around it** - through a partnership with Anoki, the platform now offers in-scene ad formats including overlays, squeezebacks, and picture-in-picture ads that are contextually matched to what is happening on screen using multimodal AI that analyzes scene, sentiment, and brand suitability. Global agency Dentsu was the first to run a campaign using these context-aware in-content ads across its three agency brands, Carat, dentsu X, and iProspect. - **A marketplace, not an ad network** - Amagi provides the technology that lets content owners connect to ad platforms and advertisers including Olyzon, rather than taking a position as an ad network itself, so the platform earns by enabling transactions across its two-sided network rather than competing with its own customers. # Group structure and partners **Amagi is a single, publicly listed company with no disclosed subsidiaries, extending its reach through reseller and technology partnerships that put its platform into new geographies and ad formats.** - The company is headquartered in Bengaluru, India, and listed on the BSE and NSE under the symbol AMAGI, with no subsidiaries or joint ventures disclosed in its filings. - A strategic reseller agreement with ADAMS, a unit of Ole Interactive Group, covers Latin America, with ADAMS bringing Amagi’s full suite-CLOUDPORT, PLANNER, and THUNDERSTORM-to the region alongside its own content processing and cloud operations capabilities. - Technology partnerships with Anoki enable in-content contextual advertising on THUNDERSTORM, while a collaboration with Matrox Video integrates Matrox ORIGIN for scalable cloud-based broadcast workflows, and the platform runs on deep AWS infrastructure including next-generation compute instances and Karpenter-based autoscaling.

Documents — Amagi Media Labs Ltd

  • Q1 FY2027 Earnings Call Transcript (Jun 2026, PDF): https://www.stockscans.in/document/e78uhiv7tl2n2yj4jvfxtdln.pdf
  • Q4 FY2026 Earnings Call Transcript (Mar 2026, PDF): https://www.stockscans.in/document/cuea5u8flcmi9cvnbzoenhm3.pdf
  • Q3 FY2026 Earnings Call Transcript (Dec 2025, PDF): https://www.stockscans.in/document/xks2txo6mbsjfvk5hnl5r24x.pdf
  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/70qfbam3b4eiv2idlg0w3q25.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/7yrwdep0rwsqwiabon7l2mmq.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/hw2u7phbsx122lx1uk4kdwr5.pdf
  • Q1 FY2027 Investor Presentation (Jun 2026, PDF): https://www.stockscans.in/document/aj5ptv0b0tjnu3m1i42k74vg.pdf
  • Q4 FY2026 Investor Presentation (Mar 2026, PDF): https://www.stockscans.in/document/h5lcm6r63akidya0qndo9eot.pdf
  • Q3 FY2026 Investor Presentation (Dec 2025, PDF): https://www.stockscans.in/document/7jyokbvqjviwpiomsjzpw9wq.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/zejmya2b34ss751irscp362l.pdf

Concall Transcript Summaries — Amagi Media Labs Ltd

  • Q1 FY2027 Concall Transcript Summary (Jun 2026): https://www.stockscans.in/company/NSE%3AAMAGI/transcript-notes/202606/e78uhiv7tl2n2yj4jvfxtdln.pdf
  • Q4 FY2026 Concall Transcript Summary (Mar 2026): https://www.stockscans.in/company/NSE%3AAMAGI/transcript-notes/202603/cuea5u8flcmi9cvnbzoenhm3.pdf
  • Q3 FY2026 Concall Transcript Summary (Dec 2025): https://www.stockscans.in/company/NSE%3AAMAGI/transcript-notes/202512/xks2txo6mbsjfvk5hnl5r24x.pdf