Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Amagi Media Labs Ltd

AMAGI
NSE
415.45
3.69%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Amagi Media Labs Ltd

AMAGI
NSE
415.45
3.69%
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
8,988Cr
Close
Close Price
415.45
Industry
Industry
Entertainment & Media
PE
Price To Earnings
335.04
PS
Price To Sales
7.73
Revenue
Revenue
1,163Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM
Peer Comparison
How does AMAGI stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
AMAGI
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterDec 2024Sep 2025Dec 2025
Revenue
RevenueCr
330375404
Growth YoY
Revenue Growth YoY%
22.4
Expenses
ExpensesCr
331378373
Operating Profit
Operating ProfitCr
-1-331
OPM
OPM%
-0.3-0.97.7
Other Income
Other IncomeCr
141511
Interest Expense
Interest ExpenseCr
121
Depreciation
DepreciationCr
456
PBT
PBTCr
8535
Tax
TaxCr
034
PAT
PATCr
8331
Growth YoY
PAT Growth YoY%
292.1
NPM
NPM%
2.40.77.7
EPS
EPS
0.40.11.5

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Revenue
RevenueCr
962194316818791,163
Growth
Revenue Growth%
128.296.557.929.232.2
Expenses
ExpensesCr
1091931,4891,0271,1581,253
Operating Profit
Operating ProfitCr
-1326-1,058-347-278-91
OPM
OPM%
-13.511.9-245.5-51.0-31.7-7.8
Other Income
Other IncomeCr
223446361
Interest Expense
Interest ExpenseCr
001355
Depreciation
DepreciationCr
64691617
PBT
PBTCr
-1823-1,063-315-237-52
Tax
TaxCr
13166817
PAT
PATCr
-1921-1,078-321-245-69
Growth
PAT Growth%
210.9-5,305.970.223.772.0
NPM
NPM%
-19.49.4-250.2-47.2-27.9-5.9
EPS
EPS
-364.4404.1-1,876.6-616.7-12.5-3.5

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
1110017
Reserves
ReservesCr
1940-550-231-378-382
Current Liabilities
Current LiabilitiesCr
5176550682362855
Non Current Liabilities
Non Current LiabilitiesCr
613719044960
Total Liabilities
Total LiabilitiesCr
871409421,4161,3081,425
Current Assets
Current AssetsCr
651138981,2811,1511,272
Non Current Assets
Non Current AssetsCr
232745136157153
Total Assets
Total AssetsCr
871409421,4161,3081,425

Cash Flow

Consolidated
Standalone
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-22764-242-18334
Investing Cash Flow
Investing Cash FlowCr
16-3-3-259-438-24
Financing Cash Flow
Financing Cash FlowCr
00601538-8-9
Net Cash Flow
Net Cash FlowCr
142466237-6292
Free Cash Flow
Free Cash FlowCr
-52559-268-19129
CFO To PAT
CFO To PAT%
10.3129.6-5.975.374.7-48.9
CFO To EBITDA
CFO To EBITDA%
14.9102.7-6.069.865.7-37.1

Ratios

Consolidated
Standalone
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
000000
Price To Earnings
Price To Earnings
0.00.00.00.00.00.0
Price To Sales
Price To Sales
0.00.00.00.00.00.0
Price To Book
Price To Book
0.00.00.00.00.00.0
EV To EBITDA
EV To EBITDA
1.4-1.70.72.12.05.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
97.298.899.299.899.999.9
OPM
OPM%
-13.511.9-245.5-51.0-31.7-7.8
NPM
NPM%
-19.49.4-250.2-47.2-27.9-5.9
ROCE
ROCE%
-87.058.2193.2135.366.914.2
ROE
ROE%
-95.351.2196.4139.564.818.8
ROA
ROA%
-21.414.8-114.4-22.7-18.7-4.8
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.