Login
Home
Charts
Search
Watchlist
Products

B A G Films & Media Ltd

BAGFILMS·NSE
4.35+0.93%Wed, 23 Sept '26 11:14

B A G Films & Media Ltd

BAGFILMS
NSE
4.35
+0.93%
|Wed, 23 Sept '26 11:14
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
95Cr
Close
Close Price
4.35
Industry
Industry
Entertainment - Content Providers
PE
Price To Earnings
12.79
PS
Price To Sales
0.60
Revenue
Revenue
157Cr
Rev Gr TTM
Revenue Growth TTM
13.13%
PAT Gr TTM
PAT Growth TTM
-40.24%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
432340283431423136404339
Growth YoY
Revenue Growth YoY%
80.6-20.98.414.4-20.634.23.810.53.728.32.522.6
Expenses
ExpensesCr
312038263126322632373731
Operating Profit
Operating ProfitCr
13322451053367
OPM
OPM%
28.912.05.18.310.414.924.117.19.47.214.418.6
Other Income
Other IncomeCr
001200100010
Interest Expense
Interest ExpenseCr
232222222222
Depreciation
DepreciationCr
111111111111
PBT
PBTCr
9-1-1211830044
Tax
TaxCr
000000210021
PAT
PATCr
9-10211720024
Growth YoY
PAT Growth YoY%
373.9-116.3-112.8125.7-93.5231.71,426.542.4-41.4-91.7-63.958.7
NPM
NPM%
20.5-4.4-1.25.51.74.315.57.20.90.35.59.3
EPS
EPS
0.5-0.10.00.10.00.10.30.10.00.00.10.2
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
432340283431423136404339
Growth YoY
Revenue Growth YoY%
80.6-20.98.414.4-20.634.23.810.53.728.32.522.6
Expenses
ExpensesCr
312038263126322632373731
Operating Profit
Operating ProfitCr
13322451053367
OPM
OPM%
28.912.05.18.310.414.924.117.19.47.214.418.6
Other Income
Other IncomeCr
001200100010
Interest Expense
Interest ExpenseCr
232222222222
Depreciation
DepreciationCr
111111111111
PBT
PBTCr
9-1-1211830044
Tax
TaxCr
000000210021
PAT
PATCr
9-10211720024
Growth YoY
PAT Growth YoY%
373.9-116.3-112.8125.7-93.5231.71,426.542.4-41.4-91.7-63.958.7
NPM
NPM%
20.5-4.4-1.25.51.74.315.57.20.90.35.59.3
EPS
EPS
0.5-0.10.00.10.00.10.30.10.00.00.10.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
117137132145121100121112132136150157
Growth
Revenue Growth%
-8.216.5-3.29.4-16.8-16.720.2-7.518.03.110.413.1
Expenses
ExpensesCr
891041051161119710199110115132138
Operating Profit
Operating ProfitCr
28322829104201322211820
OPM
OPM%
24.223.620.820.28.33.716.711.416.315.211.912.5
Other Income
Other IncomeCr
111223212411
Interest Expense
Interest ExpenseCr
15161413121310910888
Depreciation
DepreciationCr
15131713118655433
PBT
PBTCr
-14-25-11-145-181289
Tax
TaxCr
-10-1000002233
PAT
PATCr
04-15-10-155-171056
Growth
PAT Growth%
100.315,126.2-123.8635.8-306.6-41.2134.1-130.1554.147.5-49.5-40.2
NPM
NPM%
0.02.9-0.73.4-8.6-14.54.1-1.35.17.33.44.0
EPS
EPS
-0.10.2-0.10.3-0.5-0.60.2-0.10.30.50.30.3
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
117137132145121100121112132136150157
Growth
Revenue Growth%
-8.216.5-3.29.4-16.8-16.720.2-7.518.03.110.413.1
Expenses
ExpensesCr
891041051161119710199110115132138
Operating Profit
Operating ProfitCr
28322829104201322211820
OPM
OPM%
24.223.620.820.28.33.716.711.416.315.211.912.5
Other Income
Other IncomeCr
111223212411
Interest Expense
Interest ExpenseCr
15161413121310910888
Depreciation
DepreciationCr
15131713118655433
PBT
PBTCr
-14-25-11-145-181289
Tax
TaxCr
-10-1000002233
PAT
PATCr
04-15-10-155-171056
Growth
PAT Growth%
100.315,126.2-123.8635.8-306.6-41.2134.1-130.1554.147.5-49.5-40.2
NPM
NPM%
0.02.9-0.73.4-8.6-14.54.1-1.35.17.33.44.0
EPS
EPS
-0.10.2-0.10.3-0.5-0.60.2-0.10.30.50.30.3

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
3838384040404040404042
Reserves
ReservesCr
7071691151059396102111118128
Current Liabilities
Current LiabilitiesCr
116151135128143136141145131137129
Non Current Liabilities
Non Current LiabilitiesCr
7653555451514443404356
Total Liabilities
Total LiabilitiesCr
351367353392393372382384379398418
Current Assets
Current AssetsCr
151163127178191176220226222250276
Non Current Assets
Non Current AssetsCr
199204226213202195163158157148143
Total Assets
Total AssetsCr
351367353392393372382384379398418
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
3838384040404040404042
Reserves
ReservesCr
7071691151059396102111118128
Current Liabilities
Current LiabilitiesCr
116151135128143136141145131137129
Non Current Liabilities
Non Current LiabilitiesCr
7653555451514443404356
Total Liabilities
Total LiabilitiesCr
351367353392393372382384379398418
Current Assets
Current AssetsCr
151163127178191176220226222250276
Non Current Assets
Non Current AssetsCr
199204226213202195163158157148143
Total Assets
Total AssetsCr
351367353392393372382384379398418

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
3226383732-20-11-5192-14
Investing Cash Flow
Investing Cash FlowCr
-15-17-37-331280-242
Financing Cash Flow
Financing Cash FlowCr
-23-12-3-16-14-13-9-11-13-514
Net Cash Flow
Net Cash FlowCr
-6-3-21820-318-16412
Free Cash Flow
Free Cash FlowCr
4644403732-20-11-5205-14
CFO To PAT
CFO To PAT%
1,26,255.4654.6-4,120.3734.3-305.9135.4-225.9353.3283.824.5-273.5
CFO To EBITDA
CFO To EBITDA%
114.079.3139.2125.4315.1-533.5-55.6-41.589.211.8-77.4
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
3226383732-20-11-5192-14
Investing Cash Flow
Investing Cash FlowCr
-15-17-37-331280-242
Financing Cash Flow
Financing Cash FlowCr
-23-12-3-16-14-13-9-11-13-514
Net Cash Flow
Net Cash FlowCr
-6-3-21820-318-16412
Free Cash Flow
Free Cash FlowCr
4644403732-20-11-5205-14
CFO To PAT
CFO To PAT%
1,26,255.4654.6-4,120.3734.3-305.9135.4-225.9353.3283.824.5-273.5
CFO To EBITDA
CFO To EBITDA%
114.079.3139.2125.4315.1-533.5-55.6-41.589.211.8-77.4

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
818883903440108731631077595
Price To Earnings
Price To Earnings
78.228.139.141.317.420.212.8
Price To Sales
Price To Sales
0.70.70.60.60.30.40.90.71.20.80.50.6
Price To Book
Price To Book
0.80.80.80.60.20.30.80.51.10.70.40.5
EV To EBITDA
EV To EBITDA
6.86.57.96.912.242.710.514.712.010.410.110.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
69.869.873.071.167.596.495.3102.6103.0108.2103.6103.6
OPM
OPM%
24.223.620.820.28.33.716.711.416.315.211.912.5
NPM
NPM%
0.02.9-0.73.4-8.6-14.54.1-1.35.17.33.44.0
ROCE
ROCE%
6.38.44.66.20.6-0.65.93.17.27.55.55.5
ROE
ROE%
0.03.6-0.93.2-7.1-11.03.7-1.14.56.33.03.0
ROA
ROA%
0.01.1-0.31.3-2.6-3.91.3-0.41.82.51.21.2
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
818883903440108731631077595
Price To Earnings
Price To Earnings
78.228.139.141.317.420.212.8
Price To Sales
Price To Sales
0.70.70.60.60.30.40.90.71.20.80.50.6
Price To Book
Price To Book
0.80.80.80.60.20.30.80.51.10.70.40.5
EV To EBITDA
EV To EBITDA
6.86.57.96.912.242.710.514.712.010.410.110.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
69.869.873.071.167.596.495.3102.6103.0108.2103.6103.6
OPM
OPM%
24.223.620.820.28.33.716.711.416.315.211.912.5
NPM
NPM%
0.02.9-0.73.4-8.6-14.54.1-1.35.17.33.44.0
ROCE
ROCE%
6.38.44.66.20.6-0.65.93.17.27.55.55.5
ROE
ROE%
0.03.6-0.93.2-7.1-11.03.7-1.14.56.33.03.0
ROA
ROA%
0.01.1-0.31.3-2.6-3.91.3-0.41.82.51.21.2
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
B.A.G. Films & Media began over three decades ago as a television content producer and has since transformed into an integrated media group that makes, owns, and broadcasts its own programming across the entire value chain. Incorporated in 1993 and led by a founder with experience spanning print, electronic, and digital journalism, the company now operates its own national and regional news channels, an entertainment channel, and a ten-city FM radio network, all fed by an in-house production engine. The recurring approach is to create popular, high-quality content for Indian and international audiences by leveraging in-house creative expertise and a shared base of studios, equipment, and intellectual property across its subsidiaries. # Business segments Four engines built on a single content-creation foundation - a national Hindi news network, a Bollywood entertainment channel, a ten-city FM radio platform, and the original television production house that feeds them all. ## 1. Content production: the creative factory that feeds the group **The company writes, shoots, and owns original television programmes and intellectual property, then supplies that content to its own channels and to outside broadcasters.** - **Makes every genre under one roof** - it produces movies, daily soaps, drama, comedy, and OTT content for Hindi and regional general-entertainment channels, which means it can serve a wide range of buyers without relying on a single format. - **Daily shows are the economic backbone** - the focus is on high-impact daily programming because these shows are more economical to produce and more profitable than one-off projects. - **Owns a library of ready-to-use IP** - the company holds a database of scripts, dialogues, clips, and other content that can be repurposed or licensed, reducing the cost and time needed to develop new material. - **Shared assets keep costs down** - a large base of studios, cameras, and other media equipment is owned centrally and shared across subsidiaries, so each channel avoids duplicating expensive production infrastructure. - **Pitched to streaming platforms too** - it has approached OTT services including MX Player and Applause with content proposals, extending its customer base beyond traditional television. ## 2. News24 Broadcast: the national Hindi news engine **A 24-hour free-to-air Hindi news channel with a 24-million-strong YouTube subscriber base and a dominant regional offshoot in Madhya Pradesh and Chhattisgarh.** - **Reaches India on every screen** - the channel is available nationwide on cable and on DTH platforms like Tata Play, Dish TV, and Airtel Digital, and it also beams into more than 20 countries across West Asia and the MENA region via the DU network. - **Digital audience earned a Diamond Play Button** - its YouTube channels together hold 24 million subscribers, crossing the 10-million mark that qualifies for YouTube’s Diamond award, which signals a large and engaged online following beyond traditional TV. - **Flagship shows drive appointment viewing** - programmes such as *Kalchakra*, *Sabse Bada Sawal*, *Mahaul Kya Hai*, and *Aamne Saamne* achieve strong TRPs, while *Rashtra Ki Baat* commands significant viewership in its daily 5 PM slot. ## 3. E24 Glamour: the Bollywood and entertainment channel **A 24-hour entertainment channel focused on Bollywood news, music, and lifestyle, now pivoting to movie telecasts as digital platforms squeeze the music-TV model.** - **Bollywood news with an international footprint** - E24 is available throughout the Hindi-speaking market on cable and DTH, and like News24 it is distributed across West Asia and the MENA region on the DU network, connecting the diaspora to Indian entertainment. - **Music royalties forced a rethink** - the cost of music royalties rendered streaming music and related content unviable for the music and news genre, so E24 Glamour Limited's channel has been re-jigging its programming to focus on regional movies and content. - **Movies replaced music videos** - as a survival strategy, E24 procured rights to movies and started telecasting movie songs. - **Chasing subscribers to fix the model** - the channel is targeting new audiences and building a subscription-based offering alongside fresh marketing strategies to strengthen its business. ## 4. Dhamaal24 FM Radio: the regional infotainment network **A ten-city FM radio network that positions itself as the local voice of its regions, now seeking collaboration with other players to improve economics.** - **Ten stations, one brand** - operating on frequency 106.4 as ‘Dhamaal24 - Har Khushi hai Jahan’, the network covers Hissar, Karnal, Patiala, Ranchi, Muzaffarpur, Dhule, Jalgaon, Ahmednagar, Shimla, and Jabalpur. - **Programmed for regional loyalty** - the content takes a “slice of life” approach to infotainment, deliberately aligned to attract maximum listenership in each city, and many of its shows have become household names in their markets. - **Pandemic hit hard, collaboration is the answer** - the subsidiary was badly affected by COVID-19, and management is now exploring tie-ups with other radio players to increase revenues and share costs. - **Royalty rules block digital expansion** - differences in music royalty rates prevent FM radio companies from streaming their channels on internet platforms, limiting the network’s ability to follow listeners online. # Group structure and partners **A listed holding company with three active operating subsidiaries - two in television broadcasting and one in FM radio - plus a dormant entity, all backed by promoter capital and a recent warrant conversion.** - B.A.G. Films & Media Ltd is the listed parent, traded on BSE and NSE, with four subsidiaries as of March 2025. - **News24 Broadcast India Limited** and **E24 Glamour Limited** are the two material subsidiaries, housing the news and entertainment channels respectively. - **Skyline Radio Network Limited** runs FM radio stations on frequency 106.4, while **BAG Network Limited** is a wholly owned dormant subsidiary with no active operations. - The warrant proceeds are earmarked for business expansion, production capacity, distribution networks, working capital, and financial support to subsidiaries through equity or loans.

Documents — B A G Films & Media Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/6lwf1a40ajrv25td5l8s6tcz.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/9frrj2v6egapc5xle03him1d.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/bqrkqvrf5ei88m04j5jgspb2.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/y1c39s44evpxl8ma01z2v792.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/dre7pc1yrzcafoaa8pti302c.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/afd2nfc25z3sucmfm93q3j0m.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/8pe9b8mw7o1ner1gyz0v6484.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/bde8g15auql7n7fvpnunu02t.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/8zhkv3xi6amaf3erssjr6rz8.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/sedqv46ng1zhl7kui363s4vl.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/p3mqsttmcw2tscpfmi97sbii.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/gj2c5f07211rtyak0yn3titm.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/blyuozzsmd4z0ezaffpef4lo.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/b9zechws714fua8m8my89emi.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/nenm225p9cchgpf47iodx2y7.pdf