Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹2,573Cr
Rev Gr TTM
Revenue Growth TTM
1.06%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

IMAGICAA
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% | 62.6 | 12.9 | 0.1 | -6.2 | 5.1 | 83.4 | 11.5 | 36.0 | 66.7 | -19.5 | 4.6 | 0.2 |
| 39 | 50 | 32 | 42 | 39 | 74 | 43 | 62 | 54 | 76 | 51 | 70 |
Operating Profit Operating ProfitCr |
| 26.8 | 49.8 | 11.9 | 37.3 | 30.4 | 59.9 | -8.7 | 32.2 | 42.9 | 49.0 | -21.7 | 24.1 |
Other Income Other IncomeCr | -491 | 571 | -42 | 1 | -1 | -1 | 3 | 2 | 3 | 2 | 4 | 2 |
Interest Expense Interest ExpenseCr | -1 | 0 | 0 | 0 | 0 | 0 | 2 | 4 | 4 | 4 | 4 | 5 |
Depreciation DepreciationCr | -119 | 23 | 23 | 18 | 16 | 21 | 22 | 23 | 23 | 26 | 26 | 23 |
| -356 | 597 | -61 | 7 | 0 | 88 | -24 | 4 | 16 | 45 | -35 | -4 |
| -196 | 8 | -4 | 3 | -5 | 22 | -18 | 1 | 1 | 1 | 4 | 1 |
|
Growth YoY PAT Growth YoY% | -421.1 | 10.7 | -158.0 | -38.2 | 103.1 | -88.8 | 89.0 | -25.5 | 217.8 | -32.7 | -519.6 | -260.6 |
| -296.7 | 587.2 | -160.1 | 6.4 | 8.7 | 35.8 | -15.7 | 3.5 | 16.7 | 29.9 | -93.1 | -5.6 |
| -4.7 | 13.4 | -1.3 | 0.1 | 0.1 | 1.2 | -0.1 | 0.1 | 0.3 | 0.8 | -0.7 | -0.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 23.5 | 2.2 | -1.2 | 1.7 | -16.8 | -89.0 | 228.1 | 247.8 | 7.4 | 52.4 | -8.3 |
| 169 | 194 | 178 | 174 | 193 | 204 | 57 | 40 | 166 | 164 | 235 | 250 |
Operating Profit Operating ProfitCr |
| 10.8 | 17.0 | 25.4 | 26.4 | 19.5 | -1.9 | -158.8 | 44.9 | 33.9 | 39.2 | 42.8 | 33.5 |
Other Income Other IncomeCr | 2 | 5 | 1 | 1 | 6 | 1 | 25 | 3 | 78 | 519 | 7 | 11 |
Interest Expense Interest ExpenseCr | 115 | 111 | 121 | 128 | 134 | 152 | 163 | 188 | 53 | 2 | 11 | 19 |
Depreciation DepreciationCr | 80 | 88 | 95 | 93 | 102 | 243 | 96 | 91 | -51 | 79 | 89 | 97 |
| -172 | -154 | -154 | -156 | -182 | -397 | -269 | -244 | 161 | 543 | 83 | 22 |
| -65 | -50 | -36 | 0 | 165 | 0 | 0 | 0 | -196 | 2 | 6 | 6 |
|
| | 3.2 | -13.8 | -32.2 | -122.5 | -14.3 | 32.4 | 9.2 | 246.3 | 51.5 | -85.7 | -79.3 |
| -56.6 | -44.4 | -49.5 | -66.1 | -144.7 | -198.7 | -1,223.4 | -338.8 | 142.5 | 201.0 | 18.8 | 4.2 |
| -21.1 | -13.0 | -14.8 | -18.9 | -39.5 | -45.1 | -30.5 | -27.7 | 10.6 | 11.5 | 1.4 | 0.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 80 | 80 | 80 | 88 | 88 | 88 | 88 | 88 | 412 | 482 | 566 | 566 |
| 629 | 524 | 406 | 303 | -42 | -439 | -706 | -949 | -416 | 258 | 644 | 692 |
Current Liabilities Current LiabilitiesCr | 259 | 116 | 161 | 282 | 1,254 | 1,378 | 1,552 | 1,733 | 658 | 311 | 321 | 300 |
Non Current Liabilities Non Current LiabilitiesCr | 1,041 | 960 | 990 | 893 | 2 | 1 | 1 | 1 | 213 | 143 | 314 | 248 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 446 | 157 | 132 | 149 | 148 | 110 | 110 | 139 | 100 | 161 | 196 | 137 |
Non Current Assets Non Current AssetsCr | 1,564 | 1,523 | 1,504 | 1,420 | 1,154 | 919 | 824 | 734 | 1,006 | 1,032 | 1,692 | 1,668 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 34 | 57 | 85 | 38 | 48 | 22 | 4 | 4 | 117 | 105 | 147 |
Investing Cash Flow Investing Cash FlowCr | -137 | -85 | -43 | 4 | -9 | -10 | -2 | 0 | -9 | -130 | -461 |
Financing Cash Flow Financing Cash FlowCr | 465 | -343 | -53 | -46 | -41 | -11 | -2 | -1 | -53 | 66 | 251 |
|
Free Cash Flow Free Cash FlowCr | 34 | -32 | 40 | 27 | 40 | 13 | 3 | 4 | 100 | -25 | 30 |
| -31.6 | -55.1 | -71.5 | -24.2 | -13.9 | -5.5 | -1.5 | -1.8 | 32.8 | 19.3 | 190.8 |
CFO To EBITDA CFO To EBITDA% | 165.5 | 144.3 | 139.3 | 60.5 | 102.8 | -580.4 | -11.8 | 13.9 | 137.7 | 99.1 | 83.9 |
| Financial Year | Mar 2015 | Mar 2016 | 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 | 680 | 634 | 410 | 70 | 22 | 56 | 116 | 1,886 | 3,718 | 3,741 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.3 | 6.9 | 48.6 |
Price To Sales Price To Sales | 0.0 | 2.9 | 2.6 | 1.7 | 0.3 | 0.1 | 2.5 | 1.6 | 7.5 | 13.8 | 9.1 |
Price To Book Price To Book | 0.0 | 1.1 | 1.3 | 1.0 | 1.5 | -0.1 | -0.1 | -0.1 | -381.9 | 5.0 | 3.1 |
| 35.6 | 41.9 | 27.6 | 22.1 | 24.3 | -291.5 | -32.4 | 36.8 | 30.9 | 37.5 | 22.0 |
Profitability Ratios Profitability Ratios |
| 91.5 | 89.4 | 89.9 | 89.0 | 89.8 | 89.1 | 87.2 | 133.6 | 88.9 | 89.4 | 90.0 |
| 10.8 | 17.0 | 25.4 | 26.4 | 19.5 | -1.9 | -158.8 | 44.9 | 33.9 | 39.2 | 42.8 |
| -56.6 | -44.4 | -49.5 | -66.1 | -144.7 | -198.7 | -1,223.4 | -338.8 | 142.5 | 201.0 | 18.8 |
| -3.1 | -2.7 | -2.2 | -2.1 | -4.3 | -33.9 | -23.1 | -25.8 | 26.7 | 50.5 | 6.8 |
| -15.1 | -17.2 | -24.3 | -39.9 | -747.8 | 113.2 | 43.5 | 28.4 | -7,385.3 | 73.2 | 6.4 |
| -5.3 | -6.2 | -7.2 | -10.0 | -26.7 | -38.6 | -28.7 | -28.0 | 32.3 | 45.3 | 4.1 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Imagicaaworld Entertainment Ltd (BSE: 539056; NSE: IMAGICAA) is India’s leading integrated leisure and entertainment company, operating a diversified portfolio of amusement, theme, water, and devotional parks. Under the strategic guidance of the century-old Malpani Group, the company has consolidated its position as the largest amusement park operator in India, with a footprint spanning Western and Central India and ambitious plans for nationwide expansion.
The company operates through its flagship brand **Imagicaa** and has recently expanded via acquisitions and public-private partnerships (PPPs), creating a multi-format entertainment ecosystem that includes physical parks, hotel hospitality, and next-generation digital-physical ("phygital") experiences.
---
### **Portfolio & Operations (Nov 2025)**
- **Park Formats:** Theme parks, amusement parks, water parks, and devotional theme parks.
- **Total Parks:** 8 parks across 5 locations: Khopoli (Maharashtra), Lonavala, Shirdi, Surat (Gujarat), and Indore (Madhya Pradesh).
- **Rides & Attractions:** Over 150 rides and attractions, including internationally certified installations from Switzerland, the U.S., and Turkey.
- **Flagship Destination:** Imagicaa in Khopoli (130 acres), India’s only all-weather, year-round integrated entertainment destination featuring:
- Theme Park
- Water Park
- *Snomagica* – India’s largest snow park (40,000 sq ft)
- *Novotel Imagicaa Khopoli* – 287-room five-star hotel
- **Hotel Performance:** Novotel achieved a record 51.6% occupancy in FY24 and serves as a venue for weddings, MICE events, and social functions.
- **Geographic Reach:** Strong presence in Western India, serving ~34 million people in the Mumbai-Pune corridor, ~15 million in Gujarat, and ~8 million in the Indore-Ujjain-Dewas region.
---
### **Recent Expansion & Key Projects**
#### **1. Aqua Imagicaa Indore (Launched March 2025)**
- India’s largest water park in Madhya Pradesh (18 acres).
- Features 20+ world-class water rides, three multi-cuisine restaurants, banquet facilities, and 7 acres reserved for future expansion.
- Located just 20 minutes from Indore and Ujjain; already generating strong footfall.
- Expected to reach breakeven as operational leverage improves.
#### **2. Sabarmati Riverfront Entertainment Hub (Ahmedabad)**
- Awarded bid in March 2024 under PPP model.
- 11-acre development with indoor and outdoor attractions: Ferris wheel, racing track, F&B outlets.
- Environmental clearance pending; construction expected to begin H2 2025.
- Total investment: ₹130 crores; operations expected within 2 years of groundbreaking.
#### **3. National Expansion Strategy**
- Plans to launch **one new park per year** in Tier I and Tier II cities across India.
- Focus on greenfield developments and strategic partnerships.
- Exploring entry into North and South India to build a pan-India footprint.
---
### **Strategic Diversification: Entry into Family Entertainment Centres (FECs)**
#### **Introduction of Hello Park (via Imagicaa Next Private Limited)**
- **Imagicaa Next** (wholly owned subsidiary) has partnered with **Hello Park** to bring next-gen indoor "phygital" entertainment to India.
- **Hello Park** is a globally proven interactive playground model operating in over 12 countries, merging physical play with digital immersion without screens or wearables.
- Uses projection-based interactivity, gamification, and an avatar platform to create immersive experiences for children and families.
- Focus on **urban malls and high-footfall areas**—an asset-light model complementing outdoor parks.
- Features include:
- Educational play zones (problem-solving, sensory development, teamwork)
- Birthday parties, workshops, family dining
- Cross-promotion with Imagicaa parks to deepen customer engagement
#### **Strategic Implications**
- Marks **first entry into FEC segment** with scalable, urban-focused model.
- Expands consumer touchpoints beyond destination parks.
- Positions Imagicaaworld as a holistic family entertainment provider.
---
### **Growth Drivers & Business Strategy**
#### **Revenue Diversification**
- Target to reduce dependency on ticketing (currently ~65%) by growing **non-ticketing revenue** (F&B, retail, merchandise, events).
- Initiatives include:
- Bundled packages (tickets + hotel stays)
- Dynamic pricing models aligned with festivals and holidays
- Monetizing traffic via sponsorships, ride naming rights, and brand activations
- Leveraging IP for consumer products, media, and entertainment
#### **Customer Engagement & Retention**
- Focus on **repeat visits** through:
- New ride launches (e.g., trampoline park, immersive shows)
- Evening entertainment (fountain shows, parades)
- School outreach programs (children as brand ambassadors)
- High customer satisfaction: >4/5 guest rating
- Cross-selling and up-selling across park formats to enhance ARPU
#### **Operational Synergies & Cost Optimization**
- Consolidation of four parks (Wet’n Joy, Sai Teerth) from Malpani Group under one listed entity.
- Achieved operational integration—driving efficiencies in procurement, marketing, HR, and overheads.
- Cost reduction initiatives in marketing, employee costs, and corporate expenses.
- Plans to reduce power costs via acquisition of a 6.65 MW solar plant in Solapur (under evaluation as of Feb 2025).
---
### **Competitive Advantages**
- **High Barriers to Entry:** Large land requirements (20–50 acres), high capital intensity (₹1,000–4,000+ crores), and long gestation periods.
- **First-Mover Advantage:** Established presence in Western/Central India with owned land and brand recognition.
- **Integrated Model:** Combines entertainment, hospitality (Novotel), and F&B under one umbrella.
- **Proprietary IP & Technology:** Customized rides themed around Indian mythology and Bollywood; digital booking and guest analytics systems.
- **Strategic Locations:** Proximity to high-spending urban populations with excellent connectivity.
---
### **Financial & Operational Highlights**
- **Annual Footfall:** ~2.8 million visitors post-acquisition (doubled from pre-consolidation levels).
- **Revenue:** Over ₹400 crores (estimated), with EBITDA exceeding ₹175 crores.
- **Revenue Mix (FY24):**
- 65% from ticketing
- 35% from non-ticketing (F&B, retail, sponsorships, events)
- **Occupancy (Novotel):** 51.6% in FY24; ARR (Average Room Revenue) >₹10,645 (inclusive of F&B and other revenue).
---
### **Funding & Capital Structure**
- Secured shareholder approval for **₹600 crore Qualified Institutional Placement (QIP)** in Sep 2024.
- Proceeds to fund:
- Recent park acquisitions (₹630 crore for four operational parks)
- Indore water park completion
- Sabarmati Riverfront project
- Funding mix: Internal accruals, debt, and equity financing.
---
### **Sustainability & ESG Initiatives**
- Investments in solar power (existing captive solar projects within group; proposed acquisition of 6.65 MW plant).
- Water harvesting and conservation measures across parks.
- Commitment to environmentally responsible development at Sabarmati and Indore sites.