| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 87 | 118 | 119 | 94 | 97 | 139 | 93 | 107 | 111 | 131 | 133 | 111 | |
Growth YoY Revenue Growth YoY% | -19.4 | 6.8 | 35.1 | 10.8 | 11.6 | 17.4 | -21.6 | 13.4 | 14.6 | -5.3 | 43.2 | 3.8 |
| 69 | 100 | 104 | 88 | 87 | 108 | 82 | 90 | 90 | 111 | 116 | 93 | |
| 17 | 18 | 15 | 6 | 10 | 30 | 11 | 17 | 21 | 20 | 17 | 18 | |
OPM OPM% | 19.8 | 15.4 | 12.3 | 6.5 | 10.4 | 22.0 | 11.6 | 15.8 | 19.2 | 15.6 | 12.9 | 16.0 |
| 2 | 2 | 1 | 1 | 2 | 1 | 2 | 3 | 1 | 1 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Depreciation DepreciationCr | 10 | 11 | 10 | 10 | 9 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
PBT PBTCr | 5 | 6 | 8 | -4 | -1 | 20 | 1 | 9 | 11 | 10 | 7 | 8 |
| 2 | 1 | 2 | 0 | 0 | 5 | 2 | 2 | 3 | 3 | 2 | 2 | |
| 3 | 5 | 6 | -4 | -1 | 15 | -1 | 7 | 8 | 6 | 4 | 6 | |
Growth YoY PAT Growth YoY% | 135.8 | 1,487.9 | 610.2 | -264.3 | -126.8 | 233.8 | -111.8 | 257.5 | 954.5 | -58.2 | 731.0 | -13.5 |
NPM NPM% | 3.8 | 3.9 | 5.1 | -4.4 | -0.9 | 11.0 | -0.8 | 6.1 | 6.8 | 4.9 | 3.4 | 5.1 |
| 0.9 | 1.2 | 1.6 | -1.1 | -0.2 | 4.0 | -0.2 | 1.7 | 1.9 | 1.6 | 1.1 | 1.4 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 87 | 118 | 119 | 94 | 97 | 139 | 93 | 107 | 111 | 131 | 133 | 111 | |
Growth YoY Revenue Growth YoY% | -19.4 | 6.8 | 35.1 | 10.8 | 11.6 | 17.4 | -21.6 | 13.4 | 14.6 | -5.3 | 43.2 | 3.8 |
| 69 | 100 | 104 | 88 | 87 | 108 | 82 | 90 | 90 | 111 | 116 | 93 | |
| 17 | 18 | 15 | 6 | 10 | 30 | 11 | 17 | 21 | 20 | 17 | 18 | |
OPM OPM% | 19.8 | 15.4 | 12.3 | 6.5 | 10.4 | 22.0 | 11.6 | 15.8 | 19.2 | 15.6 | 12.9 | 16.0 |
| 2 | 2 | 1 | 1 | 2 | 1 | 2 | 3 | 1 | 1 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Depreciation DepreciationCr | 10 | 11 | 10 | 10 | 9 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
PBT PBTCr | 5 | 6 | 8 | -4 | -1 | 20 | 1 | 9 | 11 | 10 | 7 | 8 |
| 2 | 1 | 2 | 0 | 0 | 5 | 2 | 2 | 3 | 3 | 2 | 2 | |
| 3 | 5 | 6 | -4 | -1 | 15 | -1 | 7 | 8 | 6 | 4 | 6 | |
Growth YoY PAT Growth YoY% | 135.8 | 1,487.9 | 610.2 | -264.3 | -126.8 | 233.8 | -111.8 | 257.5 | 954.5 | -58.2 | 731.0 | -13.5 |
NPM NPM% | 3.8 | 3.9 | 5.1 | -4.4 | -0.9 | 11.0 | -0.8 | 6.1 | 6.8 | 4.9 | 3.4 | 5.1 |
| 0.9 | 1.2 | 1.6 | -1.1 | -0.2 | 4.0 | -0.2 | 1.7 | 1.9 | 1.6 | 1.1 | 1.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 570 | 599 | 594 | 612 | 502 | 88 | 160 | 396 | 408 | 422 | 482 | 486 |
Growth Revenue Growth% | 19.1 | 5.1 | -0.8 | 3.0 | -17.9 | -82.5 | 81.8 | 147.2 | 3.1 | 3.5 | 14.1 | 11.7 |
| 387 | 414 | 424 | 449 | 384 | 176 | 211 | 364 | 342 | 365 | 406 | 409 | |
| 183 | 185 | 170 | 163 | 118 | -88 | -51 | 32 | 66 | 57 | 76 | 77 | |
OPM OPM% | 32.1 | 30.9 | 28.6 | 26.7 | 23.4 | -99.7 | -31.9 | 8.1 | 16.1 | 13.6 | 15.8 | 15.8 |
| 7 | 16 | 17 | 21 | 16 | 13 | 12 | 14 | 12 | 10 | 14 | 5 | |
Interest Expense Interest ExpenseCr | 14 | 14 | 9 | 11 | 10 | 13 | 12 | 11 | 13 | 12 | 13 | 13 |
Depreciation DepreciationCr | 77 | 92 | 80 | 74 | 71 | 63 | 56 | 50 | 43 | 39 | 41 | 41 |
PBT PBTCr | 98 | 96 | 98 | 99 | 52 | -151 | -107 | -14 | 23 | 17 | 36 | 35 |
| 35 | 36 | 38 | 34 | 13 | -33 | -20 | -1 | 6 | 7 | 11 | 11 | |
PAT PATCr | 63 | 60 | 61 | 65 | 39 | -118 | -87 | -13 | 16 | 10 | 25 | 24 |
Growth PAT Growth% | 24.8 | -5.3 | 0.7 | 7.4 | -40.4 | -403.3 | 26.1 | 84.8 | 223.9 | -41.5 | 160.3 | 18.8 |
NPM NPM% | 11.1 | 10.0 | 10.2 | 10.6 | 7.7 | -133.5 | -54.2 | -3.3 | 4.0 | 2.3 | 5.2 | 4.9 |
| 24.2 | 21.9 | 22.6 | 23.5 | 13.7 | -41.5 | -27.8 | -3.5 | 4.3 | 2.5 | 6.4 | 6.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 570 | 599 | 594 | 612 | 502 | 88 | 160 | 396 | 408 | 422 | 482 | 486 |
Growth Revenue Growth% | 19.1 | 5.1 | -0.8 | 3.0 | -17.9 | -82.5 | 81.8 | 147.2 | 3.1 | 3.5 | 14.1 | 11.7 |
| 387 | 414 | 424 | 449 | 384 | 176 | 211 | 364 | 342 | 365 | 406 | 409 | |
| 183 | 185 | 170 | 163 | 118 | -88 | -51 | 32 | 66 | 57 | 76 | 77 | |
OPM OPM% | 32.1 | 30.9 | 28.6 | 26.7 | 23.4 | -99.7 | -31.9 | 8.1 | 16.1 | 13.6 | 15.8 | 15.8 |
| 7 | 16 | 17 | 21 | 16 | 13 | 12 | 14 | 12 | 10 | 14 | 5 | |
Interest Expense Interest ExpenseCr | 14 | 14 | 9 | 11 | 10 | 13 | 12 | 11 | 13 | 12 | 13 | 13 |
Depreciation DepreciationCr | 77 | 92 | 80 | 74 | 71 | 63 | 56 | 50 | 43 | 39 | 41 | 41 |
PBT PBTCr | 98 | 96 | 98 | 99 | 52 | -151 | -107 | -14 | 23 | 17 | 36 | 35 |
| 35 | 36 | 38 | 34 | 13 | -33 | -20 | -1 | 6 | 7 | 11 | 11 | |
PAT PATCr | 63 | 60 | 61 | 65 | 39 | -118 | -87 | -13 | 16 | 10 | 25 | 24 |
Growth PAT Growth% | 24.8 | -5.3 | 0.7 | 7.4 | -40.4 | -403.3 | 26.1 | 84.8 | 223.9 | -41.5 | 160.3 | 18.8 |
NPM NPM% | 11.1 | 10.0 | 10.2 | 10.6 | 7.7 | -133.5 | -54.2 | -3.3 | 4.0 | 2.3 | 5.2 | 4.9 |
| 24.2 | 21.9 | 22.6 | 23.5 | 13.7 | -41.5 | -27.8 | -3.5 | 4.3 | 2.5 | 6.4 | 6.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 28 | 28 | 28 | 28 | 28 | 28 | 38 | 38 | 39 | 39 | 39 |
Reserves ReservesCr | 489 | 378 | 426 | 444 | 353 | 236 | 238 | 230 | 249 | 259 | 286 |
| 228 | 230 | 254 | 214 | 181 | 138 | 151 | 173 | 145 | 144 | 195 | |
| 93 | 84 | 67 | 90 | 108 | 117 | 104 | 90 | 108 | 118 | 120 | |
| 848 | 725 | 782 | 792 | 671 | 519 | 531 | 531 | 541 | 560 | 640 | |
| 290 | 355 | 414 | 450 | 302 | 170 | 208 | 177 | 246 | 232 | 332 | |
| 558 | 370 | 369 | 342 | 368 | 349 | 323 | 354 | 295 | 327 | 308 | |
| 848 | 725 | 782 | 792 | 671 | 519 | 531 | 531 | 541 | 560 | 640 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 28 | 28 | 28 | 28 | 28 | 28 | 38 | 38 | 39 | 39 | 39 |
Reserves ReservesCr | 489 | 378 | 426 | 444 | 353 | 236 | 238 | 230 | 249 | 259 | 286 |
| 228 | 230 | 254 | 214 | 181 | 138 | 151 | 173 | 145 | 144 | 195 | |
| 93 | 84 | 67 | 90 | 108 | 117 | 104 | 90 | 108 | 118 | 120 | |
| 848 | 725 | 782 | 792 | 671 | 519 | 531 | 531 | 541 | 560 | 640 | |
| 290 | 355 | 414 | 450 | 302 | 170 | 208 | 177 | 246 | 232 | 332 | |
| 558 | 370 | 369 | 342 | 368 | 349 | 323 | 354 | 295 | 327 | 308 | |
| 848 | 725 | 782 | 792 | 671 | 519 | 531 | 531 | 541 | 560 | 640 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 125 | 159 | 95 | 98 | 120 | -16 | -26 | 6 | 77 | 50 | 58 | |
| -81 | -127 | -108 | -52 | 42 | 7 | -44 | 15 | -39 | -62 | -54 | |
| -30 | -32 | 7 | -60 | -170 | 8 | 72 | -22 | -42 | 0 | -8 | |
Net Cash Flow Net Cash FlowCr | 14 | 0 | -6 | -14 | -8 | -1 | 3 | -1 | -4 | -12 | -3 |
Free Cash Flow Free Cash FlowCr | 65 | 103 | 37 | 60 | 79 | -40 | -38 | -21 | 48 | 4 | |
CFO To PAT CFO To PAT% | 196.6 | 264.2 | 156.2 | 150.1 | 310.2 | 13.6 | 29.6 | -45.9 | 471.9 | 523.1 | 234.5 |
CFO To EBITDA CFO To EBITDA% | 68.3 | 85.8 | 55.6 | 59.8 | 102.2 | 18.3 | 50.4 | 18.9 | 117.4 | 87.1 | 77.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 125 | 159 | 95 | 98 | 120 | -16 | -26 | 6 | 77 | 50 | 58 | |
| -81 | -127 | -108 | -52 | 42 | 7 | -44 | 15 | -39 | -62 | -54 | |
| -30 | -32 | 7 | -60 | -170 | 8 | 72 | -22 | -42 | 0 | -8 | |
Net Cash Flow Net Cash FlowCr | 14 | 0 | -6 | -14 | -8 | -1 | 3 | -1 | -4 | -12 | -3 |
Free Cash Flow Free Cash FlowCr | 65 | 103 | 37 | 60 | 79 | -40 | -38 | -21 | 48 | 4 | |
CFO To PAT CFO To PAT% | 196.6 | 264.2 | 156.2 | 150.1 | 310.2 | 13.6 | 29.6 | -45.9 | 471.9 | 523.1 | 234.5 |
CFO To EBITDA CFO To EBITDA% | 68.3 | 85.8 | 55.6 | 59.8 | 102.2 | 18.3 | 50.4 | 18.9 | 117.4 | 87.1 | 77.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,159 | 1,181 | 1,055 | 669 | 217 | 198 | 388 | 238 | 519 | 257 | 216 | 232 |
Price To Earnings Price To Earnings | 18.3 | 19.5 | 16.8 | 10.1 | 5.6 | 31.7 | 26.8 | 8.7 | 9.6 | |||
Price To Sales Price To Sales | 2.0 | 2.0 | 1.8 | 1.1 | 0.4 | 2.2 | 2.4 | 0.6 | 1.3 | 0.6 | 0.5 | 0.5 |
Price To Book Price To Book | 2.2 | 2.9 | 2.3 | 1.4 | 0.6 | 0.8 | 1.4 | 0.9 | 1.8 | 0.9 | 0.7 | 0.7 |
EV To EBITDA EV To EBITDA | 6.3 | 6.1 | 6.0 | 4.1 | 2.1 | -3.0 | -7.7 | 8.6 | 7.5 | 4.9 | 2.7 | 2.9 |
GPM GPM% | 56.6 | 57.9 | 57.8 | 57.6 | 57.7 | 10.5 | 39.5 | 51.8 | 56.1 | 51.9 | 50.2 | 50.2 |
OPM OPM% | 32.1 | 30.9 | 28.6 | 26.7 | 23.4 | -99.7 | -31.9 | 8.1 | 16.1 | 13.6 | 15.8 | 15.8 |
NPM NPM% | 11.1 | 10.0 | 10.2 | 10.6 | 7.7 | -133.5 | -54.2 | -3.3 | 4.0 | 2.3 | 5.2 | 4.9 |
ROCE ROCE% | 19.6 | 24.6 | 22.2 | 21.1 | 14.1 | -37.4 | -25.6 | -0.9 | 9.7 | 7.5 | 11.7 | 11.7 |
ROE ROE% | 12.3 | 14.8 | 13.3 | 13.8 | 10.2 | -44.4 | -31.5 | -4.9 | 5.7 | 3.2 | 7.7 | 7.7 |
ROA ROA% | 7.5 | 8.3 | 7.7 | 8.2 | 5.8 | -22.6 | -16.4 | -2.5 | 3.0 | 1.7 | 3.9 | 3.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,159 | 1,181 | 1,055 | 669 | 217 | 198 | 388 | 238 | 519 | 257 | 216 | 232 |
Price To Earnings Price To Earnings | 18.3 | 19.5 | 16.8 | 10.1 | 5.6 | 31.7 | 26.8 | 8.7 | 9.6 | |||
Price To Sales Price To Sales | 2.0 | 2.0 | 1.8 | 1.1 | 0.4 | 2.2 | 2.4 | 0.6 | 1.3 | 0.6 | 0.5 | 0.5 |
Price To Book Price To Book | 2.2 | 2.9 | 2.3 | 1.4 | 0.6 | 0.8 | 1.4 | 0.9 | 1.8 | 0.9 | 0.7 | 0.7 |
EV To EBITDA EV To EBITDA | 6.3 | 6.1 | 6.0 | 4.1 | 2.1 | -3.0 | -7.7 | 8.6 | 7.5 | 4.9 | 2.7 | 2.9 |
GPM GPM% | 56.6 | 57.9 | 57.8 | 57.6 | 57.7 | 10.5 | 39.5 | 51.8 | 56.1 | 51.9 | 50.2 | 50.2 |
OPM OPM% | 32.1 | 30.9 | 28.6 | 26.7 | 23.4 | -99.7 | -31.9 | 8.1 | 16.1 | 13.6 | 15.8 | 15.8 |
NPM NPM% | 11.1 | 10.0 | 10.2 | 10.6 | 7.7 | -133.5 | -54.2 | -3.3 | 4.0 | 2.3 | 5.2 | 4.9 |
ROCE ROCE% | 19.6 | 24.6 | 22.2 | 21.1 | 14.1 | -37.4 | -25.6 | -0.9 | 9.7 | 7.5 | 11.7 | 11.7 |
ROE ROE% | 12.3 | 14.8 | 13.3 | 13.8 | 10.2 | -44.4 | -31.5 | -4.9 | 5.7 | 3.2 | 7.7 | 7.7 |
ROA ROA% | 7.5 | 8.3 | 7.7 | 8.2 | 5.8 | -22.6 | -16.4 | -2.5 | 3.0 | 1.7 | 3.9 | 3.9 |
| Market CapitalizationMkt CapCr | 400 | 348 | 284 | 232 | 223 | 219 | 197 |
| Close PriceClose₹ | 432.30 | 91.20 | 2.90 | 59.65 | 105.00 | 125.10 | 5.70 |
| IndustryIndustry | Entertainment Electronic Media | Entertainment Electronic Media | Entertainment Electronic Media | Entertainment Electronic Media | Entertainment Electronic Media | Entertainment Electronic Media | Entertainment Electronic Media |
| Price To EarningsPE | 29.77 | 25.26 | 9.64 | 46.67 | |||
| Price To SalesPS | 2.74 | 1.39 | 888.13 | 0.48 | 5.16 | 121.25 | 1.16 |
| RevenueRevenueCr | 146 | 251 | 0 | 486 | 43 | 2 | 170 |
| Revenue Growth TTMRev Gr TTM% | 14.2% | -72.2% | 11.7% | 21.3% | -65.5% | -24.3% | |
| PAT Growth TTMPAT Gr TTM% | 122.0% | -300.0% | 18.8% | 14.5% | -1,422.8% | -8.7% |
| Market CapitalizationMkt CapCr | 400 | 348 | 284 | 232 | 223 | 219 | 197 |
| Close PriceClose₹ | 432.30 | 91.20 | 2.90 | 59.65 | 105.00 | 125.10 | 5.70 |
| IndustryIndustry | Entertainment Electronic Media | Entertainment Electronic Media | Entertainment Electronic Media | Entertainment Electronic Media | Entertainment Electronic Media | Entertainment Electronic Media | Entertainment Electronic Media |
| Price To EarningsPE | 29.77 | 25.26 | 9.64 | 46.67 | |||
| Price To SalesPS | 2.74 | 1.39 | 888.13 | 0.48 | 5.16 | 121.25 | 1.16 |
| RevenueRevenueCr | 146 | 251 | 0 | 486 | 43 | 2 | 170 |
| Revenue Growth TTMRev Gr TTM% | 14.2% | -72.2% | 11.7% | 21.3% | -65.5% | -24.3% | |
| PAT Growth TTMPAT Gr TTM% | 122.0% | -300.0% | 18.8% | 14.5% | -1,422.8% | -8.7% |