IT - Software · Founded 2008 · www.amagi.com · BSE 544679 · NSE AMAGI · ISIN INE121R01077
No Notes Added Yet
Business
Amagi Media Labs Ltd. is a global leader in cloud-native SaaS technology for broadcast and connected TV (CTV) advertising. The company provides an integrated suite of solutions that enable content owners, broadcasters, and streaming platforms to create, distribute, and monetize linear channels and video-on-demand (VOD) content over IP. Its core offerings include cloud-based channel playout, content ingest, master control, and dynamic ad insertion (DAI) for Free Ad-supported Streaming TV (FAST) channels. Amagi makes money primarily through a subscription-based SaaS model for its channel playout and management services, and a transactional or revenue-share model for its ad-monetization solutions where it takes a cut of the ad revenue generated on its platform.
Revenue Mix
While Amagi does not publicly disclose a detailed segment breakdown with precise percentages, its revenue streams primarily stem from two core areas:
Broadcast & Playout Solutions: This segment involves providing cloud-based infrastructure for linear channel creation, management, and distribution (e.g., Amagi CLOUDPORT). This is typically a subscription-based SaaS model.
Ad-Tech & Monetization: This segment focuses on enabling monetization of content, especially for FAST channels, through dynamic ad insertion, ad sales enablement, and audience measurement (e.g., Amagi THUNDERSTORM). This often operates on a transactional or revenue-share basis linked to advertising impressions and revenue.
Both segments are synergistic, with many clients utilizing Amagi's platform for both content delivery and monetization.
Industry
Amagi operates in the global media technology industry, specifically at the intersection of broadcasting, cloud computing, and ad-tech. The industry is undergoing a significant transformation, moving from traditional hardware-based broadcast infrastructure to cloud-native, IP-based workflows and ad-supported streaming (FAST). Key competitors include cloud providers with media services (e.g., AWS Media Services, Azure Media Services), legacy broadcast technology vendors (e.g., Imagine Communications, Grass Valley adapting to cloud), and specialized ad-tech platforms. Amagi is positioned as a pioneering and leading player in cloud-native broadcast infrastructure and FAST channel monetization, known for its comprehensive, end-to-end platform that allows clients to launch and scale channels quickly and cost-effectively, often outpacing traditional competitors in agility and innovation.
MOAT
Amagi benefits from several durable advantages:
First-Mover & Technology Leadership: Being an early innovator in cloud-native broadcast technology has given Amagi a head start in developing a robust and scalable platform. Its proprietary technology is designed for the complexities of live and linear broadcasting in the cloud.
High Switching Costs: Migrating entire broadcast operations, content libraries, and ad monetization pipelines to a new provider is a complex, time-consuming, and costly endeavor for clients, creating significant inertia.
Ecosystem & Integrations: Amagi has built an extensive ecosystem of integrations with major cloud providers, content providers, ad exchanges, and measurement partners, making its platform a central hub for media operations.
Global Scale & Reach: Serving a wide array of international broadcasters and streaming platforms, Amagi has developed expertise in diverse market requirements and regulatory environments.
Growth Drivers
Proliferation of FAST Channels: The rapid global growth of Free Ad-supported Streaming TV (FAST) channels is a primary driver, as content owners and broadcasters increasingly seek cost-effective, scalable solutions to launch and monetize these channels.
Shift to Cloud-Native Workflows: Ongoing migration of traditional broadcast infrastructure and media operations from on-premise hardware to more flexible, scalable, and cost-efficient cloud-based solutions.
Increasing CTV Ad Spend: The accelerating growth in advertising spend on Connected TV (CTV) platforms directly benefits Amagi's ad-tech monetization services.
Global Expansion: Continued geographical expansion into new markets where cloud adoption and streaming services are still nascent or growing rapidly.
Platform Innovation: Continuous development of new features and services, such as enhanced analytics, AI/ML-driven content curation, and expanded monetization options.
Risks
Intense Competition: The media tech space is competitive, with established players, cloud giants, and new entrants vying for market share, potentially leading to pricing pressure.
Technological Disruption: Rapid advancements in cloud, streaming, and ad-tech could render current solutions obsolete or necessitate substantial R&D investments.
Reliance on Ad Market: A significant portion of revenue is tied to ad monetization, making the company susceptible to macroeconomic downturns that impact advertising budgets.
Customer Concentration: Depending on client distribution, over-reliance on a few large clients could pose a risk if one chooses to churn or reduce services.
Data Privacy & Regulations: Evolving data privacy laws (e.g., GDPR, CCPA) and content regulations across various geographies could impact operations and require significant compliance efforts.
Management & Ownership
Amagi was founded by B. Sundar, S. R. Srinivasan, and K. A. R. Kumar, all of whom have extensive experience in media technology and entrepreneurship. The management team includes seasoned professionals from broadcast, tech, and SaaS industries. The company is privately held and backed by prominent venture capital and private equity firms, including General Atlantic, Accel, Norwest Venture Partners, and Premji Invest. This institutional backing indicates confidence in the company's vision and growth potential, while also suggesting a path towards a potential IPO in the future.
Outlook
Amagi is well-positioned to capitalize on the secular trends of cloud adoption in broadcast and the explosive growth of ad-supported streaming. Its established technology platform, global client base, and robust monetization capabilities offer significant opportunities for continued expansion. The ongoing shift from traditional linear TV to digital-first, ad-supported streaming channels provides a strong tailwind. However, the company operates in a dynamic and highly competitive market, where continuous innovation is critical to maintaining its leadership position. The health of the global advertising market will also significantly influence its ad-tech revenue. Success will hinge on its ability to scale operations efficiently, expand its feature set, penetrate new markets, and fend off intensifying competition from both specialized ad-tech firms and large cloud service providers.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2024 | Mar 2025 | Jun 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|
| Net Sales | 330 | 309 | 330 | 404 | 397 | 437 |
| Other Income | 14 | 20 | 14 | 11 | 24 | 18 |
| Total Income | 344 | 329 | 344 | 415 | 421 | 454 |
| Total Expenditure | 331 | 322 | 331 | 373 | 373 | 407 |
| Operating Profit | 13 | 6 | 13 | 42 | 48 | 47 |
| Interest | 1 | 1 | 2 | 1 | 1 | 1 |
| Depreciation | 4 | 5 | 5 | 6 | 6 | 6 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 8 | 1 | 7 | 35 | 41 | 40 |
| Provision for Tax | -0 | 11 | 3 | 4 | 6 | 7 |
| Profit After Tax | 8 | -11 | 4 | 31 | 34 | 34 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 8 | -11 | 4 | 31 | 34 | 34 |
| Adjusted Earnings Per Share | 2.3 | -3.1 | 1.2 | 1.6 | 1.6 | 1.6 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 99 | 112 | 97 | 76 | 96 | 219 | 431 | 681 | 879 | 1163 | 1506 | 1568 |
| Other Income | 2 | 4 | 3 | 6 | 2 | 2 | 3 | 44 | 63 | 62 | 65 | 67 |
| Total Income | 101 | 116 | 100 | 81 | 98 | 221 | 434 | 725 | 942 | 1224 | 1570 | 1634 |
| Total Expenditure | 140 | 156 | 153 | 92 | 109 | 193 | 1489 | 1027 | 1158 | 1254 | 1455 | 1484 |
| Operating Profit | -39 | -40 | -52 | -10 | -11 | 28 | -1055 | -303 | -215 | -30 | 115 | 150 |
| Interest | 0 | 4 | 0 | 0 | 0 | 0 | 1 | 3 | 5 | 5 | 6 | 5 |
| Depreciation | 4 | 5 | 7 | 6 | 6 | 4 | 6 | 9 | 16 | 17 | 22 | 23 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -44 | -49 | -59 | -16 | -18 | 23 | -1063 | -315 | -237 | -52 | 87 | 123 |
| Provision for Tax | 0 | 0 | 1 | 0 | 1 | 3 | 16 | 6 | 8 | 17 | 16 | 20 |
| Profit After Tax | -44 | -49 | -60 | -17 | -19 | 21 | -1078 | -321 | -245 | -69 | 72 | 103 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -44 | -49 | -60 | -17 | -19 | 21 | -1078 | -321 | -245 | -69 | 72 | 103 |
| Adjusted Earnings Per Share | -11.9 | -13.3 | -16.2 | -4.5 | -5.1 | 5.6 | -292 | -93.9 | -71.6 | -20.1 | 3.3 | 6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 29% | 30% | 47% | 31% |
| Operating Profit CAGR | 0% | 0% | 33% | 0% |
| PAT CAGR | 0% | 0% | 28% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | NA% | NA% | NA% | NA% |
| ROE Average | 29% | 10% | 6% | -18% |
| ROCE Average | 8% | -14% | -135% | -97% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 6 | 124 | 65 | 49 | 30 | 51 | 322 | 644 | 497 | 509 | 1757 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 1 | 3 | 3 | 5 | 5 | 11 | 65 | 64 | 410 | 11 | -19 |
| Total Current Liabilities | 38 | 25 | 39 | 22 | 51 | 76 | 550 | 672 | 362 | 855 | 545 |
| Total Liabilities | 45 | 152 | 107 | 76 | 86 | 139 | 937 | 1380 | 1269 | 1376 | 2283 |
| Fixed Assets | 11 | 10 | 10 | 9 | 6 | 4 | 7 | 38 | 52 | 92 | 94 |
| Other Non-Current Assets | 8 | 8 | 19 | 21 | 16 | 21 | 32 | 72 | 65 | 12 | 18 |
| Total Current Assets | 26 | 134 | 78 | 46 | 65 | 113 | 898 | 1270 | 1151 | 1272 | 2171 |
| Total Assets | 45 | 152 | 107 | 76 | 86 | 139 | 937 | 1380 | 1269 | 1376 | 2283 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 3 | 2 | 3 | 4 | 4 | 18 | 42 | 704 | 741 | 112 | 114 |
| Cash Flow from Operating Activities | -36 | -45 | -57 | -21 | -2 | 27 | 64 | -245 | -183 | 34 | -9 |
| Cash Flow from Investing Activities | -6 | -104 | 59 | 21 | 16 | -3 | -3 | -257 | -438 | -24 | -560 |
| Cash Flow from Financing Activities | 41 | 150 | 0 | 0 | 0 | 0 | 601 | 538 | -8 | -9 | 736 |
| Net Cash Inflow / Outflow | -1 | 1 | 1 | 0 | 14 | 24 | 662 | 36 | -629 | 1 | 167 |
| Closing Cash & Cash Equivalent | 2 | 3 | 4 | 4 | 18 | 42 | 704 | 741 | 112 | 114 | 283 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -11.9 | -13.34 | -16.25 | -4.52 | -5.06 | 5.61 | -291.99 | -93.94 | -71.64 | -20.11 | 3.31 |
| CEPS(Rs) | -10.77 | -11.88 | -14.4 | -2.87 | -3.55 | 6.83 | 0 | -91.33 | -66.84 | -15.16 | 4.31 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | -1.6 | 28.26 | 12.01 | 7.49 | 2.42 | 8.04 | -148.67 | -95.67 | -163.35 | -183.32 | 51.57 |
| Core EBITDA Margin(%) | -41.02 | -39.25 | -57.49 | -21.19 | -13.51 | 11.92 | -245.5 | -50.96 | -31.67 | -7.88 | 3.34 |
| EBIT Margin(%) | -43.7 | -40.42 | -61.12 | -21.35 | -17.74 | 10.73 | -246.2 | -45.78 | -26.36 | -4.02 | 6.2 |
| Pre Tax Margin(%) | -44.13 | -43.95 | -61.31 | -21.67 | -18.25 | 10.59 | -246.55 | -46.27 | -26.95 | -4.43 | 5.8 |
| PAT Margin (%) | -44.33 | -44.01 | -61.93 | -22.11 | -19.44 | 9.45 | -250.24 | -47.21 | -27.87 | -5.91 | 4.76 |
| Cash Profit Margin (%) | -40.11 | -39.19 | -54.88 | -14.05 | -13.62 | 11.5 | -248.86 | -45.9 | -26 | -4.46 | 6.19 |
| ROA(%) | -110.77 | -50.03 | -46.38 | -18.31 | -23.06 | 18.41 | -200.54 | -27.73 | -18.5 | -5.2 | 3.92 |
| ROE(%) | 0 | -100.09 | -80.71 | -46.39 | -102.14 | 107.29 | 0 | 0 | 0 | 0 | 29.28 |
| ROCE(%) | -247.8 | -63.95 | -62.86 | -28.51 | -43.19 | 57.57 | -567.99 | -64.45 | -40.6 | -9.3 | 8.23 |
| Receivable days | 59.88 | 64.73 | 98.95 | 117.28 | 103.13 | 75.9 | 91.32 | 95.3 | 90.43 | 82.01 | 83.09 |
| Inventory Days | 2.01 | 1.38 | 3 | 4.35 | 2.35 | 0.54 | 0.23 | 0 | 0.03 | 0.02 | 0.01 |
| Payable days | 4624.93 | 2301.97 | 2753.79 | 5064.54 | 2210.38 | 3899.96 | 7508.17 | 0 | 0 | 0 | 0 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 99.06 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.36 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.15 | 0.08 | 0.08 | 0.09 | -0.07 | -0.15 | 0.39 | 0.2 | 0.34 | 0.34 | 3.91 |
| EV/Core EBITDA(x) | -0.38 | -0.21 | -0.14 | -0.69 | 0.62 | -1.17 | -0.16 | -0.44 | -1.37 | -13.4 | 51.19 |
| Net Sales Growth(%) | 79.49 | 12.88 | -13.46 | -22.04 | 27.27 | 128.2 | 96.53 | 57.91 | 29.18 | 32.24 | 29.5 |
| EBIT Growth(%) | -60.23 | -4.39 | -30.88 | 72.76 | -5.74 | 238.01 | -4609.35 | 70.64 | 25.63 | 79.82 | 299.49 |
| PAT Growth(%) | -61.93 | -12.07 | -21.79 | 72.17 | -11.93 | 210.87 | -5305.89 | 70.21 | 23.74 | 71.95 | 204.31 |
| EPS Growth(%) | -59.6 | -12.07 | -21.79 | 72.17 | -11.93 | 210.87 | -5302.99 | 67.83 | 23.74 | 71.92 | 116.47 |
| Debt/Equity(x) | -19.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio(x) | 0.69 | 5.28 | 1.98 | 2.05 | 1.28 | 1.49 | 1.63 | 1.89 | 3.18 | 1.49 | 3.98 |
| Quick Ratio(x) | 0.69 | 5.25 | 1.95 | 2.02 | 1.27 | 1.49 | 1.63 | 1.89 | 3.18 | 1.49 | 3.98 |
| Interest Cover(x) | -102.37 | -11.43 | -313.11 | -66.82 | -34.96 | 77.32 | -712.62 | -94.04 | -44.25 | -9.81 | 15.43 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Dec 2025 | Jan 2026 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|
| Promoter | 14.92 | 14.92 | 14.92 | 14.92 |
| FII | 42.97 | 42.97 | 42.43 | 42.23 |
| DII | 30.94 | 30.94 | 37.01 | 37.12 |
| Public | 11.17 | 11.17 | 5.63 | 5.73 |
| Others | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 |
| # | Dec 2025 | Jan 2026 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|
| Promoter | 3.23 | 3.23 | 3.23 | 3.23 |
| FII | 9.3 | 9.3 | 9.18 | 9.14 |
| DII | 6.69 | 6.69 | 8.01 | 8.03 |
| Public | 2.42 | 2.42 | 1.22 | 1.24 |
| Others | 0 | 0 | 0 | 0 |
| Total | 21.63 | 21.63 | 21.63 | 21.63 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +29% | +30% | +47% | +31% |
| Operating Profit CAGR | — | — | +33% | — |
| PAT CAGR | — | — | +28% | — |
| Share Price CAGR | — | — | — | — |
| ROE Average | +29% | +10% | +6% | -18% |
| ROCE Average | +8% | -14% | -135% | -97% |
| # | Dec 2025 | Jan 2026 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|
| Promoter | 14.92 | 14.92 | 14.92 | 14.92 |
| FII | 42.97 | 42.97 | 42.43 | 42.23 |
| DII | 30.94 | 30.94 | 37.01 | 37.12 |
| Public | 11.17 | 11.17 | 5.63 | 5.73 |
| Others | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 |
| # | Dec 2025 | Jan 2026 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|
| Promoter | 3.23 | 3.23 | 3.23 | 3.23 |
| FII | 9.3 | 9.3 | 9.18 | 9.14 |
| DII | 6.69 | 6.69 | 8.01 | 8.03 |
| Public | 2.42 | 2.42 | 1.22 | 1.24 |
| Others | 0 | 0 | 0 | 0 |
| Total | 21.63 | 21.63 | 21.63 | 21.63 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.