Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹12198 Cr.
Stock P/E
170.2
P/B
10.6
Current Price
₹554.1
Book Value
₹ 52.3
Face Value
5
52W High
₹726
52W Low
₹ 310.8
Dividend Yield
0%

Amagi Media Labs Overview

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.

Amagi Media Labs Share Price

Live · BSE / NSE · Inception: 2008
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Amagi Media Labs Quarterly Results

#(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

Amagi Media Labs Profit & Loss

#(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

Amagi Media Labs Balance Sheet

#(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

Amagi Media Labs Cash Flow

#(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

Amagi Media Labs Ratios

# 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

Growth Rates

Compounded annual
# 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%

Amagi Media Labs Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 14.92 %
FII 42.23 %
DII (MF + Insurance) 37.12 %
Public (retail) 5.73 %
# Dec 2025 Jan 2026 Mar 2026 Jun 2026
Promoter 14.9214.9214.9214.92
FII 42.9742.9742.4342.23
DII 30.9430.9437.0137.12
Public 11.1711.175.635.73
Others 0000
Total 100100100100

Amagi Media Labs Peer Comparison

IT - Software Edit Columns

Amagi Media Labs Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Amagi Media Labs Pros & Cons

Pros

  • Company has delivered good profit growth of 27% CAGR over last 5 years
  • Company is almost debt free.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend.
  • Promoter holding is low: 14.92%.
  • Company has a low return on equity of 10% over the last 3 years.
  • Stock is trading at 10.6 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp