Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹87 Cr.
Stock P/E
17.2
P/B
0.5
Current Price
₹4
Book Value
₹ 8.3
Face Value
2
52W High
₹7.9
52W Low
₹ 3.6
Dividend Yield
0%

BAG Films & Media Overview

Business

B.A.G. Films and Media Ltd. (BAGFILMS) is an Indian media and entertainment company primarily involved in film production, television content production, distribution, and allied media activities. The company's core business model revolves around creating various forms of content (films, TV shows, digital series) and monetizing them through multiple channels. This includes theatrical releases, sale of satellite broadcasting rights to TV channels, licensing of digital rights to Over-The-Top (OTT) platforms, and potentially music rights and overseas distribution. The company makes money from the successful production and sale/licensing of its content across these various distribution windows.

Revenue Mix

While specific revenue percentages are not publicly available, B.A.G. Films and Media Ltd. typically operates across several segments inherent to the media industry:

Film Production & Distribution: Revenue generated from theatrical releases, sale of satellite rights, digital rights, and other ancillary rights for feature films.

Television Content Production: Producing daily soaps, reality shows, and other programming for various TV channels, earning production fees or revenue sharing.

Digital Content: Production and licensing of web series or other content specifically for digital platforms.

Media Operations: Potentially includes revenue from owned media assets like news channels, radio stations, or digital portals, through advertising and subscriptions.

Given the nature of the business, revenue can be project-dependent and fluctuate based on the success and number of releases in any given period.

Industry

The Indian media and entertainment (M&E) industry is dynamic, highly competitive, and largely driven by consumer discretionary spending and evolving consumption habits. It is characterized by a mix of large established studios, independent producers, and a growing number of digital-first content creators. B.A.G. Films and Media operates as one of the numerous players in this fragmented landscape, competing for content creation, talent, distribution access, and audience attention. Its positioning depends heavily on its track record of successful content, ability to attract talent, and adapt to changing distribution models (e.g., rise of OTT). It generally competes with both larger, well-funded production houses and smaller, agile content creators.

MOAT

For a company of its nature, a strong, durable competitive advantage is challenging to build and sustain. Potential sources of moat, if present, could include:

Content Library (IP): Ownership of a valuable library of past successful films or TV shows that can be re-monetized over time.

Talent Relationships: Long-standing relationships with popular actors, directors, writers, and technicians, which can aid in attracting projects and securing distribution.

Brand Reputation: A reputation for producing high-quality or commercially successful content, though this is project-specific.

Distribution Relationships: Strong ties with satellite broadcasters, theatrical exhibitors, and digital platforms.

Without specific information, it's likely that B.A.G. Films and Media primarily competes on a project-by-project basis, relying on creative execution and commercial appeal rather than a deep, structural moat that provides sustained pricing power or cost advantage.

Growth Drivers

Increasing Media Consumption: Growing disposable incomes and rising access to internet and digital devices in India are fueling demand for diverse content.

Growth of OTT Platforms: The proliferation of digital streaming services (Netflix, Amazon Prime Video, Disney+ Hotstar, etc.) creates new monetization avenues and demand for original content.

Regional Content Boom: Increasing appetite for content in regional languages, opening up new market opportunities beyond Hindi.

Successful Content Pipeline: A slate of commercially successful films, TV shows, or digital series that resonate with audiences.

Technological Advancements: Improved production techniques and wider distribution reach through digital means.

Risks

Content Failure: The inherent risk of box office flops, low TV ratings, or content not resonating with audiences, leading to significant financial losses on specific projects.

High Production Costs & Overruns: Film and TV production involves substantial upfront investment, with risks of budget overruns impacting profitability.

Intense Competition: From large studios, independent producers, and global content platforms, leading to bidding wars for talent and intellectual property.

Changing Consumer Preferences: Rapid shifts in audience tastes and viewing habits can quickly render certain content types or genres obsolete.

Regulatory & Censorship Risks: The M&E industry is subject to government regulations, censorship boards, and content guidelines, which can impact production and release schedules.

Piracy: Illegal distribution of content leading to revenue leakage.

COVID-19 or similar disruptions: Impact on theatrical releases, production schedules, and overall advertising spending in the market.

Management & Ownership

Typically, for Indian listed companies, promoters (often the founding family or individuals) hold a significant stake and play a crucial role in the strategic direction. The company's management would consist of professionals overseeing creative development, production, finance, and distribution. In the media industry, the vision and execution capabilities of the creative and business leadership are paramount for success. The ownership structure generally includes the promoter group, institutional investors, and public shareholders. The quality of management, particularly their ability to consistently greenlight successful projects and manage financial risks, is a critical factor for performance.

Outlook

B.A.G. Films and Media Ltd. operates in the vibrant yet challenging Indian media and entertainment sector. The outlook presents a mixed picture. On the bull side, the growing Indian M&E market, fueled by increasing digital penetration and rising disposable incomes, offers substantial opportunities for content creators. The proliferation of OTT platforms creates new avenues for monetization and expanded reach for diverse content. However, the business faces significant inherent risks. Content creation is a hit-or-miss endeavor, with the potential for substantial losses on unsuccessful projects. Competition is fierce, production costs are rising, and consumer preferences are highly volatile. The company's future performance will heavily depend on its ability to consistently produce commercially successful and critically acclaimed content, effectively manage its production budgets, adapt to evolving distribution landscapes, and navigate the intense competitive pressures of the industry.

BAG Films & Media Share Price

Live · BSE / NSE · Inception: 1993
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

BAG Films & Media Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 40 28 34 31 42 31 36 40 43 39
Other Income 1 2 0 0 1 0 0 0 1 0
Total Income 41 31 35 31 43 32 36 40 44 39
Total Expenditure 38 26 31 26 32 26 32 37 37 31
Operating Profit 3 5 4 5 12 5 3 3 7 7
Interest 2 2 2 2 2 2 2 2 2 2
Depreciation 1 1 1 1 1 1 1 1 1 1
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax -1 2 1 1 8 3 0 0 4 4
Provision for Tax -0 0 -0 0 2 1 0 0 2 1
Profit After Tax -0 2 1 1 6 2 0 0 2 4
Adjustments 1 -0 -0 -0 -3 -1 0 1 -1 -1
Profit After Adjustments 1 1 1 1 4 2 0 1 1 3
Adjusted Earnings Per Share 0 0.1 0 0 0.2 0.1 0 0 0.1 0.1

BAG Films & Media 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 117 137 132 145 121 100 121 112 132 136 150 158
Other Income 1 1 1 2 2 3 2 1 2 4 1 1
Total Income 119 138 133 147 123 103 122 112 134 140 151 159
Total Expenditure 89 104 105 116 111 97 101 99 110 115 132 137
Operating Profit 30 33 28 31 12 6 22 13 23 25 19 20
Interest 15 16 14 13 12 13 10 9 10 8 8 8
Depreciation 15 13 17 13 11 8 6 5 5 4 3 4
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax -1 4 -2 5 -11 -14 5 -1 8 12 8 8
Provision for Tax -1 -0 -1 -0 -0 0 0 0 2 2 3 3
Profit After Tax 0 4 -1 5 -10 -15 5 -1 7 10 5 6
Adjustments -3 -3 -1 -2 1 3 -2 -0 -3 -4 -1 -1
Profit After Adjustments -3 1 -2 3 -9 -12 3 -2 4 6 4 5
Adjusted Earnings Per Share -0.2 0.1 -0.1 0.2 -0.5 -0.6 0.1 -0.1 0.2 0.3 0.2 0.2

BAG Films & Media 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 107 109 107 154 145 133 143 141 151 157 171
Minority's Interest 51 54 55 56 55 52 54 54 57 61 62
Borrowings 75 52 53 52 49 49 42 41 38 41 53
Other Non-Current Liabilities 0 0 -1 -1 -1 -1 -0 0 0 0 2
Total Current Liabilities 116 151 135 128 143 136 141 145 131 137 129
Total Liabilities 349 366 350 389 390 369 380 382 377 396 416
Fixed Assets 70 77 63 55 45 39 33 29 28 22 20
Other Non-Current Assets 127 126 160 156 154 154 126 126 126 124 121
Total Current Assets 151 163 127 178 191 176 220 226 222 250 276
Total Assets 349 366 350 389 390 369 380 382 377 396 416

BAG Films & Media 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 21 13 10 8 26 46 15 23 6 10 11
Cash Flow from Operating Activities 32 26 38 37 32 -20 -11 -5 19 2 -14
Cash Flow from Investing Activities -15 -17 -37 -3 3 1 28 -0 -2 4 2
Cash Flow from Financing Activities -23 -12 -3 -16 -14 -13 -9 -11 -13 -5 14
Net Cash Inflow / Outflow -6 -3 -2 18 20 -31 8 -16 4 1 2
Closing Cash & Cash Equivalent 15 10 8 26 46 15 23 6 10 11 14

BAG Films & Media 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) -0.15 0.06 -0.12 0.17 -0.46 -0.59 0.14 -0.08 0.2 0.31 0.18
CEPS(Rs) 0.81 0.9 0.85 0.92 0.01 -0.34 0.56 0.19 0.58 0.71 0.39
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 5.7 5.79 5.65 7.8 7.31 6.71 6.83 7.14 7.63 7.95 8.16
Core EBITDA Margin(%) 24.2 23.6 20.84 20.16 8.3 3.68 16.7 11.36 16.34 15.24 11.86
EBIT Margin(%) 12.53 14.77 8.65 12.5 1.37 -1.58 12.87 7.22 14.01 15.16 10.57
Pre Tax Margin(%) -0.43 2.81 -1.82 3.42 -8.84 -14.33 4.28 -1.13 6.39 9 5.13
PAT Margin (%) 0.02 2.86 -0.7 3.44 -8.55 -14.48 4.11 -1.33 5.14 7.35 3.36
Cash Profit Margin (%) 12.93 12.36 12.13 12.51 0.23 -6.68 9.2 3.35 8.76 10.37 5.41
ROA(%) 0.01 1.09 -0.26 1.35 -2.65 -3.84 1.33 -0.39 1.79 2.59 1.24
ROE(%) 0.02 3.62 -0.87 3.83 -6.9 -10.49 3.7 -1.08 4.63 6.48 3.09
ROCE(%) 5.61 7.64 4.35 6.53 0.57 -0.57 5.67 2.97 7.03 7.68 5.57
Receivable days 179.99 176.01 169.8 149.95 184.8 206.75 195.6 238.63 196.81 185.31 166.38
Inventory Days 102.1 87.43 90.65 85.86 104.49 127.26 103.74 123.11 126.73 154.77 171.32
Payable days -2087.96 2086.04 -1811.52 0 -6884.57 0 5429.87 -1021.33 -1051.38 -565.13 -1051.39
PER(x) 0 81.89 0 27.74 0 0 39.06 0 41.03 17.21 20.14
Price/Book(x) 0.75 0.81 0.78 0.61 0.24 0.3 0.8 0.52 1.08 0.68 0.45
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 1.87 1.73 1.71 1.45 1.06 1.62 1.82 1.72 1.98 1.59 1.21
EV/Core EBITDA(x) 7.36 7.11 7.95 6.71 10.42 26.07 10.12 14.47 11.23 8.73 9.62
Net Sales Growth(%) -8.16 16.46 -3.2 9.45 -16.76 -16.66 20.21 -7.5 18.04 3.11 10.38
EBIT Growth(%) 426.94 37.34 -43.33 58.25 -90.85 -195.71 1080.76 -48.11 129.1 11.55 -23.03
PAT Growth(%) 100.27 0 -123.84 635.78 -306.6 -41.16 134.09 -130.06 554.11 47.54 -49.55
EPS Growth(%) 81.8 137.21 -300.8 249.86 -367.84 -28.29 123.69 -160.51 337.1 55.89 -42.57
Debt/Equity(x) 1.44 1.45 1.43 0.91 0.97 1.04 0.99 0.89 0.71 0.77 0.71
Current Ratio(x) 1.3 1.08 0.94 1.4 1.34 1.3 1.56 1.56 1.7 1.83 2.14
Quick Ratio(x) 1.01 0.87 0.69 1.13 1.09 1.04 1.32 1.27 1.32 1.35 1.56
Interest Cover(x) 0.97 1.23 0.83 1.38 0.13 -0.12 1.5 0.86 1.84 2.46 1.94
Total Debt/Mcap(x) 1.92 1.79 1.83 1.57 4.08 3.5 1.23 1.71 0.66 1.13 1.6

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +10% +10% +8% +3%
Operating Profit CAGR -24% +13% +26% -4%
PAT CAGR -50% — — —
Share Price CAGR -41% -12% +6% -3%
ROE Average +3% +5% +3% +1%
ROCE Average +6% +7% +6% +5%

BAG Films & Media Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 51.74 %
FII 0 %
DII (MF + Insurance) 0 %
Public (retail) 48.26 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Promoter 46.8646.8646.8646.8646.8646.8646.8649.3751.7451.74
FII 0.010.060.080000000
DII 0000000000
Public 53.1353.0853.0553.1453.1453.1453.1450.6348.2648.26
Others 0000000000
Total 100100100100100100100100100100

BAG Films & Media Peer Comparison

Film Production, Distribution & Entertainment Edit Columns

BAG Films & Media Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

BAG Films & Media Pros & Cons

Pros

  • Stock is trading at 0.5 times its book value
  • Debtor days have improved from -565.13 to -1051.39days.

Cons

  • Company has a low return on equity of 5% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp