Amusement Parks/Recreation/Club · Founded 2010 · www.imagicaaworld.com · BSE 539056 · NSE IMAGICAA · ISIN INE172N01012
No Notes Added Yet
Business
Imagicaaworld Entertainment Ltd. operates themed entertainment destinations in India. Its core business involves developing, owning, and operating integrated amusement parks. The company primarily generates revenue through ticket sales for its various parks (Imagicaa Theme Park, Water Park, Snow Park), sales of food & beverages (F&B), merchandise, and ancillary services. It also includes revenue from its integrated hospitality offerings, such as the Novotel Imagicaa hotel and MICE (Meetings, Incentives, Conferences, and Exhibitions) facilities, making it a comprehensive leisure and entertainment provider.
Revenue Mix
The major business segments typically include:
Parks & Attractions: Comprising ticket sales for the Theme Park, Water Park, and Snow Park, as well as in-park F&B and merchandise sales. This is generally the primary revenue driver.
Hospitality: Revenue generated from the Novotel Imagicaa hotel, including room bookings, dining, and MICE events.
Specific revenue contribution percentages are not publicly provided in this prompt, but park operations and associated F&B/merchandise are expected to form the largest portion, with hospitality as a significant complementary segment.
Industry
The Indian amusement park industry is characterized by significant capital expenditure requirements for development and maintenance. It is growing, driven by rising disposable incomes and demand for experiential leisure, but also fragmented with a mix of regional and national players. Imagicaaworld Entertainment is positioned as one of India's largest and most integrated premium entertainment destinations, offering multiple parks and a hotel. Its scale and international-standard attractions differentiate it from many smaller, localized parks. It competes with other large amusement parks, regional entertainment centers, and diverse leisure options like malls, multiplexes, and domestic tourism destinations.
MOAT
Imagicaaworld Entertainment's competitive advantages primarily stem from:
Scale and Capital Intensity: The significant capital investment required to build and maintain an integrated theme park of Imagicaa's size and complexity creates a high barrier to entry for potential competitors looking to offer a similar-scale experience.
Brand Recognition: "Imagicaa" has established a degree of brand recognition within the Indian leisure and tourism sector, especially in Western India due to its proximity to Mumbai and Pune.
Integrated Offering: The combination of multiple theme parks, a snow park, and an integrated hotel (Novotel Imagicaa) provides a holistic leisure destination, potentially encouraging longer stays and higher per-visit spending compared to standalone parks.
Growth Drivers
Key factors that can drive growth for Imagicaaworld Entertainment include:
Rising Disposable Incomes: Increasing affluence in India fuels discretionary spending on leisure and entertainment.
Growing Domestic Tourism: A focus on domestic travel and staycations benefits integrated resorts.
Demand for Experiential Entertainment: Consumers are increasingly seeking unique, high-quality entertainment experiences.
Strategic Location: Proximity to large metropolitan areas like Mumbai and Pune provides a significant captive market.
New Management Focus: Post-restructuring, new ownership and management may drive operational efficiencies, marketing initiatives, and potentially new attractions to boost footfall and revenue.
Leveraging MICE Segment: The integrated hotel and convention facilities can attract corporate events, generating additional revenue streams.
Risks
Economic Downturns: Discretionary spending on entertainment is highly susceptible to economic slowdowns.
Seasonality: Revenue is often highly dependent on holiday periods, school vacations, and favorable weather conditions.
High Capital Expenditure: The business requires continuous investment in maintenance, upgrades, and new attractions, leading to ongoing capital requirements.
Competition: Intense competition from other amusement parks, regional entertainment centers, and other leisure activities.
Safety Incidents: Any safety lapse or major accident can severely damage reputation and reduce visitor numbers.
Public Health Crises: Pandemics or health scares (e.g., COVID-19) can lead to park closures and significantly impact operations and visitor confidence.
Debt Servicing: Given the capital-intensive nature, managing debt and servicing interest payments can be a significant financial risk.
Management & Ownership
Imagicaaworld Entertainment Ltd. (formerly Adlabs Entertainment Ltd.) underwent a Corporate Insolvency Resolution Process (CIRP). Following the successful resolution, the company is now primarily owned and promoted by the Malpani Group through Malpani Parks Pvt. Ltd. The new ownership has taken over the management, and the focus is typically on operational turnaround, efficiency improvements, and sustainable growth. The transition indicates a significant change in the strategic direction and operational philosophy of the company under new stewardship.
Outlook
Imagicaaworld Entertainment operates in a growing but competitive leisure market. The company benefits from rising discretionary spending and increasing domestic tourism in India, offering a premium, integrated entertainment destination. The change in ownership and management post-CIRP presents an opportunity for a renewed focus on operational efficiency, financial stability, and strategic growth under new leadership. However, the business remains capital-intensive and susceptible to economic downturns, seasonality, and intense competition. Success will hinge on the new management's ability to drive consistent footfall, optimize revenue per guest, manage costs effectively, and continuously enhance the guest experience to maintain its market position and overcome its past financial challenges.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 | 57 | 184 | 40 | 92 | 94 | 148 | 42 | 92 | 92 | 178 |
| Other Income | 4 | 2 | 3 | 1 | 3 | 3 | 4 | 1 | 2 | 3 |
| Total Income | 61 | 186 | 43 | 93 | 97 | 151 | 46 | 93 | 94 | 180 |
| Total Expenditure | 39 | 74 | 43 | 62 | 54 | 75 | 51 | 70 | 62 | 88 |
| Operating Profit | 21 | 113 | -1 | 31 | 43 | 76 | -5 | 23 | 32 | 93 |
| Interest | 0 | 0 | 2 | 4 | 4 | 4 | 4 | 5 | 6 | 7 |
| Depreciation | 16 | 21 | 22 | 23 | 23 | 26 | 26 | 23 | 24 | 25 |
| Exceptional Income / Expenses | -6 | -3 | 0 | 0 | 1 | -1 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -0 | 88 | -24 | 4 | 16 | 45 | -35 | -4 | 3 | 61 |
| Provision for Tax | -5 | 22 | -18 | 1 | 1 | 1 | 4 | 1 | 2 | 4 |
| Profit After Tax | 5 | 66 | -6 | 3 | 16 | 44 | -39 | -5 | 0 | 58 |
| Adjustments | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 5 | 66 | -6 | 3 | 16 | 44 | -39 | -5 | 0 | 58 |
| Adjusted Earnings Per Share | 0.1 | 1.2 | -0.1 | 0.1 | 0.3 | 0.8 | -0.7 | -0.1 | 0 | 1 |
| #(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 | 234 | 239 | 236 | 240 | 200 | 22 | 72 | 251 | 269 | 410 | 374 | 404 |
| Other Income | 5 | 1 | 1 | 6 | 1 | 25 | 3 | 83 | 10 | 9 | 10 | 10 |
| Total Income | 239 | 240 | 238 | 247 | 201 | 46 | 75 | 334 | 279 | 419 | 384 | 413 |
| Total Expenditure | 194 | 178 | 174 | 193 | 204 | 57 | 40 | 166 | 164 | 235 | 258 | 271 |
| Operating Profit | 44 | 61 | 64 | 53 | -3 | -10 | 36 | 168 | 115 | 185 | 126 | 143 |
| Interest | 111 | 121 | 128 | 134 | 152 | 163 | 188 | 53 | 2 | 11 | 20 | 22 |
| Depreciation | 88 | 95 | 93 | 102 | 243 | 96 | 91 | -51 | 79 | 89 | 98 | 98 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | 509 | -2 | 0 | 0 |
| Profit Before Tax | -154 | -154 | -156 | -182 | -397 | -269 | -244 | 161 | 543 | 83 | 9 | 25 |
| Provision for Tax | -50 | -36 | 0 | 165 | 0 | 0 | 0 | -196 | 2 | 6 | 8 | 11 |
| Profit After Tax | -104 | -118 | -156 | -348 | -397 | -269 | -244 | 357 | 541 | 77 | 1 | 14 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -104 | -118 | -156 | -348 | -397 | -269 | -244 | 357 | 541 | 77 | 1 | 14 |
| Adjusted Earnings Per Share | -13 | -14.8 | -17.7 | -39.5 | -45.1 | -30.5 | -27.6 | 8.7 | 11.2 | 1.4 | 0 | 0.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -9% | 14% | 76% | 5% |
| Operating Profit CAGR | -32% | -9% | 0% | 11% |
| PAT CAGR | -99% | -86% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -6% | -1% | 36% | -7% |
| ROE Average | 0% | 40% | 24% | -10% |
| ROCE Average | 2% | 20% | 16% | 2% |
| #(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 | 604 | 486 | 394 | 47 | -351 | -618 | -861 | 235 | 740 | 1253 | 1254 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 957 | 987 | 891 | 0 | 0 | 0 | 0 | 213 | 88 | 105 | 282 |
| Other Non-Current Liabilities | -127 | -162 | -164 | 2 | 1 | 1 | 1 | -196 | -139 | 21 | -171 |
| Total Current Liabilities | 116 | 161 | 282 | 1254 | 1378 | 1552 | 1733 | 658 | 311 | 321 | 209 |
| Total Liabilities | 1551 | 1471 | 1403 | 1302 | 1029 | 935 | 873 | 911 | 1000 | 1700 | 1574 |
| Fixed Assets | 1322 | 1233 | 1156 | 1146 | 916 | 822 | 731 | 788 | 691 | 1448 | 1428 |
| Other Non-Current Assets | 71 | 106 | 98 | 8 | 3 | 2 | 3 | 23 | 136 | 55 | 39 |
| Total Current Assets | 157 | 132 | 149 | 148 | 110 | 110 | 139 | 100 | 161 | 196 | 107 |
| Total Assets | 1551 | 1471 | 1403 | 1302 | 1029 | 935 | 873 | 911 | 1000 | 1700 | 1574 |
| #(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 | 390 | 18 | 7 | 3 | 2 | 2 | 3 | 5 | 61 | 101 | 38 |
| Cash Flow from Operating Activities | 57 | 85 | 38 | 48 | 22 | 4 | 4 | 117 | 105 | 147 | 110 |
| Cash Flow from Investing Activities | -85 | -43 | 4 | -8 | -10 | -2 | -0 | -9 | -130 | -461 | -287 |
| Cash Flow from Financing Activities | -343 | -53 | -46 | -41 | -11 | -2 | -1 | -53 | 66 | 251 | 156 |
| Net Cash Inflow / Outflow | -371 | -11 | -4 | -1 | 0 | 1 | 3 | 55 | 40 | -63 | -21 |
| Closing Cash & Cash Equivalent | 18 | 7 | 3 | 2 | 2 | 3 | 5 | 61 | 101 | 38 | 16 |
| # | 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) | -13 | -14.8 | -17.75 | -39.49 | -45.13 | -30.51 | -27.6 | 8.68 | 11.23 | 1.36 | 0.01 |
| CEPS(Rs) | -2 | -2.95 | -7.23 | -27.94 | -17.57 | -19.65 | -17.26 | 7.45 | 12.87 | 2.94 | 1.74 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 75.63 | 60.83 | 44.43 | 5.28 | -39.89 | -70.29 | -97.5 | 5.67 | 15.34 | 21.37 | 21.4 |
| Core EBITDA Margin(%) | 16.96 | 25.36 | 26.44 | 19.53 | -1.88 | -158.85 | 44.85 | 33.92 | 39.2 | 42.78 | 31.03 |
| EBIT Margin(%) | -18.65 | -14.02 | -12.18 | -20.19 | -122.89 | -482.68 | -77.61 | 85.28 | 202.42 | 22.88 | 7.57 |
| Pre Tax Margin(%) | -65.92 | -64.48 | -66.14 | -75.87 | -198.66 | -1223.44 | -338.78 | 64.29 | 201.83 | 20.27 | 2.29 |
| PAT Margin (%) | -44.39 | -49.47 | -66.14 | -144.68 | -198.66 | -1223.44 | -338.78 | 142.54 | 201.01 | 18.81 | 0.17 |
| Cash Profit Margin (%) | -6.81 | -9.87 | -26.96 | -102.34 | -77.34 | -788.01 | -211.82 | 122.29 | 230.46 | 40.53 | 26.39 |
| ROA(%) | -5.97 | -7.83 | -10.87 | -25.71 | -34.1 | -27.37 | -27.01 | 40.05 | 56.65 | 5.72 | 0.04 |
| ROE(%) | -15.81 | -21.7 | -35.63 | -158.88 | 0 | 0 | 0 | 0 | 111.27 | 7.92 | 0.05 |
| ROCE(%) | -2.5 | -2.12 | -1.91 | -3.75 | -26.66 | -17.9 | -16.55 | 33.99 | 51.39 | 7.51 | 1.88 |
| Receivable days | 7.54 | 5.61 | 6.72 | 11.02 | 12.99 | 56.88 | 13.57 | 5.78 | 5.91 | 6.13 | 7.81 |
| Inventory Days | 98.49 | 171.06 | 176.06 | 175.7 | 182.57 | 1381.01 | 497.54 | 93.92 | 20.92 | 15.99 | 19.35 |
| Payable days | 441.74 | 471.68 | 411.63 | 412.15 | 416.97 | 3527.47 | -431.17 | 316.7 | 345.19 | 322.78 | 312.12 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.28 | 6.87 | 48.47 | 3344.64 |
| Price/Book(x) | 1.12 | 1.3 | 1.05 | 1.51 | -0.06 | -0.09 | -0.13 | 8.08 | 5.03 | 3.09 | 1.75 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 7.13 | 7.07 | 6.27 | 4.74 | 5.48 | 51.45 | 16.48 | 10.48 | 14.68 | 9.42 | 6.51 |
| EV/Core EBITDA(x) | 37.66 | 27.65 | 23.23 | 21.42 | -348.35 | -108.9 | 33.4 | 15.62 | 34.33 | 20.94 | 19.3 |
| Net Sales Growth(%) | 23.52 | 2.18 | -1.17 | 1.73 | -16.77 | -89.02 | 228.1 | 247.77 | 7.44 | 52.38 | -8.87 |
| EBIT Growth(%) | 24.15 | 23.19 | 14.13 | -68.62 | -406.47 | 56.89 | 47.24 | 482.12 | 155.03 | -82.77 | -69.84 |
| PAT Growth(%) | 3.21 | -13.88 | -32.14 | -122.52 | -14.27 | 32.4 | 9.15 | 246.33 | 51.51 | -85.74 | -99.18 |
| EPS Growth(%) | 0 | -13.88 | -19.89 | -122.52 | -14.27 | 32.4 | 9.53 | 131.45 | 29.39 | -87.85 | -99.18 |
| Debt/Equity(x) | 1.67 | 2.19 | 2.75 | 23.06 | -3.06 | -1.74 | -1.25 | 3.45 | 0.46 | 0.14 | 0.28 |
| Current Ratio(x) | 1.35 | 0.82 | 0.53 | 0.12 | 0.08 | 0.07 | 0.08 | 0.15 | 0.52 | 0.61 | 0.51 |
| Quick Ratio(x) | 0.4 | 0.12 | 0.12 | 0.03 | 0.02 | 0.02 | 0.01 | 0.13 | 0.47 | 0.55 | 0.42 |
| Interest Cover(x) | -0.39 | -0.28 | -0.23 | -0.36 | -1.62 | -0.65 | -0.3 | 4.06 | 348.45 | 8.76 | 1.43 |
| Total Debt/Mcap(x) | 1.48 | 1.68 | 2.62 | 15.32 | 49.09 | 19.3 | 9.3 | 0.43 | 0.09 | 0.04 | 0.16 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 70.85 | 74.09 | 74.09 | 74.09 | 74.02 | 74.02 | 74.02 | 74.02 | 74.02 | 74.02 |
| FII | 0.57 | 0.56 | 0.86 | 0.53 | 0.55 | 0.58 | 0.39 | 0.4 | 0.59 | 0.36 |
| DII | 2.87 | 2.5 | 2.5 | 2.52 | 2.41 | 2.42 | 2.42 | 2.14 | 1.98 | 1.88 |
| Public | 25.71 | 22.85 | 22.54 | 22.86 | 23.03 | 22.99 | 23.17 | 23.45 | 23.41 | 23.75 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 34.14 | 40.18 | 40.18 | 40.18 | 41.88 | 41.88 | 41.88 | 41.88 | 41.88 | 41.88 |
| FII | 0.28 | 0.3 | 0.47 | 0.29 | 0.31 | 0.33 | 0.22 | 0.22 | 0.33 | 0.21 |
| DII | 1.38 | 1.36 | 1.36 | 1.36 | 1.36 | 1.37 | 1.37 | 1.21 | 1.12 | 1.06 |
| Public | 12.39 | 12.39 | 12.22 | 12.4 | 13.03 | 13.01 | 13.11 | 13.27 | 13.25 | 13.44 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 48.19 | 54.23 | 54.23 | 54.23 | 56.58 | 56.58 | 56.59 | 56.59 | 56.59 | 56.59 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -9% | +14% | +76% | +5% |
| Operating Profit CAGR | -32% | -9% | — | +11% |
| PAT CAGR | -99% | -86% | — | — |
| Share Price CAGR | -6% | -1% | +36% | -7% |
| ROE Average | 0% | +40% | +24% | -10% |
| ROCE Average | +2% | +20% | +16% | +2% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 70.85 | 74.09 | 74.09 | 74.09 | 74.02 | 74.02 | 74.02 | 74.02 | 74.02 | 74.02 |
| FII | 0.57 | 0.56 | 0.86 | 0.53 | 0.55 | 0.58 | 0.39 | 0.4 | 0.59 | 0.36 |
| DII | 2.87 | 2.5 | 2.5 | 2.52 | 2.41 | 2.42 | 2.42 | 2.14 | 1.98 | 1.88 |
| Public | 25.71 | 22.85 | 22.54 | 22.86 | 23.03 | 22.99 | 23.17 | 23.45 | 23.41 | 23.75 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 34.14 | 40.18 | 40.18 | 40.18 | 41.88 | 41.88 | 41.88 | 41.88 | 41.88 | 41.88 |
| FII | 0.28 | 0.3 | 0.47 | 0.29 | 0.31 | 0.33 | 0.22 | 0.22 | 0.33 | 0.21 |
| DII | 1.38 | 1.36 | 1.36 | 1.36 | 1.36 | 1.37 | 1.37 | 1.21 | 1.12 | 1.06 |
| Public | 12.39 | 12.39 | 12.22 | 12.4 | 13.03 | 13.01 | 13.11 | 13.27 | 13.25 | 13.44 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 48.19 | 54.23 | 54.23 | 54.23 | 56.58 | 56.58 | 56.59 | 56.59 | 56.59 | 56.59 |
* 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.