Sharescart Research Club logo

Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹210 Cr.
Stock P/E
-6.2
P/B
2.2
Current Price
₹6.1
Book Value
₹ 2.8
Face Value
2
52W High
₹10
52W Low
₹ 4.4
Dividend Yield
0%

Music Broadcast Overview

Business

Music Broadcast Ltd. operates private FM radio stations across India under the brand name "Radio City." Its core business model revolves around broadcasting radio content, including music, news, and entertainment, and monetizing this through the sale of advertising slots. The company generates revenue by selling commercial airtime to advertisers seeking to reach its diverse listener base across various cities. It also has ancillary revenue streams from events and digital initiatives, though traditional radio advertising remains the primary income source.

Revenue Mix

The company primarily operates in a single dominant segment: FM Radio Broadcasting. The vast majority of its revenue is derived from advertising sales on its radio channels. While there may be minor contributions from events, digital content, and other promotional activities, these typically form a small percentage of the overall revenue mix, with advertising from radio broadcasting being the overwhelming contributor.

Industry

The Indian FM radio industry is characterized by significant regulatory control (frequency allocation, licensing) and competition among a few large private players. Music Broadcast Ltd., through its "Radio City" brand, is one of the oldest and most established private FM broadcasters in India, with a presence in major metro and Tier-II/III cities. It competes with other prominent national players such as Entertainment Network India Ltd. (Radio Mirchi), Digital Radio Broadcasting Ltd. (Red FM), and Reliance Broadcast Network Ltd. (Big FM). The industry's growth is largely tied to the overall advertising expenditure in the country.

MOAT

Music Broadcast Ltd. benefits from several competitive advantages:

Brand Recognition: "Radio City" is a well-established and recognized brand in the Indian radio landscape, fostering listener loyalty.

Scale and Reach: Extensive presence across multiple cities provides a wide audience reach for advertisers.

Established Relationships: Long-standing relationships with advertisers and media agencies offer a steady revenue pipeline.

Regulatory Barriers: The limited availability and high cost of FM radio licenses create significant barriers to entry for new competitors.

Growth Drivers

Advertising Market Recovery: An upturn in the Indian economy and corporate advertising budgets could directly boost revenue.

Increased Regional Ad Spend: Growth in local and regional businesses can drive demand for localized advertising on radio.

Digital Integration: Expansion into digital audio platforms (podcasts, web radio, smart speaker integration) can diversify listener engagement and ad inventory.

New Licenses/Acquisitions: Potential for expansion into new geographical markets if further license auctions or acquisition opportunities arise.

Content Innovation: Developing engaging and unique content can attract new listeners and retain existing ones.

Risks

Economic Downturn: A slowdown in economic activity can lead to a reduction in advertising expenditure, directly impacting revenues.

Digital Competition: Increasing competition from digital audio platforms (music streaming services, podcasts, social media) for listener attention and advertising budgets.

Regulatory Changes: Adverse changes in license fees, music royalty rates, or content regulations could impact profitability.

Technological Shifts: Evolution in audio consumption devices (e.g., smart speakers, connected cars) requires continuous adaptation and investment.

High Operating Leverage: A significant portion of costs (license fees, salaries) are fixed, making the company susceptible to revenue fluctuations.

Management & Ownership

Music Broadcast Ltd. is promoted by Jagran Prakashan Ltd. (JPL), a leading Indian media and communications conglomerate known for publishing the Hindi daily "Dainik Jagran." This parentage provides strong backing, strategic guidance, and extensive experience in the media industry. The management team typically comprises professionals with substantial experience in broadcasting and media operations, leveraging JPL's broader media expertise. Jagran Prakashan Ltd. holds a significant controlling stake in Music Broadcast Ltd.

Outlook

Music Broadcast Ltd. operates a mature business with a strong brand presence and established market share in the Indian FM radio sector. The company benefits from regulatory barriers to entry and an experienced promoter group. The outlook for the company is balanced; while it faces headwinds from evolving media consumption habits and intense competition from digital platforms for advertising spends, its established brand, wide reach, and strong advertiser relationships provide a stable base. Growth will largely depend on overall economic recovery driving ad expenditure and the company's ability to innovate and successfully integrate digital strategies to complement its traditional radio business. The sector is unlikely to witness explosive growth but offers stable cash flows to resilient players.

Music Broadcast Share Price

Live · BSE / NSE · Inception: 1999
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Music Broadcast Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 60 63 60 55 65 55 49 38 46 41
Other Income 6 6 7 6 7 7 7 7 8 5
Total Income 66 69 66 61 72 62 56 45 55 45
Total Expenditure 51 52 50 52 55 100 48 43 39 88
Operating Profit 15 16 16 10 18 -38 8 1 16 -43
Interest 2 3 3 3 3 3 3 3 3 1
Depreciation 8 8 9 9 9 9 7 7 7 7
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 4 5 5 -2 6 -50 -2 -9 6 -51
Provision for Tax 2 2 2 0 2 -12 -0 -2 2 -3
Profit After Tax 3 3 3 -2 4 -38 -2 -7 4 -48
Adjustments -0 0 0 0 -0 0 0 0 0 0
Profit After Adjustments 3 3 3 -2 4 -38 -2 -7 4 -48
Adjusted Earnings Per Share 0.1 0.1 0.1 -0.1 0.1 -1.1 -0.1 -0.2 0.1 -1.4

Music Broadcast Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 201 225 271 298 325 248 128 168 199 229 234 174
Other Income 7 15 4 19 16 16 15 17 20 23 27 27
Total Income 208 240 276 318 341 264 143 185 219 252 261 201
Total Expenditure 139 147 180 201 212 191 139 157 176 195 257 218
Operating Profit 69 93 96 116 128 73 4 28 43 56 5 -18
Interest 6 21 19 15 6 10 3 3 4 10 12 10
Depreciation 16 17 20 26 27 35 33 33 33 33 35 28
Exceptional Income / Expenses 0 -14 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 47 42 57 75 96 29 -33 -8 6 13 -42 -56
Provision for Tax 0 14 20 24 34 1 -9 -2 3 6 -8 -3
Profit After Tax 47 28 37 52 62 28 -24 -6 3 7 -34 -53
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 47 28 37 52 62 28 -24 -6 3 7 -34 -53
Adjusted Earnings Per Share 0 0 1 1.5 1.8 0.8 -0.7 -0.2 0.1 0.2 -1 -1.6

Music Broadcast Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 58 127 548 600 603 632 610 604 525 532 498
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 285 233 50 50 16 0 0 0 84 92 0
Other Non-Current Liabilities 7 -14 -6 2 -0 18 2 -0 -4 4 10
Total Current Liabilities 52 126 158 45 126 36 27 35 36 44 140
Total Liabilities 401 472 749 697 744 686 639 638 641 671 647
Fixed Assets 19 230 312 297 310 309 283 255 233 219 179
Other Non-Current Assets 36 114 38 192 20 26 64 231 260 272 209
Total Current Assets 347 127 399 208 414 351 292 153 148 180 259
Total Assets 401 472 749 697 744 686 639 638 641 671 647

Music Broadcast Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 19 43 13 86 13 15 8 10 8 6 9
Cash Flow from Operating Activities 65 61 79 40 86 49 5 23 31 27 17
Cash Flow from Investing Activities -201 -60 -211 3 -44 32 4 -18 -24 -16 -9
Cash Flow from Financing Activities 160 -32 205 -116 -40 -89 -7 -7 -8 -8 -7
Net Cash Inflow / Outflow 24 -31 73 -72 2 -7 2 -2 -1 3 -0
Closing Cash & Cash Equivalent 43 13 86 13 15 8 10 8 6 9 9

Music Broadcast Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 0 0 1.03 1.45 1.78 0.82 -0.7 -0.16 0.1 0.2 -0.98
CEPS(Rs) 2.58 1.69 1.58 2.19 2.57 1.82 0.26 0.78 1.05 1.17 0.02
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 0 0 15.37 16.82 17.45 18.28 17.64 17.46 15.18 15.38 14.4
Core EBITDA Margin(%) 31.02 34.65 33.62 32.55 33.39 22.26 -8.68 6.44 11.31 13.96 -9.16
EBIT Margin(%) 26.52 27.76 28.01 30.24 30.04 15.06 -22.83 -2.88 4.89 9.6 -12.34
Pre Tax Margin(%) 23.43 18.59 21 25.22 28.36 11.26 -25.32 -4.42 2.97 5.43 -17.1
PAT Margin (%) 23.43 12.25 13.51 17.34 18.3 10.99 -18.69 -3.33 1.69 2.88 -13.9
Cash Profit Margin (%) 31.25 19.67 20.76 26.15 26.35 24.54 6.99 15.8 17.76 16.96 0.32
ROA(%) 16.47 6.33 6.01 7.15 8.55 3.94 -3.65 -0.89 0.54 1.04 -5.13
ROE(%) 138.02 29.88 10.86 9.01 10.24 4.57 -3.9 -0.94 0.61 1.3 -6.57
ROCE(%) 21.76 15.98 13.45 13.39 15.25 5.91 -4.76 -0.81 1.65 3.7 -4.92
Receivable days 127.15 124.19 106.2 117.54 127.81 164.69 258.83 162.95 126.55 107.14 111.9
Inventory Days 0 0 0 0 0 0 0 0 0 0 0
Payable days 0 0 0 0 0 0 0 0 0 0 0
PER(x) 0 0 55.76 43.81 26.41 17.95 0 0 108.94 81.62 0
Price/Book(x) 0 0 3.73 3.78 2.7 0.8 1.33 1.48 0.71 1.05 0.63
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 1.38 1.47 7.1 7.51 5 1.99 6.13 5.14 2.27 2.69 1.71
EV/Core EBITDA(x) 4.03 3.57 20.13 19.23 12.65 6.72 211.64 31.12 10.56 10.95 87.46
Net Sales Growth(%) 30.27 12.27 20.37 9.89 8.87 -23.68 -48.51 32 18.07 14.92 2.6
EBIT Growth(%) 77.67 17.49 21.45 18.67 12.16 -61.78 -176.39 83.33 302.61 128.56 -231.79
PAT Growth(%) 93.46 -41.3 32.71 41.08 19.15 -54.22 -185.75 76.43 160.34 98.97 -594.39
EPS Growth(%) 0 0 -2.23 41.07 22.91 -54.22 -185.75 76.43 160.33 99 -594.34
Debt/Equity(x) 5.09 2.4 0.27 0.08 0.12 0 0 0 0.16 0.17 0.2
Current Ratio(x) 6.61 1.01 2.53 4.61 3.3 9.75 10.78 4.34 4.08 4.13 1.85
Quick Ratio(x) 6.61 1.01 2.53 4.61 3.3 9.75 10.78 4.34 4.08 4.13 1.85
Interest Cover(x) 8.58 3.03 4 6.02 17.93 3.97 -9.17 -1.87 2.55 2.3 -2.59
Total Debt/Mcap(x) 0 0 0.07 0.02 0.05 0 0 0 0.22 0.16 0.32

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +2% +12% -1% +2%
Operating Profit CAGR -91% -44% -42% -23%
PAT CAGR -586% 0% 0%
Share Price CAGR -35% -18% -26%
ROE Average -7% -2% -2% +18%
ROCE Average -5% 0% -1% +7%

Music Broadcast Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 74.05 %
FII 0 %
DII (MF + Insurance) 0 %
Public (retail) 25.95 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 74.0574.0574.0574.0574.0574.0574.0574.0574.0574.05
FII 0.040.280.030.030.020.010000
DII 0000000000
Public 25.9525.9525.9525.9525.9525.9525.9525.9525.9525.95
Others 0000000000
Total 100100100100100100100100100100

Music Broadcast Peer Comparison

TV Broadcasting & Software Production Edit Columns

Music Broadcast Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Music Broadcast Pros & Cons

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of -2% 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