TV Broadcasting & Software Production · Founded 1999 · www.radiocity.in · BSE 540366 · NSE RADIOCITY · ISIN INE919I01024
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 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% | NAN% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -35% | -18% | -26% | NA% |
| ROE Average | -7% | -2% | -2% | 18% |
| ROCE Average | -5% | 0% | -1% | 7% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.05 | 74.05 | 74.05 | 74.05 | 74.05 | 74.05 | 74.05 | 74.05 | 74.05 | 74.05 |
| FII | 0.04 | 0.28 | 0.03 | 0.03 | 0.02 | 0.01 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 25.9 | 25.67 | 25.92 | 25.92 | 25.93 | 25.94 | 25.94 | 25.95 | 25.95 | 25.95 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 |
| FII | 0.01 | 0.1 | 0.01 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 8.95 | 8.87 | 8.96 | 8.96 | 8.96 | 8.97 | 8.97 | 8.97 | 8.97 | 8.97 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 34.57 | 34.57 | 34.57 | 34.57 | 34.57 | 34.57 | 34.57 | 34.57 | 34.57 | 34.57 |
| # | 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% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.05 | 74.05 | 74.05 | 74.05 | 74.05 | 74.05 | 74.05 | 74.05 | 74.05 | 74.05 |
| FII | 0.04 | 0.28 | 0.03 | 0.03 | 0.02 | 0.01 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 25.95 | 25.95 | 25.95 | 25.95 | 25.95 | 25.95 | 25.95 | 25.95 | 25.95 | 25.95 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 |
| FII | 0.01 | 0.1 | 0.01 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 8.97 | 8.97 | 8.97 | 8.97 | 8.97 | 8.97 | 8.97 | 8.97 | 8.97 | 8.97 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 34.57 | 34.57 | 34.57 | 34.57 | 34.57 | 34.57 | 34.57 | 34.57 | 34.57 | 34.57 |
* 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.