Film Production, Distribution & Entertainment · Founded 1946 · www.saregama.com · BSE 532163 · NSE SAREGAMA (I) · ISIN INE979A01025
No Notes Added Yet
Business
Saregama India Ltd. is a diversified media and entertainment company, primarily known as India's oldest and largest music label. Its core business revolves around owning, digitizing, and monetizing an extensive library of over 1.4 lakh evergreen Hindi and regional film and non-film songs. The company generates revenue by licensing this music content to various platforms (digital streaming services, TV channels, radio, films, advertisements) and through direct-to-consumer product sales (Carvaan music players). Additionally, Saregama is involved in film and web series production under its Yoodlee Films banner, creating original content for theatrical release and OTT platforms.
Revenue Mix
Music Licensing & Royalties: This is the primary revenue driver, encompassing income from digital streaming platforms (Spotify, YouTube, JioSaavn, Gaana), broadcast (TV channels, radio), public performance, and synchronization rights (films, ads).
Carvaan: Sales of its retro-styled digital audio player with pre-loaded songs. This segment provides a direct-to-consumer revenue stream.
Films & Television: Revenue generated from the production and distribution of feature films and web series through Yoodlee Films.
The majority of revenue is derived from music licensing and royalties, with Carvaan contributing significantly and film/TV production being a growing segment.
Industry
Saregama operates in the dynamic Indian music and entertainment industry. The music industry is largely dominated by a few major labels (T-Series, Sony Music India, Universal Music India) and is increasingly shifting towards digital streaming. Saregama holds a unique and strong position as the custodian of India's largest and most valuable catalog of classic and retro music, giving it a significant market share in this specific niche. In film production, Yoodlee Films positions Saregama as an emerging player focusing on content-driven, independent cinema and web series, competing with numerous production houses for talent and platform deals.
MOAT
Content Library (Catalog Moat): Saregama possesses India's largest and oldest repository of music content, accumulated over decades. This vast and diverse catalog of evergreen Hindi and regional songs is extremely difficult and costly for competitors to replicate, acting as a perpetual annuity stream.
Brand Recognition: The Saregama brand carries significant legacy and trust, especially among audiences for classic Indian music.
First-Mover Advantage: As a pioneer, it has established deep relationships within the music and film industry ecosystem.
Growth Drivers
Digital Streaming Growth: Continued increase in internet penetration, smartphone adoption, and music streaming consumption in India.
Increased Monetization of Catalog: Expanding licensing deals with new and existing digital platforms, including international markets.
New Music Acquisition: Strategic investment in acquiring rights for new film and non-film music to expand its contemporary catalog.
Growth of OTT Platforms: Rising demand for original film and web series content on streaming platforms, benefiting Yoodlee Films.
Carvaan Expansion: Introduction of new Carvaan variants and expanding its distribution network to capture new user segments.
Ad-driven Monetization: Growth in digital advertising spend translating into higher ad-supported streaming revenues.
Risks
Royalty Rate Pressures: Negotiation power of large digital streaming platforms could put downward pressure on royalty rates.
Piracy: Illegal consumption and distribution of music content remains an ongoing threat.
Competition: Intense competition for new music content acquisition from other major labels and for audience share from other entertainment forms.
Changing Consumer Preferences: While evergreen content has resilience, a significant shift in audience taste away from retro music could impact the core catalog's monetization.
Technological Obsolescence: Potential for new technologies or distribution models to disrupt current monetization strategies.
Regulatory Changes: Changes in copyright laws or licensing regulations could impact revenue streams.
Carvaan Sales Volatility: Dependence on product innovation and market acceptance for sustained sales growth in the hardware segment.
Management & Ownership
Saregama India Ltd. is part of the diversified RP-Sanjiv Goenka Group. The promoters, the Goenka family, hold a significant ownership stake, providing stability and strategic direction. The company benefits from professional management with experience in the media and entertainment sector, operating within the established corporate governance framework of a larger conglomerate. This ownership structure typically implies long-term strategic vision and access to resources.
Outlook
Saregama is well-positioned to capitalize on the rapid digitalization of the Indian music industry, leveraging its invaluable and extensive music catalog. The ongoing shift to digital streaming provides a significant tailwind for monetization of its existing assets, while strategic investments in new music and film content aim to diversify and future-proof its revenue streams. The Carvaan product line adds a unique direct-to-consumer channel. However, the company faces inherent industry challenges such as intense competition for content and market share, potential pressures on royalty rates from streaming platforms, and the evolving nature of consumer preferences. Its ability to continuously acquire commercially viable new content and effectively monetize its vast library will be key to sustaining growth amidst these dynamics.
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 | 204 | 263 | 205 | 242 | 483 | 241 | 207 | 230 | 260 | 287 |
| Other Income | 15 | 18 | 12 | 13 | 16 | 18 | 14 | 11 | 7 | 9 |
| Total Income | 219 | 281 | 217 | 254 | 499 | 258 | 221 | 242 | 268 | 297 |
| Total Expenditure | 139 | 193 | 154 | 181 | 399 | 161 | 151 | 161 | 169 | 166 |
| Operating Profit | 81 | 88 | 64 | 73 | 100 | 98 | 70 | 80 | 99 | 130 |
| Interest | 1 | 0 | 0 | 0 | 0 | 5 | 1 | 1 | 1 | 2 |
| Depreciation | 9 | 12 | 13 | 14 | 15 | 17 | 17 | 19 | 21 | 24 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | -7 | -2 |
| Profit Before Tax | 70 | 76 | 51 | 59 | 84 | 82 | 51 | 60 | 70 | 103 |
| Provision for Tax | 18 | 22 | 14 | 14 | 22 | 22 | 15 | 16 | 18 | 29 |
| Profit After Tax | 52 | 54 | 37 | 45 | 62 | 60 | 37 | 44 | 51 | 74 |
| Adjustments | -0 | -0 | -0 | -0 | -0 | 0 | 0 | -0 | 0 | 1 |
| Profit After Adjustments | 52 | 54 | 37 | 45 | 62 | 60 | 37 | 44 | 51 | 75 |
| Adjusted Earnings Per Share | 2.7 | 2.8 | 1.9 | 2.3 | 3.2 | 3.1 | 1.9 | 2.3 | 2.7 | 3.9 |
| #(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 | 187 | 222 | 218 | 357 | 545 | 521 | 442 | 576 | 737 | 803 | 1171 | 984 |
| Other Income | 11 | 12 | 13 | 10 | 61 | 11 | 31 | 35 | 54 | 69 | 58 | 41 |
| Total Income | 198 | 234 | 232 | 367 | 605 | 533 | 473 | 611 | 790 | 872 | 1229 | 1028 |
| Total Expenditure | 176 | 207 | 209 | 320 | 511 | 461 | 312 | 377 | 516 | 562 | 894 | 647 |
| Operating Profit | 22 | 27 | 23 | 46 | 95 | 72 | 161 | 234 | 275 | 310 | 335 | 379 |
| Interest | 1 | 0 | 2 | 3 | 7 | 7 | 3 | 5 | 6 | 3 | 6 | 5 |
| Depreciation | 6 | 5 | 4 | 4 | 3 | 5 | 6 | 13 | 21 | 36 | 58 | 81 |
| Exceptional Income / Expenses | -9 | -12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | -9 |
| Profit Before Tax | 6 | 9 | 16 | 39 | 85 | 60 | 152 | 216 | 248 | 271 | 276 | 284 |
| Provision for Tax | -0 | 2 | 7 | 11 | 30 | 17 | 38 | 52 | 63 | 73 | 72 | 78 |
| Profit After Tax | 6 | 7 | 9 | 28 | 54 | 43 | 113 | 164 | 185 | 198 | 204 | 206 |
| Adjustments | 1 | -0 | -0 | 0 | -0 | 0 | -1 | -12 | 0 | 0 | 0 | 1 |
| Profit After Adjustments | 7 | 7 | 8 | 29 | 54 | 44 | 113 | 153 | 185 | 198 | 204 | 207 |
| Adjusted Earnings Per Share | 0.4 | 0.4 | 0.5 | 1.6 | 3.1 | 2.5 | 6.5 | 7.9 | 9.6 | 10.2 | 10.6 | 10.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 46% | 27% | 18% | 20% |
| Operating Profit CAGR | 8% | 13% | 36% | 31% |
| PAT CAGR | 3% | 8% | 37% | 42% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -19% | 13% | 13% | 31% |
| ROE Average | 15% | 15% | 19% | 14% |
| ROCE Average | 20% | 20% | 26% | 19% |
| #(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 | 168 | 174 | 340 | 382 | 428 | 399 | 506 | 1378 | 1342 | 1469 | 1583 |
| Minority's Interest | 3 | 2 | 3 | 2 | 3 | 2 | 3 | 3 | 3 | 3 | 3 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | -6 | -9 | 47 | 50 | 61 | 49 | 55 | 61 | 51 | 264 | 90 |
| Total Current Liabilities | 103 | 122 | 132 | 195 | 288 | 261 | 348 | 426 | 308 | 297 | 418 |
| Total Liabilities | 267 | 290 | 521 | 629 | 780 | 711 | 913 | 1868 | 1704 | 2034 | 2095 |
| Fixed Assets | 84 | 85 | 196 | 195 | 213 | 217 | 224 | 276 | 336 | 740 | 833 |
| Other Non-Current Assets | 43 | 46 | 141 | 169 | 157 | 85 | 129 | 180 | 116 | 72 | 60 |
| Total Current Assets | 140 | 159 | 184 | 266 | 410 | 409 | 561 | 1412 | 1252 | 1222 | 1203 |
| Total Assets | 267 | 290 | 521 | 629 | 780 | 711 | 913 | 1868 | 1704 | 2034 | 2095 |
| #(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 | 10 | 5 | 25 | 19 | 9 | 5 | 7 | 11 | 153 | 17 | 57 |
| Cash Flow from Operating Activities | 3 | 32 | -4 | -19 | -36 | 79 | 190 | 94 | 93 | 93 | 331 |
| Cash Flow from Investing Activities | -1 | -4 | 0 | -0 | -6 | -5 | -136 | -630 | -148 | 17 | -221 |
| Cash Flow from Financing Activities | -6 | -8 | -3 | 9 | 38 | -72 | -49 | 677 | -75 | -85 | -99 |
| Net Cash Inflow / Outflow | -4 | 20 | -7 | -10 | -4 | 2 | 4 | 141 | -130 | 25 | 12 |
| Closing Cash & Cash Equivalent | 5 | 26 | 19 | 9 | 5 | 7 | 11 | 153 | 17 | 57 | 69 |
| # | 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) | 0.39 | 0.39 | 0.48 | 1.64 | 3.11 | 2.52 | 6.46 | 7.91 | 9.61 | 10.25 | 10.59 |
| CEPS(Rs) | 0.72 | 0.71 | 0.75 | 1.86 | 3.31 | 2.76 | 6.83 | 9.2 | 10.68 | 12.12 | 13.61 |
| DPS(Rs) | 0.15 | 0.15 | 0.15 | 0.3 | 0.3 | 0.15 | 2 | 3 | 3 | 4 | 4.5 |
| Book NAV/Share(Rs) | 7.91 | 8.27 | 13.57 | 15.99 | 18.65 | 16.64 | 22.96 | 65.66 | 63.7 | 69.84 | 75.68 |
| Core EBITDA Margin(%) | 5.81 | 6.52 | 4.32 | 10.17 | 6.24 | 11.6 | 29.44 | 34.52 | 30 | 30.07 | 23.65 |
| EBIT Margin(%) | 3.53 | 4.33 | 8.37 | 11.86 | 16.75 | 12.86 | 35.15 | 38.3 | 34.45 | 34.13 | 24.06 |
| Pre Tax Margin(%) | 3.21 | 4.11 | 7.29 | 10.92 | 15.55 | 11.57 | 34.37 | 37.52 | 33.68 | 33.72 | 23.57 |
| PAT Margin (%) | 3.36 | 3.1 | 3.96 | 7.94 | 9.97 | 8.34 | 25.67 | 28.53 | 25.12 | 24.6 | 17.44 |
| Cash Profit Margin (%) | 6.72 | 5.55 | 5.99 | 9.1 | 10.58 | 9.23 | 26.94 | 30.79 | 27.95 | 29.11 | 22.41 |
| ROA(%) | 2.35 | 2.47 | 2.13 | 4.92 | 7.71 | 5.84 | 13.98 | 11.82 | 10.36 | 10.57 | 9.89 |
| ROE(%) | 4.59 | 4.88 | 4.55 | 11 | 18.02 | 14.15 | 32.88 | 19.73 | 14.84 | 15.35 | 14.56 |
| ROCE(%) | 4.49 | 6.55 | 9.46 | 15.85 | 26.72 | 19.35 | 43.96 | 26.45 | 20.32 | 21.15 | 19.9 |
| Receivable days | 89.59 | 82.52 | 82.13 | 64.13 | 61.24 | 76.36 | 80.86 | 61.81 | 63.37 | 69.71 | 47.04 |
| Inventory Days | 8.13 | 5.46 | 9.7 | 30.53 | 48.78 | 66.47 | 67.24 | 55.31 | 66.82 | 91.71 | 74.7 |
| Payable days | 9257.05 | 1433.59 | -5139.44 | 207.73 | 101.25 | 190.61 | 457.75 | 523.41 | 569.08 | 353.19 | 300.22 |
| PER(x) | 31.88 | 68.78 | 47.99 | 40.16 | 19.06 | 7.78 | 24.68 | 61.01 | 34.4 | 33.79 | 48.29 |
| Price/Book(x) | 1.57 | 3.27 | 1.71 | 4.11 | 3.18 | 1.18 | 6.94 | 7.35 | 5.19 | 4.96 | 6.76 |
| Dividend Yield(%) | 1.21 | 0.56 | 0.65 | 0.46 | 0.51 | 0.76 | 1.25 | 0.62 | 0.91 | 1.16 | 0.88 |
| EV/Net Sales(x) | 1.17 | 2.02 | 1.77 | 3.23 | 2 | 0.66 | 5.96 | 15.6 | 7.96 | 7.64 | 7.96 |
| EV/Core EBITDA(x) | 9.91 | 16.81 | 17.06 | 24.77 | 11.51 | 4.77 | 16.36 | 38.45 | 21.36 | 19.78 | 27.82 |
| Net Sales Growth(%) | 5.09 | 18.84 | -1.44 | 63.2 | 52.76 | -4.27 | -15.25 | 30.37 | 27.84 | 9.01 | 45.87 |
| EBIT Growth(%) | -73.59 | 45.67 | 90.62 | 131.26 | 115.74 | -26.5 | 131.66 | 42.06 | 14.99 | 7.97 | 2.84 |
| PAT Growth(%) | -62.99 | 9.59 | 25.96 | 227.24 | 91.96 | -19.94 | 160.87 | 44.89 | 12.56 | 6.76 | 3.38 |
| EPS Growth(%) | -64.2 | 0.98 | 23.02 | 239.02 | 89.77 | -18.88 | 156.14 | 22.55 | 21.45 | 6.61 | 3.37 |
| Debt/Equity(x) | 0.06 | 0.03 | 0.01 | 0.06 | 0.2 | 0.03 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio(x) | 1.36 | 1.3 | 1.39 | 1.36 | 1.42 | 1.57 | 1.61 | 3.31 | 4.07 | 4.12 | 2.87 |
| Quick Ratio(x) | 1.31 | 1.29 | 1.31 | 1.11 | 1.09 | 1.21 | 1.41 | 3.07 | 3.53 | 3.31 | 2.3 |
| Interest Cover(x) | 10.91 | 20 | 7.77 | 12.56 | 13.91 | 9.99 | 45.02 | 48.83 | 44.41 | 84.52 | 49.08 |
| Total Debt/Mcap(x) | 0.04 | 0.01 | 0.01 | 0.01 | 0.06 | 0.03 | 0 | 0 | 0 | 0 | 0 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 59.09 | 59.09 | 59.22 | 59.38 | 59.5 | 59.65 | 59.65 | 59.65 | 60.39 | 60.84 |
| FII | 16.81 | 16.05 | 17.22 | 17.29 | 15.7 | 16.45 | 16.68 | 16.82 | 14.19 | 12.18 |
| DII | 2.62 | 2.59 | 3.23 | 4.01 | 4.68 | 4.63 | 5.22 | 5.16 | 5.05 | 7.11 |
| Public | 21.48 | 22.27 | 20.34 | 19.31 | 20.13 | 19.26 | 18.45 | 18.37 | 20.37 | 19.87 |
| 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 | 11.39 | 11.39 | 11.42 | 11.45 | 11.47 | 11.5 | 11.5 | 11.5 | 11.64 | 11.73 |
| FII | 3.24 | 3.1 | 3.32 | 3.33 | 3.03 | 3.17 | 3.22 | 3.24 | 2.74 | 2.35 |
| DII | 0.51 | 0.5 | 0.62 | 0.77 | 0.9 | 0.89 | 1.01 | 0.99 | 0.97 | 1.37 |
| Public | 4.14 | 4.29 | 3.92 | 3.72 | 3.88 | 3.71 | 3.56 | 3.54 | 3.93 | 3.83 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 19.28 | 19.28 | 19.28 | 19.28 | 19.28 | 19.28 | 19.28 | 19.28 | 19.28 | 19.28 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +46% | +27% | +18% | +20% |
| Operating Profit CAGR | +8% | +13% | +36% | +31% |
| PAT CAGR | +3% | +8% | +37% | +42% |
| Share Price CAGR | -19% | +13% | +13% | +31% |
| ROE Average | +15% | +15% | +19% | +14% |
| ROCE Average | +20% | +20% | +26% | +19% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 59.09 | 59.09 | 59.22 | 59.38 | 59.5 | 59.65 | 59.65 | 59.65 | 60.39 | 60.84 |
| FII | 16.81 | 16.05 | 17.22 | 17.29 | 15.7 | 16.45 | 16.68 | 16.82 | 14.19 | 12.18 |
| DII | 2.62 | 2.59 | 3.23 | 4.01 | 4.68 | 4.63 | 5.22 | 5.16 | 5.05 | 7.11 |
| Public | 40.91 | 40.91 | 40.78 | 40.62 | 40.5 | 40.35 | 40.35 | 40.35 | 39.61 | 39.16 |
| 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 | 11.39 | 11.39 | 11.42 | 11.45 | 11.47 | 11.5 | 11.5 | 11.5 | 11.64 | 11.73 |
| FII | 3.24 | 3.1 | 3.32 | 3.33 | 3.03 | 3.17 | 3.22 | 3.24 | 2.74 | 2.35 |
| DII | 0.51 | 0.5 | 0.62 | 0.77 | 0.9 | 0.89 | 1.01 | 0.99 | 0.97 | 1.37 |
| Public | 7.89 | 7.89 | 7.86 | 7.83 | 7.81 | 7.78 | 7.78 | 7.78 | 7.64 | 7.55 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 19.28 | 19.28 | 19.28 | 19.28 | 19.28 | 19.28 | 19.28 | 19.28 | 19.28 | 19.28 |
* 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.