Saregama India

₹539.6 -16.8 | 3%

WEBSITE BSE:532163 NSE : SAREGAMA (I) 16 May, 00:00

Market Cap ₹10404 Cr.

Stock P/E 52.7

P/B 6.6

Current Price ₹539.6

Book Value ₹ 82.1

Face Value 1

52W High ₹688.5

Dividend Yield 0.83%

52W Low ₹ 403

Edit Ratio

Saregama India Research see more...

Overview Inc. Year: 1946Industry: Film Production, Distribution & Entertainment

Saregama India Ltd is engaged in the manufacturing of tv serials, which includes free commercial time. The Company's segments include Publication, Marketing Support Services and Music, Films/TV Serials. The Music segment manufactures and sells track cassettes and compact or digital discs, and offers with associated track rights. The Films/TV Serials section is engaged in the production and sale or telecast or broadcast of movies or tv serials and prerecorded programs, and dealing in movie rights. The Publication segment is in printing of printed material. The Marketing Support Services section includes event management offerings, public relations services, brand consultancy, management or innovative services and digital advertising and marketing. Its operations include track audio business, including Classical Music and Devotional Music packages; song publishing business; television software, and publication commercial enterprise, including a weekly current affairs magazine, OPEN.

Saregama India Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Saregama India Quarterly Results

#(Fig in Cr.)	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Net Sales	182	204	163	172	204	263	205	242	483	241
Other Income	15	17	18	13	15	18	12	13	16	18
Total Income	197	221	181	186	219	281	217	254	499	258
Total Expenditure	119	154	113	111	139	193	154	181	399	161
Operating Profit	78	66	68	74	81	88	64	73	100	98
Interest	1	2	1	0	1	0	0	0	0	5
Depreciation	6	7	7	8	9	12	13	14	15	17
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	5
Profit Before Tax	71	58	59	66	70	76	51	59	84	82
Provision for Tax	18	15	16	18	18	22	14	14	22	22
Profit After Tax	53	44	43	48	52	54	37	45	62	60
Adjustments	0	0	0	0	-0	-0	-0	-0	-0	0
Profit After Adjustments	53	44	43	48	52	54	37	45	62	60
Adjusted Earnings Per Share	2.8	2.3	2.3	2.5	2.7	2.8	1.9	2.3	3.2	3.1

Saregama India Profit & Loss

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Net Sales	177	187	222	218	357	545	521	442	576	737	803	1171
Other Income	11	11	12	13	10	61	11	31	35	54	69	59
Total Income	188	198	234	232	367	605	533	473	611	790	872	1228
Total Expenditure	160	176	207	209	320	511	461	312	377	516	562	895
Operating Profit	28	22	27	23	46	95	72	161	234	275	310	335
Interest	3	1	0	2	3	7	7	3	5	6	3	5
Depreciation	3	6	5	4	4	3	5	6	13	21	36	59
Exceptional Income / Expenses	0	-9	-12	0	0	0	0	0	0	0	0	5
Profit Before Tax	22	6	9	16	39	85	60	152	216	248	271	276
Provision for Tax	5	-0	2	7	11	30	17	38	52	63	73	72
Profit After Tax	17	6	7	9	28	54	43	113	164	185	198	204
Adjustments	2	1	-0	-0	0	-0	0	-1	-12	0	0	0
Profit After Adjustments	19	7	7	8	29	54	44	113	153	185	198	204
Adjusted Earnings Per Share	1.1	0.4	0.4	0.5	1.6	3.1	2.5	6.5	7.9	9.6	10.2	10.5

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	9%	22%	8%	16%
Operating Profit CAGR	13%	24%	27%	27%
PAT CAGR	7%	21%	30%	28%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	27%	11%	84%	42%
ROE Average	15%	17%	19%	14%
ROCE Average	21%	23%	26%	19%

Saregama India Balance Sheet

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Shareholder's Funds	166	168	174	340	382	428	399	506	1378	1342	1469
Minority's Interest	3	3	2	3	2	3	2	3	3	3	3
Borrowings	3	0	0	0	0	0	0	0	0	0	0
Other Non-Current Liabilities	-5	-6	-9	47	50	61	49	55	61	51	264
Total Current Liabilities	97	103	122	132	195	288	261	348	426	308	297
Total Liabilities	265	267	290	521	629	780	711	913	1868	1704	2034
Fixed Assets	102	84	85	196	195	213	217	224	276	336	740
Other Non-Current Assets	43	43	46	141	169	157	85	129	180	116	72
Total Current Assets	119	140	159	184	266	410	409	561	1412	1252	1222
Total Assets	265	267	290	521	629	780	711	913	1868	1704	2034

Saregama India Cash Flow

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Opening Cash & Cash Equivalents	12	10	5	25	19	9	5	7	11	153	17
Cash Flow from Operating Activities	27	3	32	-4	-19	-36	79	190	94	93	93
Cash Flow from Investing Activities	-4	-1	-4	0	-0	-6	-5	-136	-630	-148	17
Cash Flow from Financing Activities	-25	-6	-8	-3	9	38	-72	-49	677	-75	-85
Net Cash Inflow / Outflow	-2	-4	20	-7	-10	-4	2	4	141	-130	25
Closing Cash & Cash Equivalent	10	5	26	19	9	5	7	11	153	17	57

Saregama India Ratios

#	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Earnings Per Share (Rs)	1.09	0.39	0.39	0.48	1.64	3.11	2.52	6.46	7.91	9.61	10.25
CEPS(Rs)	1.16	0.72	0.71	0.75	1.86	3.31	2.76	6.83	9.2	10.68	12.12
DPS(Rs)	0.15	0.15	0.15	0.15	0.3	0.3	0.15	2	3	3	4
Book NAV/Share(Rs)	7.77	7.91	8.27	13.57	15.99	18.65	16.64	22.96	65.66	63.7	69.84
Core EBITDA Margin(%)	9.78	5.81	6.52	4.32	10.17	6.24	11.6	29.44	34.52	30	30.07
EBIT Margin(%)	14.05	3.53	4.33	8.37	11.86	16.75	12.86	35.15	38.3	34.45	34.13
Pre Tax Margin(%)	12.4	3.21	4.11	7.29	10.92	15.55	11.57	34.37	37.52	33.68	33.72
PAT Margin (%)	9.54	3.36	3.1	3.96	7.94	9.97	8.34	25.67	28.53	25.12	24.6
Cash Profit Margin (%)	11.35	6.72	5.55	5.99	9.1	10.58	9.23	26.94	30.79	27.95	29.11
ROA(%)	6.7	2.35	2.47	2.13	4.92	7.71	5.84	13.98	11.82	10.36	10.57
ROE(%)	15.57	4.59	4.88	4.55	11	18.02	14.15	32.88	19.73	14.84	15.35
ROCE(%)	17.14	4.49	6.55	9.46	15.85	26.72	19.35	43.96	26.45	20.32	21.15
Receivable days	75.92	89.59	82.52	82.13	64.13	61.24	76.36	80.86	61.81	63.37	69.71
Inventory Days	11.92	8.13	5.46	9.7	30.53	48.78	66.47	67.24	55.31	66.82	91.71
Payable days	1068.76	9257.05	1433.59	-5139.44	207.73	101.25	190.61	457.75	523.41	569.08	353.19
PER(x)	5.89	31.88	68.78	47.99	40.16	19.06	7.78	24.68	61.01	34.4	33.79
Price/Book(x)	0.82	1.57	3.27	1.71	4.11	3.18	1.18	6.94	7.35	5.19	4.96
Dividend Yield(%)	2.34	1.21	0.56	0.65	0.46	0.51	0.76	1.25	0.62	0.91	1.16
EV/Net Sales(x)	0.64	1.17	2.02	1.77	3.23	2	0.66	5.96	15.6	7.96	7.64
EV/Core EBITDA(x)	4.03	9.91	16.81	17.06	24.77	11.51	4.77	16.36	38.45	21.36	19.78
Net Sales Growth(%)	-4.57	5.09	18.84	-1.44	63.2	52.76	-4.27	-15.25	30.37	27.84	9.01
EBIT Growth(%)	148.62	-73.59	45.67	90.62	131.26	115.74	-26.5	131.66	42.06	14.99	7.97
PAT Growth(%)	126.72	-62.99	9.59	25.96	227.24	91.96	-19.94	160.87	44.89	12.56	6.76
EPS Growth(%)	133.36	-64.2	0.98	23.02	239.02	89.77	-18.88	156.14	22.55	21.45	6.61
Debt/Equity(x)	0.09	0.06	0.03	0.01	0.06	0.2	0.03	0	0	0	0
Current Ratio(x)	1.22	1.36	1.3	1.39	1.36	1.42	1.57	1.61	3.31	4.07	4.12
Quick Ratio(x)	1.19	1.31	1.29	1.31	1.11	1.09	1.21	1.41	3.07	3.53	3.31
Interest Cover(x)	8.49	10.91	20	7.77	12.56	13.91	9.99	45.02	48.83	44.41	84.52
Total Debt/Mcap(x)	0.11	0.04	0.01	0.01	0.01	0.06	0.03	0	0	0	0

Saregama India Shareholding Pattern

#	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoter	58.49	58.49	58.83	59.09	59.09	59.09	59.22	59.38	59.5	59.65
FII	17.48	17.71	17.79	17.12	16.81	16.05	17.22	17.29	15.7	16.45
DII	2.65	2.44	2.28	2.38	2.62	2.59	3.23	4.01	4.68	4.63
Public	21.38	21.37	21.1	21.41	21.48	22.27	20.34	19.31	20.13	19.26
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoter	11.28	11.28	11.34	11.39	11.39	11.39	11.42	11.45	11.47	11.5
FII	3.37	3.41	3.43	3.3	3.24	3.1	3.32	3.33	3.03	3.17
DII	0.51	0.47	0.44	0.46	0.51	0.5	0.62	0.77	0.9	0.89
Public	4.12	4.12	4.07	4.13	4.14	4.29	3.92	3.72	3.88	3.71
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

Pros

Company has delivered good profit growth of 29% CAGR over last 5 years
Debtor days have improved from 569.08 to 353.19days.
Company is almost debt free.

Cons

Stock is trading at 6.6 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Saregama India News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Saregama India

Add Watchlist

Saregama India Research see more...

Overview Inc. Year: 1946Industry: Film Production, Distribution & Entertainment

Saregama India Share Price

Alert Data

Quarterly Price

Peer Comparison

Saregama India Quarterly Results

Saregama India Profit & Loss

Growth Rates

Saregama India Balance Sheet

Saregama India Cash Flow

Saregama India Ratios

Saregama India Shareholding Pattern

Saregama India News

IPO

Sharescart: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!

Enter Your Complaint