In ₹ Crore except Per Share Latest Annual | SAREGAMA FY26 | TIPSMUSIC FY25 | SUNTV FY26 | PVRINOX FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | 47.02× | 17.36× | ◆ 12.45× | 35.87× | 17.36× +171% | |
| P/B | 5.74× | — | ◆ 1.42× | 1.62× | 1.52× +277% | |
| EV/EBITDA | 28.81× | — | ◆ 5.17× | 5.80× | 5.48× +425% | |
| Market Cap | ₹9,727 Cr | — | ₹17,942 Cr | ₹11,980 Cr | ₹14,961 Cr -35% | |
| Growth | ||||||
| Revenue CAGR 3Y | 10.16% | ◆ 31.84% | 4.74% | 21.01% | 21.01% -52% | |
| Revenue CAGR 5Y | 17.38% | 27.84% | 6.41% | ◆ 88.40% | 27.84% -38% | |
| Net Income CAGR 3Y | 3.68% | ◆ 37.16% | -5.50% | — | 15.83% -77% | |
| Revenue YoY (latest Q) | ◆ 27.48% | — | 12.99% | 10.42% | 11.71% +135% | |
| Net Income YoY (latest Q) | 42.10% | — | 16.98% | ◆ 203.67% | 110.32% -62% | |
| Profitability | ||||||
| EBITDA Margin | 34.20% | ◆ 66.53% | 51.08% | 31.53% | 51.08% -33% | |
| Net Income Margin | 20.94% | ◆ 53.61% | 33.23% | 5.01% | 33.23% -37% | |
| Return on Common Equity | 12.22% | ◆ 79.49% | 11.38% | 4.53% | 11.38% +7% | |
| Return on Capital Employed | 14.09% | ◆ 88.88% | 11.69% | 6.22% | 11.69% +21% | |
| Return on Assets | 8.88% | ◆ 49.07% | 10.41% | 2.13% | 10.41% -15% | |
| Credit & Quality | ||||||
| Total Debt/Equity | 0.04× | — | ◆ 0.00× | 0.10× | 0.05× -20% | |
| Interest Coverage | 46.91× | ◆ 672.90× | 107.23× | 1.13× | 107.23× -56% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹985 Cr | ₹311 Cr | ₹4,335 Cr | ₹6,646 Cr | ₹4,335 Cr -77% | |
| Net Income | ₹206 Cr | ₹167 Cr | ₹1,441 Cr | ₹333 Cr | ₹333 Cr -38% | |
| Total Assets | ₹2,322 Cr | ₹339 Cr | ₹13,841 Cr | ₹15,612 Cr | ₹13,841 Cr -83% | |
| EPS | ₹10.73 | ₹38 | ₹36.56 | ₹34.01 | ₹36.56 -71% | |
| Book Value per Share | ₹87.93 | — | ₹321.25 | ₹751.4 | ₹536.33 -84% | |