IndiaOne Finance - Company Dashboard

Governance Classic Home

Saregama India LtdMedia and EntertainmentINE979A01025Consolidated₹500.40+11.10 (+2.27%)Jun-26

Valuation

Market Cap₹9.64K Cr

TTM PE43.47x

Forward PE40.66x

PEG5.89

Book Value₹87.79

P/B5.69x

TTM EPS₹11.50

Fwd EPS₹12.29

TTM Revenue₹1.04K Cr

TTM PAT₹221.09 Cr

TTM EBITDA₹374.78 Cr

TTM EBIT₹287.08 Cr

Last Qtr PAT₹51.88 Cr

Last Qtr EBITDA₹93.32 Cr

Last Qtr EBIT₹69.68 Cr

Profitability

ROE13.06%

ROCE17.63%

TTM NPM21.23%

TTM EBITDA %35.99%

Curr OPM19.37%

Last OPM25.00%

Curr NPM—

Last NPM—

Curr EPS₹2.69

Last EPS₹3.86

Balance sheet

Equity₹19.28 Cr

Reserve₹1.67K Cr

Total Debt₹73.59 Cr

D/E0.04x

Interest %4.18%

Curr Interest₹2.17 Cr

Price / range

Close₹499.90

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D+2.18%

1W-0.97%

1M-2.65%

3M+9.59%

6M+42.14%

1Y+1.42%

2Y-3.13%

3Y+24.88%

5Y+30.52%

Diwali+42.48%

Sector peers — Media and Entertainment

Company	Close	Mkt Cap	TTM P/E	ROE
PFOCUS	344.35	₹26.74K Cr	223.60	6.95%
SAREGAMA	499.90	₹9.64K Cr	43.47	13.06%
TIPSMUSIC	657.70	₹8.41K Cr	39.17	82.56%
NETWORK18	27.00	₹4.16K Cr	-122.73	-0.65%
BALAJITELE	95.25	₹1.16K Cr	-53.81	-3.42%
ENIL	101.90	₹485.76 Cr	-59.59	-1.07%
SHEMAROO	116.39	₹334.39 Cr	-1.79	-66.84%
RADIOCITY	6.01	₹207.76 Cr	-4.97	-9.42%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	208.25+17.4%	238.27	210.30	194.72	177.35	820.64
Other Income	3.54	6.69	6.95	11.08	13.38	38.10
Total Income	211.79+11.0%	244.96	217.25	205.80	190.73	858.74
Interest	1.51	1.26	0.48	0.74	0.37	2.85
Expenditure	-141.46-3.4%	-140.24	-139.42	-141.88	-136.76	-558.30
PBDT	0	0	0	0	0	0
EBITDA	90.51+58.1%	121.52	91.42	71.40	57.24	341.58
Depreciation	-22.21	-22.23	-20.06	-17.82	-16.28	-76.39
EBIT	68.30+66.7%	99.29	71.36	53.58	40.96	265.19
PBT	70.33+30.3%	103.17	70.85	63.92	53.97	291.91
Tax	-17.73	-28.84	-18	-16.27	-13.75	-76.86
Equity	19.28	19.28	19.28	0	19.28	19.28
OPM	33.21	42.12	32.61	32.83	28.30	33.99
Net Profit	52.60+30.8%	74.33	52.85	47.65	40.22	215.05
NPM	24.84	30.34	24.33	24.47	21.09	25.04
EPS	2.74+31.1%	4	2.75	2.48	2.09	11

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	820.64-18.7%	1,009.21+33.0%	758.77+9.1%	695.18+22.3%	568.31+30.9%	434.25
Other Income	38.10	55.72	58.43	60.26	33.41	29.08
Total Income	858.74-19.4%	1,064.93+30.3%	817.20+8.2%	755.44+25.5%	601.72+29.9%	463.33
Expenditure	-558.30+29.6%	-793.12-46.4%	-541.76-7.2%	-505.58-26.5%	-399.73-25.7%	-317.88
Interest	-2.85	-0.90	-3.43	-5.71	-4.51	-3.45
PBDT	0	0	0	0	0	0
EBITDA	341.58+26.4%	270.34+6.2%	254.64+17.8%	216.13+16.1%	186.11+48.6%	125.22
Depreciation	-76.39	-53.35	-34.20	-20.82	-13.02	-5.40
EBIT	265.19+22.2%	216.99-1.6%	220.44+12.9%	195.31+12.8%	173.09+44.5%	119.82
PBT	291.91+7.4%	271.81-1.3%	275.44+10.2%	249.86+23.7%	201.99+38.9%	145.45
Tax	-76.86	-68.51	-72.45	-64.38	-51.57	-38.43
Equity	19.28	19.28	0	0	0	0
OPM (%)	33.99	25.52	34.00	33.00	34.00	31.00
Net Profit	215.05+5.8%	203.30+0.2%	202.99+9.4%	185.48+23.3%	150.42+40.6%	107.02
NPM (%)	25.04	19.09	25.00	25.00	25.00	23.00
EPS (Rs)	11+4.1%	10.57+0.1%	10.56+9.7%	9.63+15.9%	8.31-86.7%	62.39
CEPS	11	10.56	10.56	9.63	8.30	61.78

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	263.60+27.5%	287.44	260.38	230.03	206.77	984.62
Other Income	4.21	9.15	7.42	11.47	14.23	42.27
Total Income	267.81+21.2%	296.59	267.80	241.50	221	1,026.89
Interest	2.17	2.06	1.27	1.13	0.98	5.44
Expenditure	-196.09-15.4%	-192.21	-191.30	-181.40	-169.95	-734.86
PBDT	0	0	0	0	0	0
EBITDA	93.32+68.8%	120.95	91.74	68.77	55.29	336.75
Depreciation	-23.64	-23.66	-21.39	-19.01	-17.49	-81.55
EBIT	69.68+84.3%	97.29	70.35	49.76	37.80	255.20
PBT	71.72+40.5%	103.41	69.52	60.10	51.05	284.08
Tax	-18.63	-29.27	-18.28	-16.27	-14.54	-77.86
Equity	19.28	19.28	0	0	19.28	19.28
OPM	26.78	34.87	25.96	24.89	23.10	27.66
Net Profit	51.88+42.1%	74.14	51.24	43.83	36.51	206.22
NPM	19.37	25.00	19.13	18.15	16.52	20.08
EPS	2.69+41.6%	3.86	2.67	2.28	1.90	10.73

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	984.62-15.9%	1,171.36+45.9%	803+6.9%	751.33+29.4%	580.63+31.4%	441.96
Other Income	42.27	58.07	63.66	61.06	34.91	30.86
Total Income	1,026.89-16.5%	1,229.43+41.9%	866.66+6.7%	812.39+32.0%	615.54+30.2%	472.82
Expenditure	-734.86+23.3%	-958.32-60.8%	-595.87-6.7%	-558.69-35.9%	-411.13-28.1%	-320.92
Interest	-5.44	-5.74	-3.24	-5.78	-4.52	-3.45
PBDT	0	0	0	0	0	0
EBITDA	336.75+21.6%	276.99+12.3%	246.55+12.2%	219.66+17.4%	187.12+43.8%	130.10
Depreciation	-81.55	-58.21	-36.18	-21.24	-13.10	-5.61
EBIT	255.20+16.6%	218.78+4.0%	210.37+6.0%	198.42+14.0%	174.02+39.8%	124.49
PBT	284.08+2.9%	276.07+1.9%	270.79+6.7%	253.70+24.1%	204.41+34.6%	151.90
Tax	-77.86	-71.83	-73.23	-64.71	-51.76	-38.44
Equity	19.28	19.28	0	0	0	0
OPM (%)	27.66	22.46	31.25	31.23	33.21	32.13
Net Profit	206.22+1.0%	204.24+3.4%	197.56+4.5%	188.99+23.8%	152.65+34.5%	113.46
NPM (%)	20.08	16.61	22.80	23.26	24.80	24.00
EPS (Rs)	10.73+1.0%	10.62+3.4%	10.27+4.5%	9.83+16.6%	8.43-87.2%	65.61
CEPS	10.73	10.61	10.27	9.83	8.42	64.97

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2026	Interim Dividend	4.5	11 Nov 2025
2025	Interim Dividend	4.5	14 Feb 2025
2024	Interim Dividend	4	21 Feb 2024
2023	Interim Dividend	3	02 Feb 2023
2022	Interim Dividend	30	31 Jan 2022
2022	Interim Dividend	20	05 Apr 2021
2020	Final Dividend	1.5	03 Aug 2020
2019	Final Dividend	3	11 Jul 2019
2018	Final Dividend	3	19 Jul 2018
2017	Final Dividend	1.5	20 Jul 2017
2016	Final Dividend	1.5	14 Jul 2016
2015	Final Dividend	1.5	22 Jul 2015
2014	Final Dividend	1.5	22 Jul 2014
2013	Final Dividend	1.5	18 Jul 2013
2008	Final Dividend	1	11 Jul 2008

Bonus

No bonus history.

Split

Year	Ratio	Ex-Date
2022	Rs.10/- to Rs.1/-	26 Apr 2022

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split