SAREGAMAMedia & Entertainment
Saregama India Limited — Profit & Loss Statement
₹319.30
-0.42%
Saregama India Limited Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | 1.29 Cr | 0.00 | 5.30 Cr | 1.84 Cr | — |
| Tax Rate For Calcs | 0.26 | 0.27 | 0.25 | 0.24 | — |
| Normalized EBITDA | 335.06 Cr | 310.21 Cr | 253.40 Cr | 225.99 Cr | — |
| Total Unusual Items | 4.96 Cr | 0.00 | 20.87 Cr | 7.67 Cr | — |
| Total Unusual Items Excluding Goodwill | 4.96 Cr | 0.00 | 20.87 Cr | 7.67 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 204.26 Cr | 197.59 Cr | 185.34 Cr | 164.35 Cr | — |
| Reconciled Depreciation | 58.21 Cr | 36.18 Cr | 20.82 Cr | 13.10 Cr | — |
| Reconciled Cost Of Revenue | 611.40 Cr | 293.31 Cr | 290.60 Cr | 205.84 Cr | — |
| EBITDA | 340.02 Cr | 310.21 Cr | 274.27 Cr | 233.67 Cr | — |
| EBIT | 281.81 Cr | 274.03 Cr | 253.45 Cr | 220.57 Cr | — |
| Net Interest Income | -5.74 Cr | -3.24 Cr | 23.79 Cr | 13.84 Cr | — |
| Interest Expense | 5.74 Cr | 3.24 Cr | 5.38 Cr | 4.38 Cr | — |
| Normalized Income | 200.59 Cr | 197.59 Cr | 169.77 Cr | 158.52 Cr | — |
| Net Income From Continuing And Discontinued Operation | 204.26 Cr | 197.59 Cr | 185.34 Cr | 152.60 Cr | — |
| Total Expenses | 952.58 Cr | 592.63 Cr | 506.04 Cr | 380.79 Cr | — |
| Diluted Average Shares | 19.25 Cr | 19.24 Cr | 19.26 Cr | 18.11 Cr | — |
| Basic Average Shares | 19.23 Cr | 19.24 Cr | 19.25 Cr | 18.09 Cr | — |
| Diluted EPS | 10.61 | 10.27 | 9.63 | 8.42 | — |
| Basic EPS | 10.62 | 10.27 | 9.63 | 8.43 | — |
| Diluted NI Availto Com Stockholders | 204.26 Cr | 197.59 Cr | 185.34 Cr | 152.60 Cr | — |
| Net Income Common Stockholders | 204.26 Cr | 197.59 Cr | 185.34 Cr | 152.60 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 204.26 Cr | 197.59 Cr | 185.34 Cr | 152.60 Cr | — |
| Minority Interests | 0.02 Cr | 0.03 Cr | 0.29 Cr | -0.05 Cr | — |
| Net Income Including Noncontrolling Interests | 204.24 Cr | 197.56 Cr | 185.05 Cr | 152.65 Cr | — |
| Net Income Continuous Operations | 204.24 Cr | 197.56 Cr | 185.05 Cr | 164.40 Cr | — |
| Tax Provision | 71.83 Cr | 73.23 Cr | 63.03 Cr | 51.78 Cr | — |
| Pretax Income | 276.07 Cr | 270.79 Cr | 248.08 Cr | 216.18 Cr | — |
| Other Non Operating Income Expenses | 58.07 Cr | 63.66 Cr | 0.55 Cr | 0.25 Cr | — |
| Special Income Charges | 4.96 Cr | 0.00 | 0.83 Cr | 1.63 Cr | — |
| Restructuring And Mergern Acquisition | -4.96 Cr | 0.00 | — | — | — |
| Net Non Operating Interest Income Expense | -5.74 Cr | -3.24 Cr | 23.79 Cr | 13.84 Cr | — |
| Interest Expense Non Operating | 5.74 Cr | 3.24 Cr | 5.38 Cr | 4.38 Cr | — |
| Operating Income | 218.78 Cr | 210.37 Cr | 200.22 Cr | 186.57 Cr | — |
| Operating Expense | 341.18 Cr | 299.32 Cr | 215.44 Cr | 174.95 Cr | — |
| Other Operating Expenses | 85.06 Cr | 94.00 Cr | 32.39 Cr | 23.07 Cr | — |
| Depreciation And Amortization In Income Statement | 58.21 Cr | 36.18 Cr | 20.82 Cr | 13.02 Cr | — |
| Depreciation Income Statement | 58.21 Cr | 36.18 Cr | 2.89 Cr | 2.41 Cr | — |
| Selling General And Administration | 90.41 Cr | 75.98 Cr | 113.92 Cr | 82.34 Cr | — |
| Selling And Marketing Expense | 90.41 Cr | 75.98 Cr | 88.70 Cr | 59.97 Cr | — |
| Gross Profit | 559.96 Cr | 509.69 Cr | 415.66 Cr | 361.52 Cr | — |
| Cost Of Revenue | 611.40 Cr | 293.31 Cr | 290.60 Cr | 205.84 Cr | — |
| Total Revenue | 1.17K Cr | 803.00 Cr | 706.25 Cr | 567.36 Cr | — |
| Operating Revenue | 1.17K Cr | 803.00 Cr | 706.25 Cr | 567.36 Cr | — |
| Interest Income | — | 40.90 Cr | 29.50 Cr | 18.36 Cr | 16.91 Cr |
| Rent Expense Supplemental | — | 11.89 Cr | 3.67 Cr | 3.39 Cr | 4.09 Cr |
| Other Special Charges | — | 0.02 Cr | -0.87 Cr | -1.64 Cr | -17000.00 |
| Write Off | — | 7.26 Cr | 0.04 Cr | 69000.00 | 0.26 Cr |
| Impairment Of Capital Assets | — | 2.67 Cr | 0.00 | — | — |
| Total Other Finance Cost | — | 0.47 Cr | 0.34 Cr | 0.13 Cr | 0.29 Cr |
| Interest Income Non Operating | — | 40.90 Cr | 29.50 Cr | 18.36 Cr | 16.91 Cr |
| Amortization | — | 31.50 Cr | 17.93 Cr | 10.62 Cr | 3.19 Cr |
| General And Administrative Expense | — | 31.49 Cr | 25.23 Cr | 22.37 Cr | 20.75 Cr |
| Rent And Landing Fees | — | 11.89 Cr | 3.67 Cr | 3.39 Cr | 4.09 Cr |
| Net Income Discontinuous Operations | — | — | 0.00 | -11.75 Cr | — |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Saregama India Limited
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.