Nifty

:

24383.60

Sensex

:

78094.64

66.45 (0.27%)
166.49 (0.21%)

Login

Nifty
Sensex

:
:

24383.60
78094.64

66.45 (0.27%)
166.49 (0.21%)

Tips Music Ltd.

Film Production, Distribution & Entertainment

Rating :

73/99

BSE: 532375 | NSE: TIPSMUSIC

Watchlist

NSE BSE

668.05

31-Jul-2026

Open
High
Low
Previous Close

665.5
675
656.15
664.90

Volume
Traded Value (lacs)
52 Week High
52 Week Low

216492
143849370.75
741
481.15

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

8,550.02
39.84
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

8,542.00
1.94%
28.16

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

16.33
27.97
18.49

EBITDA CAGR (%)

10 Years
5 Years
3 Years

30.03
30.24
15.19

PAT CAGR (%)

10 Years
5 Years
3 Years

49.28
30.82
29.60

P:E (Median)

8 Years
5 Years
3 Years

36.18
40.23
45.92

P:BV (Average)

8 Years
5 Years
3 Years

21.70
26.26
32.39

EV:EBITDA (Average)

8 Years
5 Years
3 Years

22.28
30.26
34.96

Earnings Forecasts:

(Updated: 01-08-2026)

Description 2026 2027 2028 2029
Adj EPS 48 24 19.85 16.52
P/E Ratio 13.92 27.84 33.65 40.44
Revenue 34.31 28.53 22.85 367.9
EBITDA 451.4 549.3 666.63 264.73
Net Income 323.73 387.28 480.6 211.47
ROA 254.18 304.32 376.77 57.15
P/B Ratio -2.31 -1.60 -1.54 31.06
ROE 23.04 19.28 16.15 82.73
FCFF 74.41 72.8 75.55 224.67
FCFF Yield 303.39 328.03 421.36 2.64
Net Debt 3.57 3.86 4.96 -186.6
BVPS -289.45 -417.1 -435.2 21.51

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 106.51 88.07 20.94% 103.93 78.49 32.41% 94.29 77.67 21.40% 89.22 80.61 10.68%
Expenses 52.96 31.55 67.86% 27.02 41.22 -34.45% 19.77 22.09 -10.50% 21.38 21.14 1.14%
EBITDA 53.55 56.52 -5.25% 76.92 37.27 106.39% 74.52 55.58 34.08% 67.84 59.47 14.07%
EBIDTM 50.27% 64.18% 74.01% 47.49% 79.03% 71.56% 76.03% 73.77%
Other Income 5.82 5.69 2.28% 3.78 4.66 -18.88% 4.80 4.15 15.66% 4.51 5.59 -19.32%
Interest 0.11 0.06 83.33% 0.04 0.07 -42.86% 0.05 0.07 -28.57% 0.05 0.08 -37.50%
Depreciation 0.97 0.62 56.45% 0.61 0.55 10.91% 0.65 0.55 18.18% 0.62 0.55 12.73%
PBT 58.30 61.53 -5.25% 80.05 41.32 93.73% 78.62 59.11 33.01% 71.67 64.43 11.24%
Tax 14.60 15.69 -6.95% 20.99 10.71 95.99% 19.97 14.89 34.12% 18.48 16.27 13.58%
PAT 43.70 45.84 -4.67% 59.06 30.61 92.94% 58.66 44.23 32.62% 53.19 48.16 10.44%
PATM 41.03% 52.05% 56.82% 39.00% 62.21% 56.94% 59.62% 59.74%
EPS 3.42 3.59 -4.74% 4.62 2.40 92.50% 4.59 3.46 32.66% 4.16 3.77 10.34%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 393.95 310.69 241.58 186.78 135.59 90.53 90.99 203.24 47.49 47.02 68.44 Net Sales Growth 21.28% 28.61% 29.34% 37.75% 49.77% -0.51% -55.23% 327.96% 1.00% -31.30% Cost Of Goods Sold -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 Gross Profit 393.96 310.69 241.58 186.78 135.59 90.53 90.99 203.24 47.49 47.02 68.43 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 99.99% Total Expenditure 121.13 104.00 83.11 84.88 49.36 35.37 93.00 196.94 37.90 50.42 53.48 Power & Fuel Cost - 0.12 0.12 0.13 0.05 0.04 0.09 0.08 0.08 0.08 0.08 % Of Sales - 0.04% 0.05% 0.07% 0.04% 0.04% 0.10% 0.04% 0.17% 0.17% 0.12% Employee Cost - 13.20 10.91 7.33 6.26 8.07 7.43 7.07 6.61 6.61 5.86 % Of Sales - 4.25% 4.52% 3.92% 4.62% 8.91% 8.17% 3.48% 13.92% 14.06% 8.56% Manufacturing Exp. - 57.62 47.95 52.85 24.54 10.46 39.77 170.24 20.17 31.07 22.70 % Of Sales - 18.55% 19.85% 28.30% 18.10% 11.55% 43.71% 83.76% 42.47% 66.08% 33.17% General & Admin Exp. - 11.36 9.43 8.89 6.87 9.05 18.27 6.89 6.67 6.56 6.83 % Of Sales - 3.66% 3.90% 4.76% 5.07% 10.00% 20.08% 3.39% 14.05% 13.95% 9.98% Selling & Distn. Exp. - 14.39 8.80 10.40 8.36 4.56 8.42 6.71 1.46 2.29 13.22 % Of Sales - 4.63% 3.64% 5.57% 6.17% 5.04% 9.25% 3.30% 3.07% 4.87% 19.32% Miscellaneous Exp. - 7.31 5.89 5.27 3.27 3.20 19.01 5.94 2.91 3.81 13.22 % Of Sales - 2.35% 2.44% 2.82% 2.41% 3.53% 20.89% 2.92% 6.13% 8.10% 6.98% EBITDA 272.83 206.69 158.47 101.90 86.23 55.16 -2.01 6.30 9.59 -3.40 14.96 EBITDA Margin 69.25% 66.53% 65.60% 54.56% 63.60% 60.93% -2.21% 3.10% 20.19% -7.23% 21.86% Other Income 18.91 18.99 14.38 5.36 3.21 4.89 17.83 4.48 2.44 19.41 3.07 Interest 0.25 0.30 0.35 0.29 0.07 0.02 0.28 2.19 6.63 10.24 12.61 Depreciation 2.85 2.20 1.97 1.33 0.75 0.81 1.18 1.30 1.39 1.47 1.61 PBT 288.64 223.18 170.53 105.65 88.62 59.22 14.36 7.29 4.00 4.30 3.81 Tax 74.04 56.62 43.36 29.13 24.06 15.76 3.02 4.44 0.87 1.32 0.78 Tax Rate 25.65% 25.37% 25.43% 27.57% 27.15% 26.61% 21.03% 60.91% 21.75% 30.70% 20.47% PAT 214.61 166.56 127.17 76.52 64.56 43.47 11.34 2.85 3.13 2.98 3.03 PAT before Minority Interest 214.61 166.56 127.17 76.52 64.56 43.47 11.34 2.85 3.13 2.98 3.03 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 54.48% 53.61% 52.64% 40.97% 47.61% 48.02% 12.46% 1.40% 6.59% 6.34% 4.43% PAT Growth 27.11% 30.97% 66.19% 18.53% 48.52% 283.33% 297.89% -8.95% 5.03% -1.65% EPS 16.79 13.03 9.95 5.99 5.05 3.40 0.89 0.22 0.24 0.23 0.24

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 209.54 179.50 136.18 102.40 101.26 80.38 70.75 69.68 68.03 69.64 Share Capital 12.78 12.84 12.84 12.97 12.97 14.32 14.32 14.32 14.32 15.07 Total Reserves 196.76 166.66 123.34 89.43 88.29 66.06 56.43 55.36 53.71 54.57 Non-Current Liabilities 20.07 75.40 2.69 33.01 38.59 4.85 5.61 14.24 49.82 65.38 Secured Loans 0.00 0.00 0.00 0.00 0.00 1.89 2.00 13.71 49.12 64.69 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.61 0.65 0.12 0.13 0.26 0.28 0.48 0.31 0.45 0.32 Current Liabilities 109.33 83.41 103.03 49.52 28.72 12.78 22.98 121.59 21.81 38.75 Trade Payables 19.36 14.68 15.96 4.18 6.27 4.26 11.30 4.73 1.42 8.27 Other Current Liabilities 89.63 68.39 37.05 1.56 2.09 0.66 7.04 108.73 16.12 26.64 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5.00 0.00 2.00 Short Term Provisions 0.34 0.33 50.03 43.77 20.36 7.87 4.64 3.13 4.27 1.84 Total Liabilities 338.94 338.31 241.90 184.93 168.57 98.01 99.34 205.51 139.66 173.77 Net Block 6.48 7.84 4.97 6.34 2.04 1.81 2.09 1.75 2.61 26.03 Gross Block 13.36 14.91 12.72 12.90 11.12 10.78 10.50 9.65 9.62 37.74 Accumulated Depreciation 6.87 7.07 7.75 6.56 9.08 8.97 8.40 7.90 7.01 11.71 Non Current Assets 38.32 62.69 27.55 17.55 19.34 27.19 32.81 41.32 39.53 35.02 Capital Work in Progress 0.73 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 5.62 0.12 0.11 0.23 0.11 Long Term Loans & Adv. 10.61 7.92 18.43 11.04 4.75 6.81 17.36 14.57 11.63 8.81 Other Non Current Assets 20.40 46.80 4.00 0.00 0.00 0.13 0.12 3.33 3.06 0.07 Current Assets 300.62 275.62 214.36 167.39 149.23 70.82 66.52 164.19 100.13 138.75 Current Investments 95.49 91.28 13.12 5.44 18.04 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 28.66 57.46 74.92 104.51 Sundry Debtors 27.48 26.34 20.27 17.92 15.07 18.14 10.58 8.99 5.89 13.52 Cash & Bank 41.21 131.19 95.73 61.93 33.48 26.32 9.28 7.88 1.09 1.88 Other Current Assets 136.45 3.30 1.30 6.13 82.64 26.36 18.00 89.87 18.23 18.84 Short Term Loans & Adv. 129.35 23.51 83.94 75.97 82.64 24.79 17.46 89.63 17.29 18.46 Net Current Assets 191.30 192.21 111.33 117.87 120.52 58.04 43.54 42.60 78.32 100.00 Total Assets 338.94 338.31 241.91 184.94 168.57 98.01 99.33 205.51 139.66 173.77

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 120.23 232.95 81.08 29.35 43.25 30.52 24.98 43.30 33.33 30.04 PBT 223.18 170.53 105.65 88.62 59.22 14.36 7.29 4.00 4.30 3.81 Adjustment -13.19 -6.30 -2.58 -1.42 -0.48 14.39 1.92 8.05 11.93 14.00 Changes in Working Capital -30.61 112.65 9.00 -35.98 -2.61 5.56 19.21 30.94 14.20 13.40 Cash after chg. in Working capital 179.38 276.87 112.07 51.21 56.13 34.31 28.42 42.99 30.43 31.21 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -59.16 -43.92 -30.99 -21.86 -12.88 -3.79 -3.44 0.31 2.90 -1.17 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 10.57 -111.02 -48.26 -27.09 -13.52 -4.66 9.34 0.26 0.34 0.62 Net Fixed Assets 0.84 -2.21 0.18 -1.78 -0.34 -0.28 -0.85 -0.03 28.12 0.03 Net Investments -4.21 -78.16 -7.68 12.60 -12.42 -5.50 -0.01 0.12 -0.12 0.00 Others 13.94 -30.65 -40.76 -37.91 -0.76 1.12 10.20 0.17 -27.66 0.59 Cash from Financing Activity -138.51 -84.82 -43.49 -2.85 -24.58 -8.59 -31.21 -38.77 -34.47 -39.77 Net Cash Inflow / Outflow -7.71 37.11 -10.66 -0.59 5.15 17.27 3.12 4.79 -0.80 -9.11 Opening Cash & Equivalents 48.52 11.41 22.07 22.66 25.96 8.69 5.57 0.78 1.58 10.69 Closing Cash & Equivalent 40.81 48.52 11.41 22.07 31.11 25.96 8.69 5.57 0.78 1.58

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 16.39 13.98 10.60 7.90 78.08 56.14 49.41 48.66 47.51 46.21 ROA 49.19% 43.83% 35.85% 36.52% 32.61% 11.49% 1.87% 1.81% 1.90% 1.71% ROE 85.63% 80.57% 64.15% 63.40% 47.86% 15.01% 4.06% 4.54% 4.33% 4.33% ROCE 114.89% 108.26% 88.80% 87.10% 64.56% 18.13% 10.27% 8.94% 9.98% 9.80% Fixed Asset Turnover 21.98 17.48 14.58 11.29 8.27 8.55 20.17 4.93 1.99 1.81 Receivable days 31.61 35.21 37.31 44.41 66.96 57.60 17.57 57.18 75.34 44.59 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 77.33 508.72 696.43 539.47 Payable days 0.00 0.00 0.00 0.00 0.00 48.49 15.67 36.19 41.30 37.18 Cash Conversion Cycle 31.61 35.21 37.31 44.41 66.96 9.11 79.23 529.71 730.46 546.87 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.02 0.12 0.51 0.94 1.28 Interest Cover 735.39 490.32 370.27 1218.27 2834.69 51.66 4.33 1.60 1.42 1.30

Description Mar 05
Book Value (Rs.) 49.34 ROA -10.07% ROE -13.28% ROCE -8.60% Fixed Asset Turnover 0.62 Receivable days 105.56 Inventory Days 53.32 Payable days 87.73 Cash Conversion Cycle 71.14 Total Debt/Equity 0.13 Interest Cover -4.58

Top Investors:

uti small cap fund

avinash parsram wadhwa

investor education and protection fund (iepf)

Annual Reports:

News Update:

Tips Music - Quarterly Results
23rd Jul 2026, 00:00 AM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback