Nifty

:

23997.55

Sensex

:

76913.50

-180.10 (-0.74%)
-582.86 (-0.75%)

Login

Nifty
Sensex

:
:

23997.55
76913.50

-180.10 (-0.74%)
-582.86 (-0.75%)

Tips Music Ltd.

Film Production, Distribution & Entertainment

Rating :

73/99

BSE: 532375 | NSE: TIPSMUSIC

Watchlist

NSE BSE

649.70

30-Apr-2026

Open
High
Low
Previous Close

649
662
642.45
653.10

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

170288
110842422.25
718
481.15

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

8,294.35
38.27
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

8,286.34
2.00%
31.91

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

35.96
40.89
46.07

P:BV (Average)

8 Years
5 Years
3 Years

21.29
25.36
31.42

EV:EBITDA (Average)

8 Years
5 Years
3 Years

21.60
30.17
34.70

Earnings Forecasts:

(Updated: 30-04-2026)

Description 2024 2025 2026 2027
Adj EPS 13.02 16.52 19.97 24.17
P/E Ratio 49.90 39.33 32.53 26.88
Revenue 310.69 367.9 451.6 552
EBITDA 206.69 264.73 328.9 396.13
Net Income 166.56 211.47 257.52 310.03
ROA 49.11 57.15 51.62 49.89
P/B Ratio 39.64 30.20 21.32 18.19
ROE 85.63 82.73 72.28 71.94
FCFF 126.44 224.67 310.9 332.93
FCFF Yield 1.53 2.72 3.76 4.03
Net Debt -133.25 -186.6 -289.45 -417.1
BVPS 16.39 21.51 30.47 35.72

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 103.93 78.49 32.41% 94.29 77.67 21.40% 89.22 80.61 10.68% 88.07 73.92 19.14%
Expenses 27.02 41.22 -34.45% 19.77 22.09 -10.50% 21.38 21.14 1.14% 31.55 19.55 61.38%
EBITDA 76.92 37.27 106.39% 74.52 55.58 34.08% 67.84 59.47 14.07% 56.52 54.37 3.95%
EBIDTM 74.01% 47.49% 79.03% 71.56% 76.03% 73.77% 64.18% 73.55%
Other Income 3.78 4.66 -18.88% 4.80 4.15 15.66% 4.51 5.59 -19.32% 5.69 4.59 23.97%
Interest 0.04 0.07 -42.86% 0.05 0.07 -28.57% 0.05 0.08 -37.50% 0.06 0.09 -33.33%
Depreciation 0.61 0.55 10.91% 0.65 0.55 18.18% 0.62 0.55 12.73% 0.62 0.55 12.73%
PBT 80.05 41.32 93.73% 78.62 59.11 33.01% 71.67 64.43 11.24% 61.53 58.32 5.50%
Tax 20.99 10.71 95.99% 19.97 14.89 34.12% 18.48 16.27 13.58% 15.69 14.76 6.30%
PAT 59.06 30.61 92.94% 58.66 44.23 32.62% 53.19 48.16 10.44% 45.84 43.56 5.23%
PATM 56.82% 39.00% 62.21% 56.94% 59.62% 59.74% 52.05% 58.93%
EPS 4.62 2.40 92.50% 4.59 3.46 32.66% 4.16 3.77 10.34% 3.59 3.41 5.28%

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 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 375.51 310.69 241.58 186.78 135.59 90.53 90.99 203.24 47.49 47.02 68.44 Net Sales Growth 20.86% 28.61% 29.34% 37.75% 49.77% -0.51% -55.23% 327.96% 1.00% -31.30% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 Gross Profit 375.51 310.69 241.58 186.78 135.59 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 99.72 104.00 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 275.80 206.69 158.47 101.90 86.23 55.16 -2.01 6.30 9.59 -3.40 14.96 EBITDA Margin 73.45% 66.53% 65.60% 54.56% 63.60% 60.93% -2.21% 3.10% 20.19% -7.23% 21.86% Other Income 18.78 18.99 14.38 5.36 3.21 4.89 17.83 4.48 2.44 19.41 3.07 Interest 0.20 0.30 0.35 0.29 0.07 0.02 0.28 2.19 6.63 10.24 12.61 Depreciation 2.50 2.20 1.97 1.33 0.75 0.81 1.18 1.30 1.39 1.47 1.61 PBT 291.87 223.18 170.53 105.65 88.62 59.22 14.36 7.29 4.00 4.30 3.81 Tax 75.13 56.62 43.36 29.13 24.06 15.76 3.02 4.44 0.87 1.32 0.78 Tax Rate 25.74% 25.37% 25.43% 27.57% 27.15% 26.61% 21.03% 60.91% 21.75% 30.70% 20.47% PAT 216.75 166.56 127.17 76.52 64.56 43.47 11.34 2.85 3.13 2.98 3.03 PAT before Minority Interest 216.75 166.56 127.17 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 57.72% 53.61% 52.64% 40.97% 47.61% 48.02% 12.46% 1.40% 6.59% 6.34% 4.43% PAT Growth 30.13% 30.97% 66.19% 18.53% 48.52% 283.33% 297.89% -8.95% 5.03% -1.65% EPS 16.96 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

subhkam ventures (i) private limited

investor education and protection fund (iepf)

Annual Reports:

News Update:

Tips Music’s net profit surges 93% in Q4FY26
24th Apr 2026, 13:05 PM

Total income of the company increased by 29.54% at Rs 107.71 crore for Q4FY26
Read More
Tips Music - Quarterly Results
24th Apr 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