Nifty

:

24363.30

Sensex

:

79857.79

-232.85 (-0.95%)
-765.47 (-0.95%)

Login

Nifty
Sensex

:
:

24363.30
79857.79

-232.85 (-0.95%)
-765.47 (-0.95%)

Tips Music Ltd.

Film Production, Distribution & Entertainment

Rating :

58/99

BSE: 532375 | NSE: TIPSMUSIC

Watchlist

NSE BSE

587.95

08-Aug-2025

Open
High
Low
Previous Close

587.75
601.5
582.05
584.20

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

217358
128990254.15
950
551.3

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

7,520.97
44.55
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

7,479.76
1.19%
29.45

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
37.54
46.06

P:BV (Average)

8 Years
5 Years
3 Years

20.73
22.48
29.19

EV:EBITDA (Average)

8 Years
5 Years
3 Years

19.98
28.04
32.74

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 9.9 13.02 16.17 20.97
P/E Ratio 59.39 45.16 36.36 28.04
Revenue 242 311 400 514
EBITDA 158 207 278 359
Net Income 127 167 219 282
ROA 47.9 49.1
P/B Ratio 42.06 35.87 22.76 16.97
ROE 80.57 85.63 69.12 65.56
FCFF 239 126 211 243
FCFF Yield 2.89 1.53 2.55 2.94
Net Debt -217 -243 -282
BVPS 13.98 16.39 25.83 34.64

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 88.07 73.92 19.14% 78.49 63.26 24.08% 77.67 64.83 19.81% 80.61 60.87 32.43%
Expenses 31.55 19.55 61.38% 41.22 33.08 24.61% 22.09 21.41 3.18% 21.14 11.04 91.49%
EBITDA 56.52 54.37 3.95% 37.27 30.18 23.49% 55.58 43.42 28.01% 59.47 49.83 19.35%
EBIDTM 64.18% 73.55% 47.49% 47.71% 71.56% 66.98% 73.77% 81.86%
Other Income 5.69 4.59 23.97% 4.66 5.33 -12.57% 4.15 3.44 20.64% 5.59 3.60 55.28%
Interest 0.06 0.09 -33.33% 0.07 0.08 -12.50% 0.07 0.07 0.00% 0.08 0.07 14.29%
Depreciation 0.62 0.55 12.73% 0.55 0.50 10.00% 0.55 0.44 25.00% 0.55 0.45 22.22%
PBT 61.53 58.32 5.50% 41.32 34.92 18.33% 59.11 46.35 27.53% 64.43 52.90 21.80%
Tax 15.69 14.76 6.30% 10.71 9.16 16.92% 14.89 11.70 27.26% 16.27 13.25 22.79%
PAT 45.84 43.56 5.23% 30.61 25.76 18.83% 44.23 34.65 27.65% 48.16 39.65 21.46%
PATM 52.05% 58.93% 39.00% 40.73% 56.94% 53.46% 59.74% 65.13%
EPS 3.59 3.41 5.28% 2.40 2.02 18.81% 3.46 2.71 27.68% 3.77 3.10 21.61%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 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 /

Consolidated

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 324.84 310.69 241.58 186.78 135.59 90.53 90.99 203.24 47.49 47.02 68.44 Net Sales Growth 23.57% 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 324.84 310.69 241.58 186.78 135.59 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 116.00 104.00 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 208.84 206.69 158.47 101.90 86.23 55.16 -2.01 6.30 9.59 -3.40 14.96 EBITDA Margin 64.29% 66.53% 65.60% 54.56% 63.60% 60.93% -2.21% 3.10% 20.19% -7.23% 21.86% Other Income 20.09 18.99 14.38 5.36 3.21 4.89 17.83 4.48 2.44 19.41 3.07 Interest 0.28 0.30 0.35 0.29 0.07 0.02 0.28 2.19 6.63 10.24 12.61 Depreciation 2.27 2.20 1.97 1.33 0.75 0.81 1.18 1.30 1.39 1.47 1.61 PBT 226.39 223.18 170.53 105.65 88.62 59.22 14.36 7.29 4.00 4.30 3.81 Tax 57.56 56.62 43.36 29.13 24.06 15.76 3.02 4.44 0.87 1.32 0.78 Tax Rate 25.43% 25.37% 25.43% 27.57% 27.15% 26.61% 21.03% 60.91% 21.75% 30.70% 20.47% PAT 168.84 166.56 127.17 76.52 64.56 43.47 11.34 2.85 3.13 2.98 3.03 PAT before Minority Interest 168.84 166.56 127.17 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 51.98% 53.61% 52.64% 40.97% 47.61% 48.02% 12.46% 1.40% 6.59% 6.34% 4.43% PAT Growth 17.56% 30.97% 66.19% 18.53% 48.52% 283.33% 297.89% -8.95% 5.03% -1.65% EPS 13.21 13.03 9.95 5.99 5.05 3.40 0.89 0.22 0.24 0.23 0.24

Description TTM Mar 05
Net Sales - 33.08 Net Sales Growth - Cost Of Goods Sold - 8.90 Gross Profit - 24.17 GP Margin - 73.07% Total Expenditure - 44.11 Power & Fuel Cost - 0.00 % Of Sales - 0% Employee Cost - 1.59 % Of Sales - 4.81% Manufacturing Exp. - 18.13 % Of Sales - 54.81% General & Admin Exp. - 3.33 % Of Sales - 10.07% Selling & Distn. Exp. - 5.70 % Of Sales - 17.23% Miscellaneous Exp. - 6.45 % Of Sales - 19.50% EBITDA - -11.03 EBITDA Margin - -33.34% Other Income - 5.62 Interest - 1.46 Depreciation - 1.27 PBT - -8.14 Tax - 0.67 Tax Rate - -8.23% PAT - -8.81 PAT before Minority Interest - -8.81 Minority Interest - 0.00 PAT Margin - -26.63% PAT Growth - EPS - -0.69

Results Balance Sheet

Standalone Figures in Rs. Crores /

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
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 12.54 18.45 13.23 21.67 22.23 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 16.89 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

Description Mar 05
Shareholder's Funds 62.43 Share Capital 12.65 Total Reserves 49.77 Non-Current Liabilities 8.05 Secured Loans 6.45 Unsecured Loans 1.60 Long Term Provisions 0.00 Current Liabilities 8.56 Trade Payables 7.81 Other Current Liabilities 0.68 Short Term Borrowings 0.00 Short Term Provisions 0.07 Total Liabilities 79.04 Net Block 45.45 Gross Block 49.82 Accumulated Depreciation 4.37 Non Current Assets 45.51 Capital Work in Progress 0.06 Non Current Investment 0.00 Long Term Loans & Adv. 0.00 Other Non Current Assets 0.00 Current Assets 33.53 Current Investments 0.00 Inventories 4.37 Sundry Debtors 9.48 Cash & Bank 0.50 Other Current Assets 19.18 Short Term Loans & Adv. 19.13 Net Current Assets 24.97 Total Assets 79.04

Cash Flow

Standalone Figures in Rs. Crores /

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
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 25.14 -12.13 -5.22 8.44 0.56 -22.12 0.00 Others 13.94 -30.65 -40.76 -50.45 -1.05 0.84 1.75 -0.27 -5.66 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

Description Mar 05
Cash From Operating Activity 8.82 PBT -8.14 Adjustment 7.02 Changes in Working Capital 9.18 Cash after chg. in Working capital 8.06 Interest Paid 0.00 Tax Paid 0.75 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity -0.87 Net Fixed Assets Net Investments Others Cash from Financing Activity -8.04 Net Cash Inflow / Outflow -0.09 Opening Cash & Equivalents 0.59 Closing Cash & Equivalent 0.50

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:

No Latest News!

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