Nifty

:

23346.40

Sensex

:

74294.96

75.80 (0.33%)
-19.63 (-0.03%)

Login

Nifty
Sensex

:
:

23346.40
74294.96

75.80 (0.33%)
-19.63 (-0.03%)

Tips Music Ltd.

Film Production, Distribution & Entertainment

Rating :

71/99

BSE: 532375 | NSE: TIPSMUSIC

Watchlist

NSE BSE

656.60

17-Sep-2026

Open
High
Low
Previous Close

651.6
663.5
651.35
654.55

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

218134
143552606
741
481.15

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

8,381.28
39.05
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

8,373.27
1.98%
27.60

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

23.09
22.60
15.84

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
26.18
11.72

PAT CAGR (%)

10 Years
5 Years
3 Years

53.52
27.41
19.45

P:E (Median)

8 Years
5 Years
3 Years

36.66
40.23
45.44

P:BV (Average)

8 Years
5 Years
3 Years

21.82
26.63
32.50

EV:EBITDA (Average)

8 Years
5 Years
3 Years

22.69
30.45
34.77

Earnings Forecasts:

(Updated: 18-09-2026)

Description 2026 2027 2028 2029
Adj EPS 16.96 19.17 23.2 28.16
P/E Ratio 38.71 34.25 28.30 23.32
Revenue 375.51 452 545.4 654.63
EBITDA 275.8 313.7 376 457.6
Net Income 216.75 246.72 295.18 361.2
ROA 61.8 69.97 65.58 59.01
P/B Ratio 32.28 23.16 19.41 16.20
ROE 92.33 76.11 74.74 75.02
FCFF 202.2 271.66 325.27 413.32
FCFF Yield 2.45 3.29 3.94 5
Net Debt -152.79 -283.9 -384.7 -408
BVPS 20.34 28.35 33.82 40.52

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 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 393.95 375.51 310.69 241.58 186.78 135.59 90.53 90.99 203.24 47.49 47.02 Net Sales Growth 21.28% 20.86% 28.61% 29.34% 37.75% 49.77% -0.51% -55.23% 327.96% 1.00% Cost Of Goods Sold -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 393.96 375.51 310.69 241.58 186.78 135.59 90.53 90.99 203.24 47.49 47.02 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 121.13 99.72 104.00 83.11 84.88 49.36 35.37 93.00 196.94 37.90 50.42 Power & Fuel Cost - 0.14 0.12 0.12 0.13 0.05 0.04 0.09 0.08 0.08 0.08 % Of Sales - 0.04% 0.04% 0.05% 0.07% 0.04% 0.04% 0.10% 0.04% 0.17% 0.17% Employee Cost - 20.33 13.20 10.91 7.33 6.26 8.07 7.43 7.07 6.61 6.61 % Of Sales - 5.41% 4.25% 4.52% 3.92% 4.62% 8.91% 8.17% 3.48% 13.92% 14.06% Manufacturing Exp. - 45.04 57.62 47.95 52.85 24.54 10.46 39.77 170.24 20.17 31.07 % Of Sales - 11.99% 18.55% 19.85% 28.30% 18.10% 11.55% 43.71% 83.76% 42.47% 66.08% General & Admin Exp. - 11.65 11.36 9.43 8.89 6.87 9.05 18.27 6.89 6.67 6.56 % Of Sales - 3.10% 3.66% 3.90% 4.76% 5.07% 10.00% 20.08% 3.39% 14.05% 13.95% Selling & Distn. Exp. - 15.36 14.39 8.80 10.40 8.36 4.56 8.42 6.71 1.46 2.29 % Of Sales - 4.09% 4.63% 3.64% 5.57% 6.17% 5.04% 9.25% 3.30% 3.07% 4.87% Miscellaneous Exp. - 7.20 7.31 5.89 5.27 3.27 3.20 19.01 5.94 2.91 2.29 % Of Sales - 1.92% 2.35% 2.44% 2.82% 2.41% 3.53% 20.89% 2.92% 6.13% 8.10% EBITDA 272.83 275.79 206.69 158.47 101.90 86.23 55.16 -2.01 6.30 9.59 -3.40 EBITDA Margin 69.25% 73.44% 66.53% 65.60% 54.56% 63.60% 60.93% -2.21% 3.10% 20.19% -7.23% Other Income 18.91 18.78 18.99 14.38 5.36 3.21 4.89 17.83 4.48 2.44 19.41 Interest 0.25 0.20 0.30 0.35 0.29 0.07 0.02 0.28 2.19 6.63 10.24 Depreciation 2.85 2.50 2.20 1.97 1.33 0.75 0.81 1.18 1.30 1.39 1.47 PBT 288.64 291.87 223.18 170.53 105.65 88.62 59.22 14.36 7.29 4.00 4.30 Tax 74.04 75.13 56.62 43.36 29.13 24.06 15.76 3.02 4.44 0.87 1.32 Tax Rate 25.65% 25.74% 25.37% 25.43% 27.57% 27.15% 26.61% 21.03% 60.91% 21.75% 30.70% PAT 214.61 216.75 166.56 127.17 76.52 64.56 43.47 11.34 2.85 3.13 2.98 PAT before Minority Interest 214.61 216.75 166.56 127.17 76.52 64.56 43.47 11.34 2.85 3.13 2.98 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% 57.72% 53.61% 52.64% 40.97% 47.61% 48.02% 12.46% 1.40% 6.59% 6.34% PAT Growth 27.11% 30.13% 30.97% 66.19% 18.53% 48.52% 283.33% 297.89% -8.95% 5.03% EPS 16.79 16.96 13.03 9.95 5.99 5.05 3.40 0.89 0.22 0.24 0.23

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 259.95 209.54 179.50 136.18 102.40 101.26 80.38 70.75 69.68 68.03 Share Capital 12.78 12.78 12.84 12.84 12.97 12.97 14.32 14.32 14.32 14.32 Total Reserves 247.17 196.76 166.66 123.34 89.43 88.29 66.06 56.43 55.36 53.71 Non-Current Liabilities 4.29 20.07 75.40 2.69 33.01 38.59 4.85 5.61 14.24 49.82 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 1.89 2.00 13.71 49.12 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 1.35 0.61 0.65 0.12 0.13 0.26 0.28 0.48 0.31 0.45 Current Liabilities 96.94 109.33 83.41 103.03 49.52 28.72 12.78 22.98 121.59 21.81 Trade Payables 13.20 19.36 14.68 15.96 4.18 6.27 4.26 11.30 4.73 1.42 Other Current Liabilities 81.35 89.63 68.39 37.05 1.56 2.09 0.66 7.04 108.73 16.12 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5.00 0.00 Short Term Provisions 2.39 0.34 0.33 50.03 43.77 20.36 7.87 4.64 3.13 4.27 Total Liabilities 361.18 338.94 338.31 241.90 184.93 168.57 98.01 99.34 205.51 139.66 Net Block 14.23 6.48 7.84 4.97 6.34 2.04 1.81 2.09 1.75 2.61 Gross Block 20.75 12.03 14.91 12.72 12.90 11.12 10.78 10.50 9.65 9.62 Accumulated Depreciation 6.52 5.54 7.07 7.75 6.56 9.08 8.97 8.40 7.90 7.01 Non Current Assets 58.92 38.32 62.69 27.55 17.55 19.34 27.19 32.81 41.32 39.53 Capital Work in Progress 0.00 0.73 0.02 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 0.00 5.62 0.12 0.11 0.23 Long Term Loans & Adv. 18.37 10.61 7.92 18.43 11.04 4.75 6.81 17.36 14.57 11.63 Other Non Current Assets 26.24 20.40 46.80 4.00 0.00 0.00 0.13 0.12 3.33 3.06 Current Assets 302.26 300.62 275.62 214.36 167.39 149.23 70.82 66.52 164.19 100.13 Current Investments 149.88 95.49 91.28 13.12 5.44 18.04 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 28.66 57.46 74.92 Sundry Debtors 34.34 27.48 26.34 20.27 17.92 15.07 18.14 10.58 8.99 5.89 Cash & Bank 8.01 41.21 131.19 95.73 61.93 33.48 26.32 9.28 7.88 1.09 Other Current Assets 110.02 7.10 3.30 1.30 82.10 82.64 26.36 18.00 89.87 18.23 Short Term Loans & Adv. 105.57 129.35 23.51 83.94 75.97 82.64 24.79 17.46 89.63 17.29 Net Current Assets 205.32 191.30 192.21 111.33 117.87 120.52 58.04 43.54 42.60 78.32 Total Assets 361.18 338.94 338.31 241.91 184.94 168.57 98.01 99.33 205.51 139.66

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 196.99 120.23 232.95 81.08 29.35 43.25 30.52 24.98 43.30 33.33 PBT 291.87 223.18 170.53 105.65 88.62 59.22 14.36 7.29 4.00 4.30 Adjustment -13.05 -13.04 -6.30 -2.58 -1.42 -0.48 14.39 1.92 8.05 11.93 Changes in Working Capital -9.07 -30.76 112.65 9.00 -35.98 -2.61 5.56 19.21 30.94 14.20 Cash after chg. in Working capital 269.75 179.38 276.87 112.07 51.21 56.13 34.31 28.42 42.99 30.43 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -72.76 -59.16 -43.92 -30.99 -21.86 -12.88 -3.79 -3.44 0.31 2.90 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 -62.78 10.57 -111.02 -48.26 -27.09 -13.52 -4.66 9.34 0.26 0.34 Net Fixed Assets -7.99 2.17 -2.21 0.18 -1.78 -0.34 -0.28 -0.85 -0.03 28.12 Net Investments -54.39 -4.21 -78.16 -7.68 12.60 -12.42 -5.50 -0.01 0.12 -0.12 Others -0.40 12.61 -30.65 -40.76 -37.91 -0.76 1.12 10.20 0.17 -27.66 Cash from Financing Activity -167.85 -138.51 -84.82 -43.49 -2.85 -24.58 -8.59 -31.21 -38.77 -34.47 Net Cash Inflow / Outflow -33.63 -7.71 37.11 -10.66 -0.59 5.15 17.27 3.12 4.79 -0.80 Opening Cash & Equivalents 40.81 48.52 11.41 22.07 22.66 25.96 8.69 5.57 0.78 1.58 Closing Cash & Equivalent 7.18 40.81 48.52 11.41 22.07 31.11 25.96 8.69 5.57 0.78

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 20.34 16.39 13.98 10.60 7.90 78.08 56.14 49.41 48.66 47.51 ROA 61.92% 49.19% 43.83% 35.85% 36.52% 32.61% 11.49% 1.87% 1.81% 1.90% ROE 92.33% 85.63% 80.57% 64.15% 63.40% 47.86% 15.01% 4.06% 4.54% 4.33% ROCE 124.42% 114.89% 108.26% 88.80% 87.10% 64.56% 18.13% 10.27% 8.94% 9.98% Fixed Asset Turnover 22.91 23.06 17.48 14.58 11.29 8.27 8.55 20.17 4.93 1.99 Receivable days 30.05 31.61 35.21 37.31 44.41 66.96 57.60 17.57 57.18 75.34 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 77.33 508.72 696.43 Payable days 0.00 0.00 0.00 0.00 0.00 0.00 48.49 15.67 36.19 41.30 Cash Conversion Cycle 30.05 31.61 35.21 37.31 44.41 66.96 9.11 79.23 529.71 730.46 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.12 0.51 0.94 Interest Cover 1461.83 735.39 490.32 370.27 1218.27 2834.69 51.66 4.33 1.60 1.42

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