Radaan Mediaworks India Limited

RADAAN.NS

RADAAN.NSRadaan Mediaworks India Limited IN flag

National Stock Exchange of India

4.88

INR

-0.26

(-5.06%)

0.06EPS

81.33P/E

264.31MMarket Cap

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

ISIN

INE874F01027

CUSIP

Y7174U119

Return %

Stock

S&P500

150.26

9.99

275.38

59.68

388.00

94.43

Use logarithmic scale

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	TTM
Revenue per Share	5.91	5.85	6.56	5.98	5.69	5.38	5.18	1.88	1.73	1.82	2.3	3.94	4.19	4.39
Basic EPS, GAAP	0.19	0.15	0.2	0.16	0.19	0.14	-1.47	-1.62	-1.36	-0.8	-0.31	-0.08	0.06	0.06
Free Cash Flow per Basic Share	-0.16	0.58	-0.14	-0.16	0.06	0.45	0.29	-0.06	-0.27	-0.32	-0.28	0.59	1.54	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	1.74	1.89	2.07	2.23	1.87	2	0.54	-1.09	-2.46	-3.25	-3.57	-3.56	1.98	2.08
Tangible Book Value per Share	3.12	3.27	3.46	2.26	2.43	2.56	1.21	0.14	-1.07	-1.87	-2.18	-2.17	-2.09	-2.19
Basic Weighted Avg Shares	54	54	54	54	54	54	54	54	54	54	54	54	55	52
Sales/Revenue/Turnover	320	317	355	324	308	291	280	102	94	99	124	213	229	229
Operating Margin (%)	6.36	5.74	6.62	6.49	6.87	6.41	-23.8	-72.5	-59.46	-36.88	5.58	11.93	11.87	11.87
Depreciation Expense	10	6	6	6	5	6	5	6	5	3	1	1	- -	- -
Net Income, GAAP	11	8	11	9	10	7	-80	-88	-74	-43	-17	-5	3	3
Effective Tax Rate (%)	- -	- -	1.89	5.3	5.68	14.06	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	3.28	2.56	3.12	2.71	3.32	2.56	-28.42	-86.22	-78.94	-43.88	-13.59	-2.11	1.43	1.43
Working Capital	47	28	40	18	7	9	-64	-97	-128	-118	-98	-75	-206	-206
LT Debt	2	- -	8	6	4	2	85	116	177	205	230	253	162	162
Total Equity	170	178	188	167	177	184	104	16	-58	-101	-118	-117	-114	-114
Return on Invested Capital (%)	- -	- -	9.37	8.36	8.15	6.17	- -	- -	- -	- -	- -	- -	- -	- -
Return on Capital (%)	- -	- -	12.64	11.04	10.48	8.88	- -	- -	- -	- -	- -	- -	- -	- -
Return on Common Equity (%)	11.78	8.22	10.32	7.54	9.2	7.11	-115.89	- -	- -	- -	- -	-4.16	- -	26.9

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	1.54%	20.39%	7.19%
Net Income, GAAP	-155.27%	-72.86%	-172.69%
Free Cash Flow	57.13%	36.19%	164.39%
Total Cash Common Dividend	- -	- -	- -
Total Equity	-50.31%	-74.77%	-2.77%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Company Description

CEO: Ms. Radha Radikaa Sarathkumar
Full Time Employees: 25
Sector: Communication Services
Industry: Entertainment
Address: No. 14, Jayammal Road Chennai India 600018
IPO Date: Mar 3, 2003
Website: radaan.tv
Similar Companies: HYBE Co., Ltd. (352820.KS)
Endeavor Group Holdings, Inc. (EDR)
Paramount Global (PARAP)
Cinevista Limited (CINEVISTA.BO)
American Films, Inc. (AMFL)
Bowlero Corp. (BOWL)
Business: Radaan Mediaworks India Limited operates in the media and entertainment industry in India. The company is involved in the production of content for tele-serials/films, digital content, web series, events, game shows, etc.; distribution of films; theatrical play activities; and setting up of training courses, such as acting, dance, martial arts, yoga, etc. It produces serials in Tamil, Telugu, Malayalam, Hindi, Gujarati, and Kannada languages. Radaan Mediaworks India Limited was founded in 1994 and is based in Chennai, India.

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	TTM
Revenue per Share	5.91	5.85	6.56	5.98	5.69	5.38	5.18	1.88	1.73	1.82	2.3	3.94	4.19	4.39
Basic EPS, GAAP	0.19	0.15	0.2	0.16	0.19	0.14	-1.47	-1.62	-1.36	-0.8	-0.31	-0.08	0.06	0.06
Free Cash Flow per Basic Share	-0.16	0.58	-0.14	-0.16	0.06	0.45	0.29	-0.06	-0.27	-0.32	-0.28	0.59	1.54	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	1.74	1.89	2.07	2.23	1.87	2	0.54	-1.09	-2.46	-3.25	-3.57	-3.56	1.98	2.08
Tangible Book Value per Share	3.12	3.27	3.46	2.26	2.43	2.56	1.21	0.14	-1.07	-1.87	-2.18	-2.17	-2.09	-2.19
Basic Weighted Avg Shares	54	54	54	54	54	54	54	54	54	54	54	54	55	52
Sales/Revenue/Turnover	320	317	355	324	308	291	280	102	94	99	124	213	229	229
Operating Margin (%)	6.36	5.74	6.62	6.49	6.87	6.41	-23.8	-72.5	-59.46	-36.88	5.58	11.93	11.87	11.87
Depreciation Expense	10	6	6	6	5	6	5	6	5	3	1	1	- -	- -
Net Income, GAAP	11	8	11	9	10	7	-80	-88	-74	-43	-17	-5	3	3
Effective Tax Rate (%)	- -	- -	1.89	5.3	5.68	14.06	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	3.28	2.56	3.12	2.71	3.32	2.56	-28.42	-86.22	-78.94	-43.88	-13.59	-2.11	1.43	1.43
Working Capital	47	28	40	18	7	9	-64	-97	-128	-118	-98	-75	-206	-206
LT Debt	2	- -	8	6	4	2	85	116	177	205	230	253	162	162
Total Equity	170	178	188	167	177	184	104	16	-58	-101	-118	-117	-114	-114
Return on Invested Capital (%)	- -	- -	9.37	8.36	8.15	6.17	- -	- -	- -	- -	- -	- -	- -	- -
Return on Capital (%)	- -	- -	12.64	11.04	10.48	8.88	- -	- -	- -	- -	- -	- -	- -	- -
Return on Common Equity (%)	11.78	8.22	10.32	7.54	9.2	7.11	-115.89	- -	- -	- -	- -	-4.16	- -	26.9

	Sep'25	Dec'25	Mar'25
ST Debt	100	- -	131
LT Borrowings	195	- -	162
LT Finance Leases	- -	- -	- -
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	54	- -	54
Market Capitalization	195	379	187

Radaan Mediaworks India Limited

Growth Rates

(avg. rate of change)

Company Description

Growth Rates

(avg. rate of change)

Working Capital

Capital Structure

Quarterly Earnings Per Share

Year

Quarterly Revenue

Year

Quarterly Dividends Per Share

Year

	Sep'25	Dec'25	Mar'25
Total Current Assets	53	- -	32
Accounts Receivable, Net	43	- -	7
Cash, Cash Equivalents & STI	1	- -	8
Inventories	8	- -	17
Total Current Liabilities	219	- -	239
Payables & Accruals	- -	- -	- -
ST Debt	100	- -	131
Deferred Revenue	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2023	-0.24	-0.21	-0.27	- -	-0.31
2024	-0.18	-0.29	-0.21	- -	-0.08
2025	0.1	0.05	- -	- -	0.06