Subscribe

Imagicaaworld Entertainment Limited (IMAGICAA.NS)

INR48.14 +1.13 (+2.40%)
IN NSE Technology Media & Entertainment
Address Lotus Business Park 400053
Mumbai, IN
CEO Dhimant Bakshi
Website imagicaaworld.com
IPO 2015-04-06
ISIN INE172N01012

Explore sections of this company profile

Also trades on Bombay Stock Exchange · IMAGICAA.BO (INR) National Stock Exchange of India · IMAGICAA.NS (INR)
Description

Imagicaaworld Entertainment Limited, established in 2010 and based in Mumbai, India, specializes in the development and management of themed entertainment complexes throughout the country. Its operations are diversified across several revenue streams, including ticket admissions, food and beverage sales, retail merchandise, accommodation services, and various other activities. The company's core offerings include theme, water, and snow parks, all proudly operating under its prominent Imagicaa brand. Complementing these attractions, Imagicaaworld also manages the 287-room Novotel Imagicaa hotel. Additionally, the company owns and operates an extensive range of dining establishments, from popular food courts like Roberto's to specialty restaurants and bars, alongside numerous retail outlets selling branded apparel, souvenirs, and soft toys. Beyond its entertainment ventures, Imagicaaworld is also involved in real estate development. The company adopted its current name in April 2020, having previously been known as Adlabs Entertainment Limited.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR48.14 +1.13 (+2.40%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
908.5K
Beta
0.20
Float Shares
126.91M
Free Float %
22.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.21% -3.77% -10.30% -8.36% -13.44% -8.20% -33.89% -5.40% +501.84% -48.51% -77.98%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
48.14
DCF (Unlevered) 212.37 +341.2%
DCF (Levered) 64.66 +34.3%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.07
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
3 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • ✗
    Revenue growth Media & Entertainment: +19.4%
    -8.9% Q1'26: -2.7% (vs Q1'25)
  • ✗
    EPS growth Media & Entertainment: +23.8%
    -99.3% Q1'26: -96.6% (vs Q1'25)
  • ✓
    FCF margin FCF growth · Media & Entertainment: +56.9%
    +8.9% Q1'26: +25.1% (vs Q1'25)
  • ✗
    EBIT margin Media & Entertainment: +5.3%
    +4.8% Q1'26: +6.7% (vs Q1'25)
  • ✗
    ROIC Media & Entertainment: +2.9%
    +0.7% Q1'26: +0.9% (vs Q1'25)
  • ✗
    Share dilution Media & Entertainment: +0.0%
    +18.5% Q1'26: -26.1% (vs Q1'25)
  • ✗
    Debt / EBITDA Net debt/EBITDA · Media & Entertainment: 1.38×
    2.95× Q1'26: 2.83× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
▶ WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.97) × ERP
WACC = 89% × Ke + 11% × Kd (5.8%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 211.08 Current price: 48.14
Enterprise Value: — Equity Value: — Terminal Value: — TV as % of EV: —

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2016
actual 		Mar 2017
actual 		Mar 2018
actual 		Mar 2019
actual 		Mar 2020
actual 		Mar 2021
actual 		Mar 2022
actual 		Mar 2023
actual 		Mar 2024
actual 		Mar 2025
actual 		Mar 2026
1 Rev. Ana.
1 EPS Ana. 		Mar 2027
1 Rev. Ana.
1 EPS Ana. 		Mar 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
2.52B
est: 2.57B (-1.9%)
2.39B
est: 2.14B (+11.7%)
2.36B
est: 2.36B (0.0%)
2.40B
est: 2.57B (-6.6%)
2.00B
est: 2.14B (-6.5%)
219.58M
est: 2.36B (-90.7%)
720.44M
est: 2.88B (-75.0%)
2.51B
est: 3.28B (-23.6%)
2.60B
est: 2.64B (-1.4%)
4.10B
est: 4.06B (+0.9%)
3.70B
3.70B – 3.70B
-8.9% YoY
4.95B
4.95B – 4.95B
+33.7% YoY
5.56B
5.56B – 5.56B
+12.4% YoY
EBITDA
405.01M
est: 1.24B (-67.4%)
612.06M
est: 1.03B (-40.8%)
613.10M
est: -1.61B (+138.2%)
532.34M
est: 1.24B (-57.2%)
-1.46B
est: 1.03B (-241.0%)
-108.57M
est: 1.14B (-109.5%)
333.69M
est: 1.39B (-76.0%)
3.05B
est: 1.58B (+92.2%)
6.24B
est: 1.27B (+389.9%)
1.83B
est: 1.96B (-6.8%)
1.79B
1.79B – 1.79B
-8.9% YoY
2.39B
2.39B – 2.39B
+33.7% YoY
2.69B
2.69B – 2.69B
+12.4% YoY
EBIT
-474.15M
est: 141.64M (-434.7%)
-341.05M
est: 117.78M (-389.6%)
-312.72M
est: -459.29M (+31.9%)
-513.83M
est: 141.64M (-462.8%)
-2.47B
est: 117.78M (-2,196.1%)
-1.06B
est: 130.06M (-918.6%)
-580.96M
est: 158.62M (-466.2%)
2.14B
est: 180.53M (+1,083.5%)
5.45B
est: 145.14M (+3,652.1%)
938.70M
est: 223.68M (+319.7%)
203.70M
203.70M – 203.70M
-8.9% YoY
272.45M
272.45M – 272.45M
+33.7% YoY
306.24M
306.24M – 306.24M
+12.4% YoY
Net Income
-1.03B
est: -5.30B (+80.5%)
-1.18B
est: -9.18B (+87.1%)
-1.56B
est: -989.30M (-58.0%)
-3.48B
est: -5.30B (+34.4%)
-3.97B
est: -9.18B (+56.7%)
-2.69B
est: -9.45B (+71.6%)
-2.44B
est: -6.76B (+63.9%)
3.57B
est: -5.10B (+170.0%)
5.41B
est: 268.43M (+1,915.2%)
771.73M
est: 763.68M (+1.1%)
127.28M
127.28M – 127.28M
-83.3% YoY
1.97B
1.97B – 1.97B
+1,450.0% YoY
2.35B
2.35B – 2.35B
+19.4% YoY
SGA
21.67M
est: 415.54M (-94.8%)
357.37M
est: 345.54M (+3.4%)
334.30M
est: 1.10B (-69.6%)
416.59M
est: 415.54M (+0.3%)
334.06M
est: 345.54M (-3.3%)
39.13M
est: 381.55M (-89.7%)
60.37M
est: 465.36M (-87.0%)
221.61M
est: 529.62M (-58.2%)
252.62M
est: 425.80M (-40.7%)
1.48B
est: 656.21M (+124.9%)
597.60M
597.60M – 597.60M
-8.9% YoY
799.27M
799.27M – 799.27M
+33.7% YoY
898.42M
898.42M – 898.42M
+12.4% YoY
EPS
-12.92
est: -9.88 (-30.8%)
-14.80
est: -17.10 (+13.5%)
-18.85
est: -17.60 (-7.1%)
-6.47
est: -9.88 (+34.5%)
-7.39
est: -17.10 (+56.8%)
-5.00
est: -17.60 (+71.6%)
-4.54
est: -12.60 (+64.0%)
10.55
est: -9.50 (+211.1%)
11.48
est: 0.50 (+2,196.0%)
1.43
est: 1.20 (+19.2%)
0.20
0.20 – 0.20
-83.3% YoY
3.10
3.10 – 3.10
+1,450.0% YoY
3.70
3.70 – 3.70
+19.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-21 B 3/5 4/5 2/5 3/5 3/5 1/5 3/5
2026-05-20 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-19 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-18 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-15 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-14 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-13 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-12 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-11 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-08 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-07 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-06 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-05 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-04 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-30 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-29 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-28 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-27 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-24 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-23 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-22 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-21 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-20 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-17 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-16 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-42.91M
OE per share TTM
0.04
Owner's Yield
-0.25%
Maintenance CapEx ratio
—
Maint CapEx / Avg PPE
427.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
—
Total invested
—
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 1 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 State Street SPDR S&P Emerging Markets Small Cap ETF EWX 0.01% 52.1K 0.65%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
298.7K
Shares Outstanding
565.86M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Aniruddh Kalia Vice President of Sales — male
Dhimant Bakshi Chief Executive Officer & Chief Marketing Officer — male
Jai Manish Malpani MD & Executive Director — male
Mayuresh Kore Chief Financial Officer & Head of Legal — male
Prashantkumar Jadhav Head of Operations — male
Reshma Vishwanath Poojari Company Secretary & Compliance Officer — female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits

Related companies

Largest companies in Media & Entertainment