(Because roller coasters shouldn’t be in the financial statements)
1. At a Glance
Imagicaaworld — India’s “global scale” theme park at Khopoli — is more than just rides; it’s a corporate turnaround story after the Malpani Group takeover in FY23. Today, the company boasts a ₹3,427 Cr market cap, EBITDA margins near 49% in Q1 FY26, and a P/E of 61.3 (because apparently the market thinks this is Disney with extra samosas). But FY26 Q1 revenue fell ~20% YoY and PAT dropped ~33%, so it’s not all fireworks and parade floats.
2. Introduction
If you’ve driven down the Mumbai-Pune Expressway, you’ve seen the billboards: Imagicaa, with promises of snow, water slides, roller coasters, and a Novotel hotel. Financially, it’s been more like a haunted house — thrilling highs, terrifying lows.
Post-COVID, visitor numbers rebounded, debt was reduced (₹1,046 Cr in FY23 → ₹167 Cr in FY25), and new capex was launched (Indore water park). But the company still runs high fixed costs, seasonal revenues, and erratic profitability thanks to dependence on weekends, holidays, and weather gods.
3. Business Model (WTF Do They Even Do?)
Segments:
- Theme Park – The core attraction with rides, entertainment, and events.
- Water Park – Seasonal cash cow in summer months.
- Snow Park – Niche
- draw, helps in monsoon/winter.
- Hospitality – Novotel Imagicaa Khopoli for stay-and-play guests.
- New Expansion – Indore water park (FY26 launch).
Revenue comes from ticketing, food & beverages, merchandise, and hotel bookings. Fixed costs dominate — power, staff, maintenance — meaning volume swings hit margins fast.
4. Financials Overview
TTM Revenue: ₹374 Cr
TTM PAT: ₹55.9 Cr
EPS (TTM): ₹0.99
P/E: 61.3
ROE: 7.69%
ROCE: 7.75%
Q1 FY26 Snapshot:
- Revenue: ₹148 Cr (-19.5% YoY)
- EBITDA: ₹73 Cr (49% margin)
- PAT: ₹44 Cr (-33.5% YoY)
High margins come from operating leverage — but the reverse also applies.
5. Valuation (Fair Value RANGE only)
P/E Method
- EPS: ₹0.99
- Sector median P/E: ~30.6
- FV Range (P/E 25–35) = ₹25 – ₹35
EV/EBITDA Method
- EBITDA (TTM): ₹138 Cr
- Net Debt: ~₹100 Cr
- EV: ₹3,527 Cr
- EV/EBITDA = 25.5 (sector ~15–20) → FV ≈ ₹45 – ₹60
