Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Shemaroo Entertain
Join Channel
Consolidated Standalone

Shemaroo Entertain.

₹180.6 -5.5 | 2.9%

Market Cap ₹493 Cr.

Stock P/E -8.7

P/B 0.9

Current Price ₹180.6

Book Value ₹ 195.8

Face Value 10

52W High ₹239.8

Dividend Yield 0%

52W Low ₹ 122

Edit Ratio

Shemaroo Entertain. Research see more...

Stocx User

Digital adoption and industry dynamics should support Shemaroo Entertainment Limited

Overview Inc. Year: 2005Industry: Film Production, Distribution & Entertainment

Shemaroo Entertainment Ltd is a holding agency. The Company is an entertainment agency engaged within the business of motion picture, video and television application distribution activities. The Company is engaged inside the distribution of content material for satellite channels, physical formats and virtual technology, which includes the Mobile, Internet, Broadband, Internet Protocol television and Direct To Home, among others. Its enterprise activities include content material library; distribution systems, along with broadcast syndication, new media, domestic amusement and other distribution platforms; content material licensing, and other commercial enterprise activities. Its Content Library includes over 3,400 titles spanning numerous Hindi movies. The Company also has non-film content and titles in diverse other regional languages, which include Marathi, Gujarati, Punjabi and Bengali, amongst others. Its content material is sent over various Internet video structures, along with YouTube, Hooq, Hotstar, Apple iTunes, Google Play and Spuul.

Read More..

Shemaroo Entertain. Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Shemaroo Entertain. Quarterly Results

#(Fig in Cr.)
Net Sales
Other Income
Total Income
Total Expenditure
Operating Profit
Interest
Depreciation
Exceptional Income / Expenses
Profit Before Tax
Provision for Tax
Profit After Tax
Adjustments
Profit After Adjustments
Adjusted Earnings Per Share

Shemaroo Entertain. Profit & Loss

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
Net Sales 263 323 375 415 477 548 480 305 368 535 677
Other Income 1 1 2 5 2 2 2 1 2 3 5
Total Income 265 325 377 420 479 550 481 306 370 538 682
Total Expenditure 198 235 264 286 336 387 405 291 332 491 680
Operating Profit 66 89 113 133 143 163 77 15 38 47 1
Interest 19 22 23 33 31 26 23 27 25 30 36
Depreciation 3 4 4 4 5 6 7 7 7 5 6
Exceptional Income / Expenses 0 0 0 0 0 0 -11 -0 0 0 0
Profit Before Tax 44 64 86 96 106 132 35 -19 7 13 -40
Provision for Tax 16 22 31 34 37 46 11 -0 0 5 2
Profit After Tax 28 42 55 62 69 86 24 -19 6 7 -43
Adjustments 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 28 42 55 62 69 86 24 -19 6 7 -43
Adjusted Earnings Per Share 0 15.4 20.4 22.8 25.6 31.7 8.8 -7.1 2.4 2.7 -15.7

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 27% 30% 4% 10%
Operating Profit CAGR -98% -59% -64% -34%
PAT CAGR -714% 0% NAN% NAN%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 29% 17% -7% NA%
ROE Average -7% -2% -1% 8%
ROCE Average -0% 3% 3% 13%

Shemaroo Entertain. Balance Sheet

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Shareholder's Funds 177 321 372 433 499 580 600 581 588 596 555
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 10 0 23 13 2 0 24 17 12 13 7
Other Non-Current Liabilities 9 7 7 7 5 7 5 3 1 2 -5
Total Current Liabilities 216 164 219 336 233 255 257 274 288 426 452
Total Liabilities 413 493 621 790 740 843 885 875 888 1036 1008
Fixed Assets 34 29 29 34 33 31 34 27 22 36 44
Other Non-Current Assets 18 27 23 23 39 27 17 9 7 21 19
Total Current Assets 361 436 569 733 668 784 835 839 859 980 945
Total Assets 413 493 621 790 740 843 885 875 888 1036 1008

Shemaroo Entertain. Cash Flow

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Opening Cash & Cash Equivalents 1 1 2 1 1 1 1 0 0 0 0
Cash Flow from Operating Activities -18 -29 -42 -59 145 22 9 -9 42 -14 25
Cash Flow from Investing Activities -3 -10 -4 -4 -14 7 -8 7 -2 -31 -6
Cash Flow from Financing Activities 20 41 45 63 -131 -29 -1 2 -40 45 -19
Net Cash Inflow / Outflow -0 2 -1 0 -0 -0 -0 -0 -0 0 -0
Closing Cash & Cash Equivalent 1 2 1 1 1 1 0 0 0 0 0

Shemaroo Entertain. Ratios

# Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Earnings Per Share (Rs) 0 15.38 20.39 22.79 25.56 31.68 8.75 -7.08 2.37 2.68 -15.66
CEPS(Rs) 15.52 16.73 21.75 24.32 27.42 33.72 11.5 -4.42 4.81 4.59 -13.62
DPS(Rs) 0.5 1.2 1.4 1.4 1.55 1.65 0 0 0 0 0
Book NAV/Share(Rs) 0 118.14 136.85 159.48 183.5 213.46 220.6 213.84 216.15 218.48 202.5
Core EBITDA Margin(%) 24.74 27.22 29.5 31 29.54 29.44 15.66 4.49 9.79 8.27 -0.51
EBIT Margin(%) 24.12 26.47 29.08 31.15 28.87 28.74 12.19 2.45 8.5 7.9 -0.61
Pre Tax Margin(%) 16.82 19.79 22.97 23.18 22.28 24.06 7.31 -6.39 1.78 2.35 -5.96
PAT Margin (%) 10.57 12.93 14.79 14.94 14.57 15.71 4.96 -6.31 1.75 1.36 -6.3
Cash Profit Margin (%) 11.7 14.06 15.77 15.94 15.63 16.72 6.52 -3.94 3.55 2.33 -5.48
ROA(%) 7.83 9.23 9.95 8.78 9.08 10.89 2.75 -2.19 0.73 0.76 -4.17
ROE(%) 16.96 16.77 15.99 15.38 14.91 15.96 4.03 -3.26 1.1 1.23 -7.44
ROCE(%) 21.54 22.65 21.91 19.91 19.26 21.25 7.25 0.9 3.74 4.83 -0.45
Receivable days 146.1 150.59 113.83 130.78 125.98 98.34 90.38 79.83 53.57 61.02 71.51
Inventory Days 238.73 274.16 327.01 387.69 387.33 371.39 499.06 861.63 716.32 492.89 379.29
Payable days 45.02 46.42 27.35 29.75 29.04 33.4 50.49 92.16 83.54 105.74 104.5
PER(x) 0 11.92 14.57 16.58 20.17 12.63 5.77 0 57.04 39.67 0
Price/Book(x) 0 1.55 2.17 2.37 2.81 1.87 0.23 0.31 0.63 0.49 0.7
Dividend Yield(%) 0 0.65 0.47 0.37 0.3 0.41 0 0 0 0 0
EV/Net Sales(x) 0.65 1.86 2.67 3.19 3.36 2.35 0.76 1.41 1.65 1.14 1.07
EV/Core EBITDA(x) 2.57 6.74 8.89 9.91 11.22 7.9 4.77 28.74 16 12.82 505.87
Net Sales Growth(%) 23.45 22.83 15.89 10.65 14.96 14.95 -12.48 -36.38 20.59 45.39 26.53
EBIT Growth(%) 13.55 34.76 27.31 18.52 6.56 14.42 -62.87 -87.21 318.1 35.04 -109.74
PAT Growth(%) 12.79 50.17 32.58 11.75 12.18 23.93 -72.37 -180.9 133.5 12.95 -685.29
EPS Growth(%) 0 0 32.58 11.75 12.18 23.93 -72.37 -180.9 133.5 12.95 -684.34
Debt/Equity(x) 0.85 0.33 0.53 0.68 0.4 0.35 0.38 0.45 0.42 0.54 0.61
Current Ratio(x) 1.67 2.66 2.6 2.18 2.86 3.07 3.25 3.07 2.99 2.3 2.09
Quick Ratio(x) 0.75 0.9 0.85 0.7 0.66 0.72 0.48 0.4 0.5 0.59 0.59
Interest Cover(x) 3.3 3.97 4.76 3.91 4.38 6.14 2.5 0.28 1.26 1.42 -0.11
Total Debt/Mcap(x) 0 0.21 0.24 0.29 0.14 0.19 1.68 1.46 0.67 1.11 0.87

Shemaroo Entertain. Shareholding Pattern

# Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024
Promoter 65.88 65.88 65.88 65.88 65.88 65.88 65.88 65.88 65.77 65.67
FII 0.25 0.23 0.21 0.18 0.18 0.09 0.09 0 0.03 0
DII 0 0 0 0 0 0 0 0.14 0 0
Public 33.87 33.89 33.91 33.94 33.94 34.04 34.04 33.98 34.2 34.32
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Stock is trading at 0.9 times its book value
  • Debtor days have improved from 105.74 to 104.5days.
  • Company has reduced debt.

Cons

  • Company has a low return on equity of -2% over the last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Shemaroo Entertain. News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!