Eros International Media Ltd

₹ 7.81 4.97%

30 Jun 2025

About

Incorporated in 1994, Eros International Media Ltd is in the business of film production, exploitation and distribution^[1]

Key Points

Business Overview:^[1]^[2]^[3]
EIML deals in home entertainment distribution in the domestic market. It deals in Indian film entertainment industry on a vertically integrated studio model controlling content, where it co-produce, acquire and distribute Indian language films in multiple formats worldwide including; theatrical, television syndication & digital platforms, etc.

Website BSE NSE - BZ

Market Cap ₹ 74.9 Cr.
Current Price ₹ 7.81
High / Low ₹ 7.89 / 6.70
Stock P/E
Book Value ₹ -51.1
Dividend Yield 0.00 %
ROCE %
ROE %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Cons

Company has low interest coverage ratio.
The company has delivered a poor sales growth of -35.0% over past five years.
Promoter holding is low: 16.2%
Contingent liabilities of Rs.468 Cr.
Company has high debtors of 5,309 days.

* 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.

Peer comparison

Consumer Discretionary Media, Entertainment & Publication Entertainment Film Production, Distribution & Exhibition

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	385	6	36	3	100	19	12	7	23	4	10	9	6
	366	80	53	51	451	33	14	12	94	23	21	14	82
Operating Profit	18	-74	-17	-48	-350	-13	-2	-5	-71	-19	-11	-6	-76
OPM %	5%	-1,257%	-48%	-1,493%	-350%	-70%	-18%	-68%	-313%	-454%	-112%	-65%	-1,361%
	-6	3	4	13	27	23	0	25	50	0	0	5	18
Interest	20	11	5	7	5	4	3	3	2	3	3	3	3
Depreciation	1	0	-0	0	0	0	0	0	0	0	0	0	0
Profit before tax	-8	-81	-18	-42	-329	5	-5	17	-24	-22	-14	-4	-61
Tax %	0%	0%	0%	6%	2%	229%	0%	0%	-35%	0%	0%	43%	0%
	-8	-81	-18	-45	-335	-7	-5	17	-15	-22	-14	-5	-61
EPS in Rs	-0.87	-8.48	-1.91	-4.66	-34.96	-0.69	-0.52	1.74	-1.59	-2.29	-1.46	-0.53	-6.34
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	1,072	1,179	1,146	708	836	669	244	219	430	145	61	28
	848	972	896	507	649	745	356	195	492	634	152	141
Operating Profit	224	206	250	201	187	-76	-111	24	-63	-489	-91	-112
OPM %	21%	18%	22%	28%	22%	-11%	-45%	11%	-15%	-337%	-150%	-394%
	20	13	18	21	34	-1,223	68	39	22	46	98	23
Interest	40	34	52	75	79	71	109	56	70	28	13	11
Depreciation	7	5	5	6	5	8	6	3	2	1	0	0
Profit before tax	198	181	211	140	137	-1,378	-158	4	-113	-471	-7	-100
Tax %	37%	38%	38%	45%	36%	-16%	7%	0%	0%	2%	51%	2%
	124	113	130	77	87	-1,161	-170	4	-113	-480	-10	-102
EPS in Rs	13.42	12.03	13.89	8.11	9.15	-121.38	-17.72	0.38	-11.81	-50.02	-1.06	-10.62
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	-31%
5 Years:	-35%
3 Years:	-60%
TTM:	-53%

Compounded Profit Growth
10 Years:	%
5 Years:	7%
3 Years:	3%
TTM:	-207%

Stock Price CAGR
10 Years:	-28%
5 Years:	-25%
3 Years:	-33%
1 Year:	21%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	92	94	94	95	96	96	96	96	96	96	96	96
Reserves	937	1,111	1,257	1,347	1,443	284	115	119	6	-474	-484	-586
	472	362	636	708	607	581	582	547	288	216	152	154
	624	844	618	684	911	574	542	571	846	746	720	789
Total Liabilities	2,125	2,411	2,605	2,834	3,056	1,534	1,336	1,333	1,235	584	484	453
	865	2,048	2,127	2,185	2,149	811	696	532	354	82	49	31
CWIP	778	13	1	14	37	59	3	3	0	0	0	0
Investments	20	73	68	55	48	45	45	45	45	0	0	0
	462	278	409	580	822	619	592	752	836	501	434	421
Total Assets	2,125	2,411	2,605	2,834	3,056	1,534	1,336	1,333	1,235	584	484	453

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	761	1,004	231	259	428	127	209	99	414	-4	29	21
	-889	-852	-470	-262	-259	-4	-100	-2	8	33	32	-23
	13	-162	224	6	-170	-125	-102	-104	-348	-100	-65	2
Net Cash Flow	-115	-10	-16	3	-1	-2	8	-7	75	-72	-4	-0
Free Cash Flow	-113	1,004	-225	-5	185	90	100	73	418	29	74	13
CFO/OP	364%	499%	109%	153%	254%	-206%	-209%	450%	-714%	1%	-34%	-20%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	78	43	84	227	291	287	688	1,040	614	992	2,298	5,309
Inventory Days										365
Days Payable										14,722
Cash Conversion Cycle	78	43	84	227	291	287	688	1,040	614	-13,365	2,298	5,309
Working Capital Days	-156	-225	-179	-254	-196	-311	-628	-158	-10	-500	-1,070	-3,358
ROCE %	17%	14%	15%	10%	10%	-2%	-6%	8%	-8%	-390%

Insights

In beta

Mar 2014

Mar 2015

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Number of Employees
Number

xxx	xxx	xxx	xxx	xxx	xxx	xxx	xxx	xxx	xxx	xx
	x,xxx	x,xxx	x,xxx	x,xxx	x,xxx	x,xxx	x,xxx	x,xxx	x,xxx	x,xxx
	xx	xx	xx	xx	xx	xx	xx			x	x

Please log in to see hidden values.

Film Library Size (Owned Titles)
Number of Films

Number of Films Released (Annual)
Number of Films

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	16.26%	16.26%	16.26%	16.26%	16.26%	16.26%	16.26%	16.26%	16.26%	16.26%	16.26%	16.26%
	2.24%	2.06%	1.57%	1.59%	1.65%	2.03%	1.28%	1.28%	1.28%	1.28%	1.28%	1.28%
	0.00%	0.00%	0.00%	0.00%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%
	81.49%	81.67%	82.17%	82.16%	82.08%	81.70%	82.46%	82.45%	82.46%	82.46%	82.45%	82.46%
No. of Shareholders	60,319	61,270	64,043	65,994	64,944	64,347	67,147	67,038	66,111	66,043	66,039	66,024

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	73.34%	60.14%	62.39%	62.31%	62.15%	48.07%	16.26%	16.26%	16.26%	16.26%
	10.94%	4.98%	6.14%	0.42%	11.30%	8.22%	2.39%	1.59%	1.28%	1.28%
	0.11%	0.48%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	0.01%
	0.00%	0.00%	0.00%	0.00%	0.01%	0.01%	0.00%	0.00%	0.00%	0.00%
	15.62%	34.40%	31.48%	37.27%	26.53%	43.70%	81.34%	82.16%	82.45%	82.46%
No. of Shareholders	37,669	47,513	50,154	54,510	55,172	62,776	59,145	65,994	67,038	66,024

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Eros International Media Ltd

Eros International Media Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings

Concalls