Eros International Media Ltd

Eros Intl.Media Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Eros International Media Ltd

₹ 7.81 4.97%
30 Jun 2025
erosintl.com BSE: 533261 NSE: EROSMEDIA
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 ₹ 22.3 / 5.40
  • Stock P/E 0.65
  • Book Value ₹ 79.8
  • Dividend Yield 0.00 %
  • ROCE 15.2 %
  • ROE 16.5 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Stock is trading at 0.10 times its book value

Cons

  • The company has delivered a poor sales growth of -40.0% over past five years.
  • Promoter holding is low: 16.2%
  • Company has a low return on equity of -16.2% over last 3 years.
  • Contingent liabilities of Rs.678 Cr.
  • Earnings include an other income of Rs.253 Cr.
  • Company has high debtors of 2,187 days.
  • Promoter holding has decreased over last 3 years: -31.8%

* 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 ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
68 37 223 14 407 7 43 32 59 22 16 13 12
42 76 271 64 390 124 19 101 316 45 26 26 91
Operating Profit 26 -39 -48 -50 17 -118 24 -69 -258 -23 -9 -12 -79
OPM % 39% -107% -22% -351% 4% -1,807% 55% -220% -438% -105% -56% -95% -658%
19 30 29 19 -3 18 19 28 -15 178 0 26 50
Interest 12 15 15 19 19 11 7 8 4 4 3 2 2
Depreciation 2 2 2 2 2 1 1 1 1 0 0 0 0
Profit before tax 32 -26 -36 -51 -6 -112 35 -50 -278 150 -12 11 -31
Tax % 39% -1% -0% 1% 1% -0% 0% 5% 3% 8% -0% 0% -27%
20 -26 -36 -52 -6 -112 35 -53 -286 138 -12 11 -23
EPS in Rs 1.31 -2.72 -3.60 -5.30 -0.53 -11.55 3.98 -5.47 -30.22 14.38 -1.22 1.19 -2.35
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
1,135 1,421 1,583 1,400 960 1,031 814 262 373 681 140 63
835 1,073 1,261 1,059 632 735 913 423 405 800 561 187
Operating Profit 300 349 321 341 328 296 -99 -161 -32 -120 -421 -123
OPM % 26% 25% 20% 24% 34% 29% -12% -61% -8% -18% -301% -195%
10 21 44 45 50 108 -1,433 104 93 76 49 253
Interest 38 40 35 55 81 77 71 106 55 69 29 11
Depreciation 5 7 9 10 10 9 12 10 7 7 5 0
Profit before tax 267 323 321 322 287 318 -1,615 -173 -1 -120 -405 119
Tax % 28% 24% 25% 24% 20% 16% -13% 5% 697% 0% 3% 3%
193 247 242 243 231 266 -1,401 -181 -9 -120 -416 115
EPS in Rs 21.71 26.71 25.50 27.43 24.15 28.17 -146.94 -18.80 -0.79 -12.15 -43.25 11.99
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: -27%
5 Years: -40%
3 Years: -45%
TTM: -55%
Compounded Profit Growth
10 Years: -7%
5 Years: -5%
3 Years: 156%
TTM: 128%
Stock Price CAGR
10 Years: -33%
5 Years: -17%
3 Years: -40%
1 Year: -64%
Return on Equity
10 Years: 4%
5 Years: -12%
3 Years: -16%
Last Year: 17%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 92 92 94 94 95 96 96 96 96 96 96 96
Reserves 1,117 1,390 1,652 1,915 2,148 2,477 1,151 944 970 932 532 670
433 491 364 652 690 592 549 547 480 190 192 111
552 1,295 1,391 1,015 854 1,042 702 827 861 1,041 954 857
Total Liabilities 2,193 3,269 3,501 3,676 3,787 4,206 2,497 2,414 2,407 2,260 1,774 1,734
1,041 1,214 2,609 2,701 2,633 2,565 920 737 559 356 127 218
CWIP 579 1,018 32 26 71 91 89 178 172 43 61 0
Investments 8 0 0 0 0 0 0 0 0 0 0 0
566 1,036 859 949 1,083 1,551 1,488 1,499 1,677 1,860 1,586 1,515
Total Assets 2,193 3,269 3,501 3,676 3,787 4,206 2,497 2,414 2,407 2,260 1,774 1,734

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
872 933 1,170 235 235 402 51 292 116 179 -21
-787 -1,076 -985 -500 -194 -234 108 -167 -8 261 -34
7 33 -187 238 -33 -177 -154 -110 -130 -352 -29
Net Cash Flow 92 -110 -1 -27 8 -8 5 15 -22 88 -84

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 66 135 92 136 266 281 248 667 593 348 1,071 2,187
Inventory Days 9 365
Days Payable 927 19,546
Cash Conversion Cycle 66 135 -826 136 266 281 248 667 593 348 -18,110 2,187
Working Capital Days -135 -181 -225 -156 -150 -150 -265 -852 -337 -106 -945 -1,725
ROCE % 20% 20% 17% 16% 13% 13% 0% -3% 3% -4% -37% 15%

Shareholding Pattern

Numbers in percentages

Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
48.07% 48.05% 16.26% 16.26% 16.26% 16.26% 16.26% 16.26% 16.26% 16.26% 16.26% 16.26%
5.83% 2.34% 2.39% 2.24% 2.06% 1.57% 1.59% 1.65% 2.03% 1.28% 1.28% 1.28%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% 0.01% 0.01% 0.01% 0.01%
46.10% 49.61% 81.34% 81.49% 81.67% 82.17% 82.16% 82.08% 81.70% 82.46% 82.45% 82.46%
No. of Shareholders 61,55561,61659,14560,31961,27064,04365,99464,94464,34767,14767,03866,111

* 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.

Documents

Announcements

Annual reports

Credit ratings

Concalls

  • Feb 2017
    Transcript
    Notes
    PPT
  • Sep 2016
    Transcript
    Notes
    PPT
  • May 2016
    Transcript
    Notes
    PPT