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 ₹ 8.66 / 5.40
Stock P/E
Book Value ₹ 79.6
Dividend Yield 0.00 %
ROCE 12.6 %
ROE 13.3 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

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

Cons

Company has low interest coverage ratio.
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 -17.0% over last 3 years.
Contingent liabilities of Rs.678 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 ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
	14.16	407.05	6.52	42.96	31.57	58.84	21.82	16.34	13.08	11.98	4.22	9.92	9.39
	63.81	389.73	124.34	19.25	101.06	316.42	44.81	25.51	25.54	90.76	31.77	29.11	26.61
Operating Profit	-49.65	17.32	-117.82	23.71	-69.49	-257.58	-22.99	-9.17	-12.46	-78.78	-27.55	-19.19	-17.22
OPM %	-350.64%	4.26%	-1,807.06%	55.19%	-220.11%	-437.76%	-105.36%	-56.12%	-95.26%	-657.60%	-652.84%	-193.45%	-183.39%
	19.30	-2.58	18.10	18.69	27.97	-15.24	177.50	0.23	25.57	49.97	0.20	0.71	13.49
Interest	19.22	19.23	10.63	6.61	7.67	4.01	4.27	2.70	1.59	2.08	2.03	2.07	2.28
Depreciation	1.65	1.86	1.47	1.03	1.16	1.01	0.09	0.09	0.08	0.06	0.05	0.06	0.04
Profit before tax	-51.22	-6.35	-111.82	34.76	-50.35	-277.84	150.15	-11.73	11.44	-30.95	-29.43	-20.61	-6.05
Tax %	0.70%	1.42%	-0.06%	0.17%	4.87%	3.00%	8.18%	-0.09%	0.00%	-27.04%	0.00%	0.00%	44.63%
	-51.58	-6.44	-111.75	34.70	-52.80	-286.18	137.87	-11.72	11.44	-22.58	-29.43	-20.61	-8.75
EPS in Rs	-5.30	-0.53	-11.55	3.98	-5.47	-30.22	14.38	-1.22	1.19	-2.35	-3.07	-2.15	-0.92
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	TTM
	1,135	1,421	1,583	1,400	960	1,031	814	262	373	681	140	63	36
	835	1,073	1,261	1,059	632	735	913	423	405	800	561	186	178
Operating Profit	300	349	321	341	328	296	-99	-161	-32	-120	-421	-123	-143
OPM %	26%	25%	20%	24%	34%	29%	-12%	-61%	-8%	-18%	-301%	-194%	-402%
	10	21	44	45	50	108	-1,433	104	93	76	49	253	64
Interest	38	40	35	55	81	77	71	106	55	69	29	11	8
Depreciation	5	7	9	10	10	9	12	10	7	7	5	0	0
Profit before tax	267	323	321	322	287	318	-1,615	-173	-1	-120	-405	119	-87
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	-81
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	-8.49
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:	-68%

Compounded Profit Growth
10 Years:	-9%
5 Years:	-9%
3 Years:	141%
TTM:	47%

Stock Price CAGR
10 Years:	-26%
5 Years:	-24%
3 Years:	-33%
1 Year:	-14%

Return on Equity
10 Years:	4%
5 Years:	-13%
3 Years:	-17%
Last Year:	13%

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	Sep 2025
Equity Capital	92	92	94	94	95	96	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	667
	433	491	364	652	690	592	549	547	480	190	192	111	113
	552	1,295	1,391	1,015	854	1,042	702	827	861	1,041	954	866	913
Total Liabilities	2,193	3,269	3,501	3,676	3,787	4,206	2,497	2,414	2,407	2,260	1,774	1,742	1,788
	1,041	1,214	2,609	2,701	2,633	2,565	920	737	559	356	127	218	199
CWIP	579	1,018	32	26	71	91	89	178	172	43	61	0	0
Investments	8	0	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	1,524	1,590
Total Assets	2,193	3,269	3,501	3,676	3,787	4,206	2,497	2,414	2,407	2,260	1,774	1,742	1,788

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	-39	3
	-787	-1,076	-985	-500	-194	-234	108	-167	-8	261	-34	75
	7	33	-187	238	-33	-177	-154	-110	-130	-352	-11	-85
Net Cash Flow	92	-110	-1	-27	8	-8	5	15	-22	88	-84	-6

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	-1,675
ROCE %	20%	20%	17%	16%	13%	13%	0%	-3%	3%	-4%	-37%	13%

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 ・Standalone data

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

Shareholding Pattern

Numbers in percentages

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
	16.26%	16.26%	16.26%	16.26%	16.26%	16.26%	16.26%	16.26%	16.26%	16.26%	16.26%	16.26%
	2.39%	2.24%	2.06%	1.57%	1.59%	1.65%	2.03%	1.28%	1.28%	1.28%	1.28%	1.28%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%
	81.34%	81.49%	81.67%	82.17%	82.16%	82.08%	81.70%	82.46%	82.45%	82.46%	82.46%	82.45%
No. of Shareholders	59,145	60,319	61,270	64,043	65,994	64,944	64,347	67,147	67,038	66,111	66,043	66,039

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Dec 2025
	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%	82.45%
No. of Shareholders	37,669	47,513	50,154	54,510	55,172	62,776	59,145	65,994	67,038	66,039

* 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