Eros International Media Ltd

₹ 15.2 -0.39%

12 Dec - close price

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 ₹ 146 Cr.
Current Price ₹ 15.2
High / Low ₹ 29.4 / 13.9
Stock P/E
Book Value ₹ 65.5
Dividend Yield 0.00 %
ROCE -36.6 %
ROE -50.1 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Stock is trading at 0.23 times its book value

Cons

Company has low interest coverage ratio.
The company has delivered a poor sales growth of -32.9% over past five years.
Promoter holding is low: 16.2%
Company has a low return on equity of -18.4% over last 3 years.
Contingent liabilities of Rs.659 Cr.
Company has high debtors of 1,071 days.
Promoter holding has decreased over last 3 years: -32.8%

* 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

Sector: Entertainment Industry: Entertainment / Electronic Media Software

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
	108	20	64	222	68	37	223	14	407	7	43	32	59
	200	57	112	193	42	76	271	64	390	124	19	101	316
Operating Profit	-93	-38	-49	29	26	-39	-48	-50	17	-118	24	-69	-258
OPM %	-86%	-192%	-77%	13%	39%	-107%	-22%	-351%	4%	-1,807%	55%	-220%	-438%
	11	20	42	11	19	30	29	19	-3	18	19	28	-15
Interest	24	24	6	13	12	15	15	19	19	11	7	8	4
Depreciation	3	2	2	2	2	2	2	2	2	1	1	1	1
Profit before tax	-109	-44	-15	25	32	-26	-36	-51	-6	-112	35	-50	-278
Tax %	11%	-2%	-14%	-7%	39%	-1%	-0%	1%	1%	-0%	0%	5%	3%
	-120	-43	-13	27	20	-26	-36	-52	-6	-112	35	-53	-286
EPS in Rs	-12.71	-4.26	-1.35	3.52	1.31	-2.72	-3.60	-5.30	-0.53	-11.55	3.98	-5.47	-30.22
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	1,068	1,135	1,421	1,583	1,400	960	1,031	814	262	373	681	140
	839	835	1,073	1,261	1,059	632	735	913	423	405	800	561
Operating Profit	228	300	349	321	341	328	296	-99	-161	-32	-120	-421
OPM %	21%	26%	25%	20%	24%	34%	29%	-12%	-61%	-8%	-18%	-301%
	4	10	21	44	45	50	108	-1,433	104	93	76	50
Interest	9	38	40	35	55	81	77	71	106	55	69	29
Depreciation	6	5	7	9	10	10	9	12	10	7	7	5
Profit before tax	217	267	323	321	322	287	318	-1,615	-173	-1	-120	-405
Tax %	28%	28%	24%	25%	24%	20%	16%	-13%	5%	697%	0%	3%
	156	193	247	242	243	231	266	-1,401	-181	-9	-120	-416
EPS in Rs	16.81	21.71	26.71	25.50	27.43	24.15	28.17	-146.94	-18.80	-0.79	-12.15	-43.25
Dividend Payout %	9%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	-19%
5 Years:	-33%
3 Years:	-19%
TTM:	-79%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	-256%

Stock Price CAGR
10 Years:	-27%
5 Years:	3%
3 Years:	-7%
1 Year:	-37%

Return on Equity
10 Years:	4%
5 Years:	-9%
3 Years:	-18%
Last Year:	-50%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Equity Capital	92	92	92	94	94	95	96	96	96	96	96	96
Reserves	895	1,117	1,390	1,652	1,915	2,148	2,477	1,151	944	970	932	532
	403	433	491	364	652	690	592	549	547	480	190	192
	413	552	1,295	1,391	1,015	854	1,042	702	827	861	1,041	945
Total Liabilities	1,803	2,193	3,269	3,501	3,676	3,787	4,206	2,497	2,414	2,407	2,260	1,765
	792	1,041	1,214	2,609	2,701	2,633	2,565	920	737	559	356	188
CWIP	439	579	1,018	32	26	71	91	89	178	172	43	0
Investments	8	8	0	0	0	0	0	0	0	0	0	0
	564	566	1,036	859	949	1,083	1,551	1,488	1,499	1,677	1,860	1,577
Total Assets	1,803	2,193	3,269	3,501	3,676	3,787	4,206	2,497	2,414	2,407	2,260	1,765

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	648	872	933	1,170	235	235	402	51	292	116	179	-21
	-668	-787	-1,076	-985	-500	-194	-234	108	-167	-8	261	-49
	-64	7	33	-187	238	-33	-177	-154	-110	-130	-352	-29
Net Cash Flow	-84	92	-110	-1	-27	8	-8	5	15	-22	88	-99

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	73	66	135	92	136	266	281	248	667	593	348	1,071
Inventory Days				9								0
Days Payable				927
Cash Conversion Cycle	73	66	135	-826	136	266	281	248	667	593	348	1,071
Working Capital Days	14	-43	-96	-185	-44	28	11	-58	-116	75	-5	-417
ROCE %	17%	20%	20%	17%	16%	13%	13%	0%	-3%	3%	-4%	-37%

Shareholding Pattern

Numbers in percentages

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	48.07%	48.07%	48.07%	48.07%	48.05%	16.26%	16.26%	16.26%	16.26%	16.26%	16.25%	16.26%
	8.07%	8.22%	6.58%	5.83%	2.34%	2.39%	2.24%	2.06%	1.57%	1.59%	1.65%	2.03%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	0.01%
	0.01%	0.01%	0.01%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	43.85%	43.70%	45.34%	46.10%	49.61%	81.34%	81.49%	81.67%	82.17%	82.16%	82.08%	81.70%
No. of Shareholders	68,988	62,776	64,023	61,555	61,616	59,145	60,319	61,270	64,043	65,994	64,944	64,347

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
	73.34%	60.14%	62.39%	62.31%	62.15%	48.07%	16.26%	16.26%	16.26%
	10.94%	4.98%	6.14%	0.42%	11.30%	8.22%	2.39%	1.59%	2.03%
	0.11%	0.48%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%
	0.00%	0.00%	0.00%	0.00%	0.01%	0.01%	0.00%	0.00%	0.00%
	15.62%	34.40%	31.48%	37.27%	26.53%	43.70%	81.34%	82.16%	81.70%
No. of Shareholders	37,669	47,513	50,154	54,510	55,172	62,776	59,145	65,994	64,347

* 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

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings

Concalls