Shemaroo Entertainment Ltd
Incorporated in 2005, Shemaroo Entertainment Ltd is engaged in distribution of content for Broadcasting of Satellite Channels, Physical Formats and Digital Technologies like Mobile, Internet, Broadband, IPTV and DTH[1]
- Market Cap ₹ 305 Cr.
- Current Price ₹ 112
- High / Low ₹ 215 / 88.4
- Stock P/E
- Book Value ₹ 172
- Dividend Yield 0.00 %
- ROCE -9.82 %
- ROE -17.1 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.64 times its book value
- Debtor days have improved from 72.6 to 57.1 days.
Cons
- Company has low interest coverage ratio.
- Company has a low return on equity of -7.16% over 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.
Peer comparison
Sector: Entertainment Industry: Entertainment / Electronic Media Software
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
263 | 323 | 375 | 415 | 477 | 548 | 480 | 305 | 368 | 535 | 677 | 650 | |
198 | 235 | 264 | 286 | 336 | 387 | 405 | 291 | 331 | 488 | 679 | 736 | |
Operating Profit | 66 | 88 | 111 | 129 | 141 | 161 | 75 | 14 | 37 | 47 | -2 | -85 |
OPM % | 25% | 27% | 30% | 31% | 30% | 29% | 16% | 4% | 10% | 9% | -0% | -13% |
1 | 1 | 2 | 5 | 2 | 2 | -9 | 1 | 1 | 0 | 4 | 9 | |
Interest | 19 | 22 | 23 | 33 | 31 | 26 | 23 | 27 | 25 | 30 | 36 | 37 |
Depreciation | 3 | 4 | 4 | 4 | 5 | 6 | 7 | 7 | 7 | 5 | 6 | 6 |
Profit before tax | 44 | 64 | 86 | 96 | 106 | 132 | 35 | -19 | 7 | 13 | -40 | -119 |
Tax % | 37% | 35% | 36% | 36% | 35% | 35% | 32% | -1% | 1% | 42% | 6% | -26% |
28 | 42 | 55 | 62 | 69 | 86 | 24 | -19 | 6 | 7 | -43 | -88 | |
EPS in Rs | 14.03 | 15.38 | 20.39 | 22.79 | 25.56 | 31.68 | 8.75 | -7.08 | 2.37 | 2.68 | -15.66 | -32.03 |
Dividend Payout % | 4% | 8% | 7% | 6% | 6% | 5% | -0% | -0% | -0% | -0% | -0% | -0% |
Compounded Sales Growth | |
---|---|
10 Years: | 7% |
5 Years: | 6% |
3 Years: | 21% |
TTM: | -4% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
TTM: | -112% |
Stock Price CAGR | |
---|---|
10 Years: | -7% |
5 Years: | 9% |
3 Years: | -1% |
1 Year: | -27% |
Return on Equity | |
---|---|
10 Years: | 3% |
5 Years: | -5% |
3 Years: | -7% |
Last Year: | -17% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
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 | 20 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 |
Reserves | 158 | 294 | 345 | 406 | 472 | 553 | 572 | 554 | 560 | 569 | 527 | 443 |
183 | 137 | 212 | 296 | 201 | 202 | 233 | 261 | 246 | 321 | 340 | 302 | |
52 | 35 | 37 | 61 | 40 | 60 | 53 | 33 | 55 | 122 | 124 | 87 | |
Total Liabilities | 413 | 493 | 621 | 790 | 740 | 843 | 885 | 875 | 888 | 1,039 | 1,020 | 860 |
34 | 30 | 29 | 34 | 33 | 31 | 34 | 27 | 22 | 36 | 44 | 41 | |
CWIP | -0 | -0 | 1 | -0 | -0 | 0 | 0 | -0 | -0 | 1 | -0 | -0 |
Investments | 12 | 20 | 12 | 12 | 35 | 25 | 14 | 6 | 5 | 17 | 14 | 15 |
367 | 444 | 578 | 744 | 671 | 786 | 837 | 842 | 861 | 985 | 961 | 804 | |
Total Assets | 413 | 493 | 621 | 790 | 740 | 843 | 885 | 875 | 888 | 1,039 | 1,020 | 860 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-18 | -29 | -42 | -59 | 145 | 22 | 9 | -9 | 42 | -14 | 25 | 74 | |
-3 | -10 | -4 | -4 | -14 | 7 | -8 | 7 | -2 | -31 | -6 | -1 | |
20 | 41 | 45 | 63 | -131 | -29 | -1 | 2 | -40 | 45 | -19 | -72 | |
Net Cash Flow | -0 | 2 | -1 | 0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | 0 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
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 | 194 | 143 | 104 | 168 | 106 | 104 | 62 | 63 | 55 | 84 | 76 | 57 |
Inventory Days | 460 | 566 | 735 | |||||||||
Days Payable | 69 | 34 | 21 | |||||||||
Cash Conversion Cycle | 585 | 675 | 817 | 168 | 106 | 104 | 62 | 63 | 55 | 84 | 76 | 57 |
Working Capital Days | 395 | 423 | 490 | 572 | 474 | 482 | 590 | 953 | 785 | 582 | 441 | 375 |
ROCE % | 20% | 21% | 21% | 20% | 19% | 21% | 9% | 1% | 4% | 5% | -0% | -10% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Resignation of Company Secretary / Compliance Officer
2d - Company Secretary Pooja Sutradhar resigns effective May 20, 2025, citing personal reasons.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
19 May - Q4 FY25 revenue Rs204 Cr, net loss Rs5 Cr; FY25 revenue Rs685 Cr, net loss Rs85 Cr; operational and strategic updates.
-
Financial Results
15 May - Shemaroo FY25 audited results: consolidated net loss Rs. 84.96 Cr; appointed secretarial and cost auditors.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
14 May - Audio link for Shemaroo Q4-FY25 earnings conference call provided.
-
Shareholder Meeting / Postal Ballot-Notice of Postal Ballot
14 May - Postal ballot for appointment of Ms. Kashmira Dedhia as Independent Director for 5 years.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
Concalls
-
May 2025Transcript PPT
-
Mar 2025TranscriptNotesPPT
-
Jan 2025Transcript PPT
-
Dec 2024TranscriptNotesPPT
-
Oct 2024Transcript PPT
-
Aug 2024Transcript PPT
-
May 2024Transcript PPT
-
Feb 2024Transcript PPT
-
Dec 2023TranscriptNotesPPT
-
Nov 2023Transcript PPT
-
Jul 2023Transcript PPT
-
Jun 2023Transcript PPT
-
May 2023TranscriptNotesPPT
-
Mar 2023TranscriptNotesPPT
-
Jan 2023Transcript PPT
-
Oct 2022TranscriptNotesPPT
-
Jul 2022TranscriptNotesPPT
-
May 2022TranscriptNotesPPT
-
May 2022TranscriptNotesPPT
-
Mar 2022TranscriptNotesPPT
-
Jan 2022Transcript PPT
-
Oct 2021Transcript PPT
-
Jul 2021Transcript PPT
-
Jun 2021Transcript PPT
-
Jun 2021TranscriptNotesPPT
-
Jan 2021TranscriptPPT
-
Dec 2020Transcript PPT
-
Nov 2020TranscriptNotesPPT
-
Oct 2020TranscriptNotesPPT
-
Jul 2020Transcript PPT
-
Feb 2020TranscriptNotesPPT
-
Feb 2020Transcript PPT
-
Oct 2019Transcript PPT
-
Aug 2019Transcript PPT
-
Aug 2019TranscriptNotesPPT
-
May 2019Transcript PPT
-
May 2019TranscriptNotesPPT
-
Mar 2019TranscriptNotesPPT
-
Jan 2019Transcript PPT
-
Nov 2018Transcript PPT
-
Oct 2018TranscriptNotesPPT
-
Aug 2018TranscriptPPT
-
Jul 2018Transcript PPT
-
May 2018Transcript PPT
-
Jan 2018Transcript PPT
-
Dec 2017Transcript PPT
-
Dec 2017TranscriptNotesPPT
-
Sep 2017Transcript PPT
-
May 2017TranscriptNotesPPT
-
May 2017Transcript PPT
-
Feb 2017TranscriptNotesPPT
-
Feb 2017TranscriptNotesPPT
-
Sep 2016TranscriptNotesPPT
-
Jan 2016TranscriptNotesPPT
Business Overview:[1]
SEL is an ISO 10002: 2018, ISO 27001: 2013, ISO 9001: 2015 certified company which is in the business of media and entertainment. It offers content across various genres, including fiction and non-fiction shows, movies, comedy, devotional, and kids' entertainment. Company operates multiple broadcast channels and has vast library of 7000+ hours of content in Hindi, Gujarati, Marathi, Punjabi amongst other regional languages, available in over 150 countries