Film Production, Distribution & Entertainment · Founded 1994 · www.erosmediaworld.com · BSE 533261 · NSE EROS MEDIA · ISIN INE416L01017
No Notes Added Yet
Business
Eros International Media Ltd. is an Indian film production, distribution, and acquisition company. Its core business involves producing films (Bollywood and regional), acquiring distribution rights for third-party films, and distributing them across various platforms globally. The company also operates a digital over-the-top (OTT) streaming platform, Eros Now, which provides a library of films, web series, and music. Eros makes money primarily through theatrical releases, satellite rights, digital rights (including subscriptions and licensing to other platforms), music rights, and home entertainment.
Revenue Mix
Eros International's primary revenue streams are categorized as:
Theatrical Distribution: Revenue from exhibiting films in cinemas worldwide.
Satellite Rights: Licensing films to television broadcasters.
Digital & Ancillary Rights: Revenue from its OTT platform, Eros Now (subscriptions, advertising), and licensing content to other digital platforms. This also includes music rights, home entertainment, and other non-theatrical revenues.
While specific granular breakdowns vary and are not always consistently detailed, digital and satellite rights have become increasingly significant, especially with the growth of Eros Now.
Industry
The Indian film industry is one of the largest globally by volume, characterized by a high volume of film productions across multiple languages (Bollywood, regional films). It's a high-risk, high-reward industry with significant competition. Eros International has been a long-standing player, known for its extensive content library of over 3,000 films and a historical presence in global distribution for Indian films.
The company operates in a competitive landscape with other established Indian studios (e.g., Yash Raj Films, Dharma Productions, Reliance Entertainment), independent producers, and increasingly, well-funded global OTT platforms (Netflix, Amazon Prime Video, Disney+ Hotstar) that are also commissioning original Indian content and acquiring film rights. Eros Now competes directly with these global and local OTT players.
MOAT
Content Library: Eros possesses one of the largest libraries of Indian films, including iconic titles. This vast catalog provides recurring revenue through syndication and forms the backbone of its Eros Now platform.
Established Distribution: A long-standing domestic and international distribution network allows Eros to reach diverse audiences globally, especially the Indian diaspora.
Brand Recognition: "Eros" is a recognized name in Indian entertainment, which aids in content acquisition and audience reach.
Early Mover in OTT (Eros Now): Eros Now was an early entrant in the Indian digital streaming space, giving it a head start in building a subscriber base and understanding the digital content consumption habits.
Growth Drivers
Digital Content Consumption: Rapid growth in internet penetration, smartphone adoption, and demand for regional/local content in India is a major driver for Eros Now's subscriber growth and monetization.
Content Production & Acquisition: Continued investment in producing new films and web series, alongside acquiring distribution rights, is crucial for attracting and retaining audiences/subscribers.
Content Syndication: Licensing its extensive film library to satellite broadcasters and other digital platforms globally provides a steady revenue stream.
International Expansion: Leveraging its distribution network to cater to the Indian diaspora and cross-cultural audiences in international markets.
Risks
Content Risk: The inherent unpredictability of box office success and the high cost of film production can lead to significant financial losses from unsuccessful ventures.
Intense Competition: Fierce competition in both film production/distribution and the OTT space from well-capitalized domestic and international players can pressure margins, content acquisition costs, and subscriber growth for Eros Now.
Financial Health & Debt: Historically, concerns have been raised regarding the company's debt levels and ability to consistently generate sufficient operating cash flows to service it.
Piracy: Content piracy remains a persistent threat to revenue across all distribution channels.
Corporate Governance: Past scrutiny and concerns regarding financial transparency and corporate governance practices have impacted investor confidence.
Regulatory Changes: Evolving regulatory landscape for digital content and film censorship could impact content strategy and distribution.
Management & Ownership
Eros International is a promoter-led company, with the Lulla family being the primary promoters. Mr. Kishore Lulla and Mr. Sunil Lulla have been key figures in its management. While the company has a long history in the industry, there have been periods where its corporate governance practices and financial reporting have been subject to questions and scrutiny from market participants, impacting investor sentiment. Ownership structure typically involves a significant promoter holding, with the remainder held by public shareholders and institutional investors.
Outlook
Eros International operates in a dynamic yet challenging entertainment landscape.
Bull Case: The company's vast content library could continue to be a valuable asset, generating consistent revenue through syndication. If Eros Now can successfully scale its subscriber base, improve monetization, and produce compelling original content, it could capitalize on India's burgeoning digital consumption. Strategic partnerships or cost rationalization efforts could further unlock value and improve profitability.
Bear Case: Intense competition, particularly in the OTT space from global giants, could limit Eros Now's growth and profitability. The high-risk nature of film production, combined with potential content failures or box office underperformance, could strain financials. Ongoing concerns regarding corporate governance or debt levels could continue to deter investors and impact its ability to raise capital.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 59 | 22 | 16 | 13 | 12 | 4 | 10 | 9 | 6 | 6 |
| Other Income | -15 | 178 | 0 | 26 | 50 | 0 | 1 | 13 | 17 | 5 |
| Total Income | 44 | 199 | 17 | 39 | 62 | 4 | 11 | 23 | 23 | 11 |
| Total Expenditure | 316 | 45 | 26 | 26 | 91 | 32 | 29 | 27 | 99 | 19 |
| Operating Profit | -273 | 155 | -9 | 13 | -29 | -27 | -18 | -4 | -77 | -8 |
| Interest | 4 | 4 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Depreciation | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -278 | 150 | -12 | 11 | -31 | -29 | -21 | -6 | -79 | -10 |
| Provision for Tax | 8 | 12 | -0 | 0 | -8 | 0 | 0 | 3 | 0 | 0 |
| Profit After Tax | -286 | 138 | -12 | 11 | -23 | -29 | -21 | -9 | -79 | -10 |
| Adjustments | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -290 | 138 | -12 | 11 | -23 | -29 | -21 | -9 | -79 | -10 |
| Adjusted Earnings Per Share | -30.2 | 14.4 | -1.2 | 1.2 | -2.4 | -3.1 | -2.1 | -0.9 | -8.2 | -1.1 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1421 | 1583 | 1400 | 960 | 1031 | 814 | 262 | 373 | 681 | 140 | 63 | 31 |
| Other Income | 21 | 45 | 48 | 52 | 112 | 123 | 129 | 93 | 76 | 50 | 253 | 36 |
| Total Income | 1442 | 1627 | 1447 | 1013 | 1143 | 937 | 391 | 466 | 757 | 189 | 317 | 68 |
| Total Expenditure | 1073 | 1261 | 1059 | 343 | 439 | 671 | 253 | 281 | 707 | 481 | 126 | 174 |
| Operating Profit | 370 | 366 | 388 | 669 | 704 | 266 | 137 | 185 | 50 | -292 | 190 | -107 |
| Interest | 40 | 35 | 57 | 83 | 81 | 73 | 108 | 55 | 69 | 29 | 11 | 8 |
| Depreciation | 7 | 9 | 10 | 299 | 306 | 254 | 180 | 131 | 100 | 85 | 61 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | -1554 | -23 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 323 | 321 | 322 | 287 | 318 | -1615 | -173 | -1 | -120 | -405 | 119 | -116 |
| Provision for Tax | 76 | 79 | 79 | 56 | 51 | -214 | 8 | 8 | 0 | 11 | 4 | 3 |
| Profit After Tax | 247 | 242 | 243 | 231 | 266 | -1401 | -181 | -9 | -120 | -416 | 115 | -119 |
| Adjustments | 0 | -3 | 14 | -2 | 3 | -4 | 1 | 2 | 3 | 1 | 0 | 0 |
| Profit After Adjustments | 247 | 239 | 257 | 229 | 269 | -1405 | -180 | -8 | -117 | -415 | 115 | -119 |
| Adjusted Earnings Per Share | 26.7 | 25.5 | 27.4 | 24.1 | 28.2 | -146.9 | -18.8 | -0.8 | -12.2 | -43.3 | 12 | -12.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -55% | -45% | -40% | -27% |
| Operating Profit CAGR | 0% | 1% | -7% | -6% |
| PAT CAGR | 0% | 0% | 0% | -7% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 0% | -25% | -18% | -28% |
| ROE Average | 17% | -15% | -13% | -6% |
| ROCE Average | 15% | -8% | -5% | -1% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 1482 | 1746 | 2009 | 2243 | 2572 | 1246 | 1040 | 1066 | 1028 | 628 | 765 |
| Minority's Interest | 1 | 5 | -5 | 13 | 10 | 14 | 14 | 12 | 9 | 8 | 1 |
| Borrowings | 95 | 107 | 149 | 150 | 87 | 1 | 0 | 47 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 260 | 203 | 261 | 266 | 286 | 44 | 215 | 268 | 286 | 257 | 224 |
| Total Current Liabilities | 1430 | 1440 | 1262 | 1115 | 1250 | 1184 | 1133 | 1010 | 933 | 868 | 740 |
| Total Liabilities | 3269 | 3501 | 3676 | 3787 | 4206 | 2489 | 2402 | 2403 | 2256 | 1761 | 1730 |
| Fixed Assets | 1214 | 2609 | 2701 | 2633 | 2565 | 920 | 737 | 559 | 356 | 127 | 218 |
| Other Non-Current Assets | 1160 | 122 | 133 | 251 | 612 | 928 | 1089 | 1170 | 1072 | 1097 | 1063 |
| Total Current Assets | 895 | 769 | 841 | 902 | 1029 | 641 | 575 | 675 | 828 | 506 | 443 |
| Total Assets | 3269 | 3501 | 3676 | 3787 | 4206 | 2489 | 2402 | 2403 | 2256 | 1761 | 1730 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 145 | 34 | 33 | 7 | 15 | 6 | 11 | 27 | 4 | 92 | 8 |
| Cash Flow from Operating Activities | 933 | 1170 | 235 | 235 | 402 | 51 | 292 | 116 | 179 | -39 | 3 |
| Cash Flow from Investing Activities | -1079 | -985 | -501 | -194 | -243 | 96 | -168 | -8 | 183 | -49 | 46 |
| Cash Flow from Financing Activities | 33 | -187 | 238 | -33 | -177 | -154 | -110 | -130 | -352 | -11 | -85 |
| Net Cash Inflow / Outflow | -113 | -1 | -28 | 8 | -17 | -7 | 14 | -22 | 9 | -99 | -36 |
| Closing Cash & Cash Equivalent | 34 | 33 | 7 | 15 | 6 | 11 | 27 | 4 | 92 | 8 | 2 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 26.71 | 25.5 | 27.43 | 24.15 | 28.17 | -146.94 | -18.8 | -0.79 | -12.15 | -43.25 | 11.99 |
| CEPS(Rs) | 27.45 | 26.88 | 26.94 | 55.79 | 59.89 | -119.96 | -0.14 | 12.75 | -2.05 | -34.55 | 18.33 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 159.21 | 184.65 | 211.25 | 234.52 | 267.9 | 129.04 | 107.59 | 110.33 | 106.36 | 63.81 | 78.36 |
| Core EBITDA Margin(%) | 24.53 | 20.31 | 24.34 | 64.23 | 57.43 | 17.5 | 3.29 | 24.81 | -3.88 | -243.93 | -99.49 |
| EBIT Margin(%) | 25.54 | 22.52 | 27.07 | 38.59 | 38.64 | -189.53 | -24.84 | 14.49 | -7.43 | -269.02 | 204.94 |
| Pre Tax Margin(%) | 22.74 | 20.29 | 23.02 | 29.93 | 30.8 | -198.56 | -66.04 | -0.31 | -17.58 | -289.69 | 188.11 |
| PAT Margin (%) | 17.38 | 15.29 | 17.38 | 24.08 | 25.84 | -172.22 | -69.04 | -2.46 | -17.6 | -297.4 | 181.94 |
| Cash Profit Margin (%) | 17.86 | 15.89 | 18.07 | 55.19 | 55.46 | -141.01 | -0.52 | 32.76 | -2.89 | -236.91 | 278.14 |
| ROA(%) | 9.04 | 7.15 | 6.78 | 6.2 | 6.67 | -41.86 | -7.4 | -0.38 | -5.14 | -20.72 | 6.59 |
| ROE(%) | 18.46 | 15.13 | 13.11 | 10.98 | 11.14 | -73.89 | -15.97 | -0.88 | -11.53 | -50.98 | 16.87 |
| ROCE(%) | 20.08 | 17.46 | 15.88 | 13.25 | 13.07 | -62.19 | -3.87 | 3.5 | -3.68 | -37.17 | 15.43 |
| Receivable days | 93.87 | 104.16 | 130.25 | 249.8 | 260.4 | 296.06 | 710.51 | 530.41 | 336.31 | 1381.33 | 2278.16 |
| Inventory Days | 18.1 | 16.18 | 0.5 | 0.44 | 0.86 | 0.68 | 5.95 | 8.31 | 4.58 | 0 | 0 |
| Payable days | -643.84 | 711.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 15.02 | 6.63 | 10.04 | 6.89 | 2.79 | 0 | 0 | 0 | 0 | 0 | 0.65 |
| Price/Book(x) | 2.52 | 0.92 | 1.3 | 0.71 | 0.29 | 0.07 | 0.23 | 0.28 | 0.2 | 0.28 | 0.1 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 2.84 | 1.04 | 2.19 | 2.18 | 1.11 | 0.72 | 2.71 | 2.02 | 0.44 | 2.52 | 2.91 |
| EV/Core EBITDA(x) | 10.9 | 4.49 | 7.88 | 3.12 | 1.62 | 2.2 | 5.17 | 4.06 | 6.05 | -1.21 | 0.97 |
| Net Sales Growth(%) | 25.25 | 11.36 | -11.56 | -31.4 | 7.41 | -21.11 | -67.8 | 42.43 | 82.41 | -79.45 | -54.81 |
| EBIT Growth(%) | 19.08 | -1.79 | 6.28 | -2.19 | 7.54 | -487 | 95.78 | 183.11 | -193.49 | -644.32 | 134.43 |
| PAT Growth(%) | 27.8 | -2 | 0.5 | -4.96 | 15.25 | -625.82 | 87.09 | 94.93 | -1206.22 | -247.33 | 127.65 |
| EPS Growth(%) | 23.01 | -4.51 | 7.56 | -11.97 | 16.66 | -621.57 | 87.2 | 95.8 | -1437.2 | -255.89 | 127.73 |
| Debt/Equity(x) | 0.33 | 0.21 | 0.33 | 0.31 | 0.23 | 0.44 | 0.51 | 0.44 | 0.18 | 0.31 | 0.15 |
| Current Ratio(x) | 0.63 | 0.53 | 0.67 | 0.81 | 0.82 | 0.54 | 0.51 | 0.67 | 0.89 | 0.58 | 0.6 |
| Quick Ratio(x) | 0.53 | 0.53 | 0.67 | 0.81 | 0.82 | 0.54 | 0.5 | 0.66 | 0.88 | 0.58 | 0.6 |
| Interest Cover(x) | 9.13 | 10.08 | 6.69 | 4.45 | 4.93 | -20.99 | -0.6 | 0.98 | -0.73 | -13.01 | 12.18 |
| Total Debt/Mcap(x) | 0.13 | 0.23 | 0.25 | 0.44 | 0.79 | 6.7 | 2.18 | 1.55 | 0.92 | 1.1 | 1.48 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 16.25 | 16.25 | 16.25 | 16.25 | 16.25 | 16.25 | 16.25 | 16.25 | 16.25 | 16.25 |
| FII | 1.59 | 1.65 | 2.03 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 82.16 | 82.1 | 81.71 | 82.47 | 82.47 | 82.47 | 82.47 | 82.47 | 82.47 | 82.47 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.56 | 1.56 | 1.56 | 1.56 | 1.56 | 1.56 | 1.56 | 1.56 | 1.56 | 1.56 |
| FII | 0.15 | 0.16 | 0.2 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 7.88 | 7.87 | 7.84 | 7.91 | 7.91 | 7.91 | 7.91 | 7.91 | 7.91 | 7.91 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 9.59 | 9.59 | 9.59 | 9.59 | 9.59 | 9.59 | 9.59 | 9.59 | 9.59 | 9.59 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -55% | -45% | -40% | -27% |
| Operating Profit CAGR | — | +1% | -7% | -6% |
| PAT CAGR | — | — | — | -7% |
| Share Price CAGR | 0% | -25% | -18% | -28% |
| ROE Average | +17% | -15% | -13% | -6% |
| ROCE Average | +15% | -8% | -5% | -1% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 16.25 | 16.25 | 16.25 | 16.25 | 16.25 | 16.25 | 16.25 | 16.25 | 16.25 | 16.25 |
| FII | 1.59 | 1.65 | 2.03 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 82.16 | 82.1 | 81.71 | 82.47 | 82.47 | 82.47 | 82.47 | 82.47 | 82.47 | 82.47 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.56 | 1.56 | 1.56 | 1.56 | 1.56 | 1.56 | 1.56 | 1.56 | 1.56 | 1.56 |
| FII | 0.15 | 0.16 | 0.2 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 7.88 | 7.87 | 7.84 | 7.91 | 7.91 | 7.91 | 7.91 | 7.91 | 7.91 | 7.91 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 9.59 | 9.59 | 9.59 | 9.59 | 9.59 | 9.59 | 9.59 | 9.59 | 9.59 | 9.59 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.