Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Eros Internatl Media
Join Channel
Consolidated Standalone

Eros Internatl.Media

₹21.4 -0 | 0.1%

Market Cap ₹205 Cr.

Stock P/E -1.6

P/B 0.2

Current Price ₹21.4

Book Value ₹ 94.3

Face Value 10

52W High ₹30.2

Dividend Yield 0%

52W Low ₹ 17.2

Edit Ratio

Eros Internatl.Media Research see more...

Overview Inc. Year: 1994Industry: Film Production, Distribution & Entertainment

Eros International Media Ltd is engaged within the business of film production, exploitation and distribution. The Company's major products/services encompass Media and Entertainment Industry. The Company's geographical segments encompass Within India and Outside India. The Company distributes film content thru the numerous distributions channels, inclusive of theatrical, which include multiplex chains and stand-alone theatres; television syndication, which consist of satellite television broadcasting, cable tv and terrestrial television, and virtual and ancillary, which incorporates Internet Protocol television, video on demand, music, inflight entertainment, home video and Eros Now. Its tv distribution consists of diverse tv networks in India, including Star, Sony, Zee and Color. It produces and distributes movies in languages, such as Hindi, Tamil, Telugu, Marathi, Malayalam, Punjabi and Bengali.

Read More..

Eros Internatl.Media Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Eros Internatl.Media Quarterly Results

#(Fig in Cr.) Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Net Sales 64 222 68 37 223 14 407 7 43 32
Other Income 42 11 19 30 29 19 -3 18 19 28
Total Income 105 233 88 66 252 33 404 25 62 60
Total Expenditure 112 193 42 76 271 64 390 124 19 101
Operating Profit -7 40 46 -9 -19 -30 15 -100 42 -42
Interest 6 13 12 15 15 19 19 11 7 8
Depreciation 2 2 2 2 2 2 2 1 1 1
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax -15 25 32 -26 -36 -51 -6 -112 35 -50
Provision for Tax -2 -2 13 -0 -0 0 0 -0 0 2
Profit After Tax -13 27 20 -26 -36 -52 -6 -112 35 -53
Adjustments 0 7 -7 0 1 1 1 1 4 0
Profit After Adjustments -13 34 13 -26 -35 -51 -5 -111 38 -52
Adjusted Earnings Per Share -1.4 3.5 1.3 -2.7 -3.6 -5.3 -0.5 -11.5 4 -5.5

Eros Internatl.Media Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 1068 1135 1421 1583 1400 960 1031 814 262 373 681 489
Other Income 18 10 21 45 48 52 112 123 129 93 76 62
Total Income 1086 1145 1442 1627 1447 1013 1143 937 391 466 757 551
Total Expenditure 842 835 1073 1261 1059 343 439 671 253 281 707 634
Operating Profit 244 310 370 366 388 669 704 266 137 185 50 -85
Interest 20 38 40 35 57 83 81 73 108 55 69 45
Depreciation 6 5 7 9 10 299 306 254 180 131 100 5
Exceptional Income / Expenses 0 0 0 0 0 0 0 -1554 -23 0 0 0
Profit Before Tax 217 267 323 321 322 287 318 -1615 -173 -1 -120 -133
Provision for Tax 61 74 76 79 79 56 51 -214 8 8 0 2
Profit After Tax 156 193 247 242 243 231 266 -1401 -181 -9 -120 -136
Adjustments -1 6 0 -3 14 -2 3 -4 1 2 3 6
Profit After Adjustments 155 200 247 239 257 229 269 -1405 -180 -8 -117 -130
Adjusted Earnings Per Share 16.8 21.7 26.7 25.5 27.4 24.1 28.2 -146.9 -18.8 -0.8 -12.2 -13.5

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 83% -6% -7% -4%
Operating Profit CAGR -73% -43% -40% -15%
PAT CAGR 0% 0% NAN% NAN%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -12% -2% -20% -19%
ROE Average -12% -9% -18% 0%
ROCE Average -4% -1% -11% 5%

Eros Internatl.Media Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 986 1209 1482 1746 2009 2243 2572 1246 1040 1066 1028
Minority's Interest 8 1 1 5 -5 13 10 14 14 12 9
Borrowings 130 97 95 107 149 150 87 1 0 47 0
Other Non-Current Liabilities 161 209 260 203 261 266 286 44 215 268 286
Total Current Liabilities 517 677 1430 1440 1262 1115 1250 1184 1133 1010 933
Total Liabilities 1803 2193 3269 3501 3676 3787 4206 2489 2402 2403 2256
Fixed Assets 792 1041 1214 2609 2701 2633 2565 920 737 559 356
Other Non-Current Assets 532 740 1160 122 133 251 612 928 1089 1170 1072
Total Current Assets 478 413 895 769 841 902 1029 641 575 675 828
Total Assets 1803 2193 3269 3501 3676 3787 4206 2489 2402 2403 2256

Eros Internatl.Media Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 137 53 145 34 33 7 15 6 11 27 4
Cash Flow from Operating Activities 648 872 933 1170 235 235 402 51 292 116 179
Cash Flow from Investing Activities -674 -786 -1079 -985 -501 -194 -243 96 -168 -8 183
Cash Flow from Financing Activities -64 7 33 -187 238 -33 -177 -154 -110 -130 -352
Net Cash Inflow / Outflow -89 93 -113 -1 -28 8 -17 -7 14 -22 9
Closing Cash & Cash Equivalent 53 145 34 33 7 15 6 11 27 4 92

Eros Internatl.Media Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 16.81 21.71 26.71 25.5 27.43 24.15 28.17 -146.94 -18.8 -0.79 -12.15
CEPS(Rs) 17.65 21.56 27.45 26.88 26.94 55.79 59.89 -119.96 -0.14 12.75 -2.05
DPS(Rs) 1.5 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 106.9 130.78 159.21 184.65 211.25 234.52 267.9 129.04 107.59 110.33 106.36
Core EBITDA Margin(%) 21.19 26.42 24.53 20.31 24.34 64.23 57.43 17.5 3.29 24.81 -3.88
EBIT Margin(%) 22.24 26.86 25.54 22.52 27.07 38.59 38.64 -189.53 -24.84 14.49 -7.43
Pre Tax Margin(%) 20.32 23.53 22.74 20.29 23.02 29.93 30.8 -198.56 -66.04 -0.31 -17.58
PAT Margin (%) 14.59 17.03 17.38 15.29 17.38 24.08 25.84 -172.22 -69.04 -2.46 -17.6
Cash Profit Margin (%) 15.19 17.48 17.86 15.89 18.07 55.19 55.46 -141.01 -0.52 32.76 -2.89
ROA(%) 8.92 9.67 9.04 7.15 6.78 6.2 6.67 -41.86 -7.4 -0.38 -5.14
ROE(%) 17.17 17.69 18.46 15.13 13.11 10.98 11.14 -73.89 -15.97 -0.88 -11.53
ROCE(%) 17.77 20.11 20.08 17.46 15.88 13.25 13.07 -62.19 -3.87 3.5 -3.68
Receivable days 78.6 67.59 93.87 104.16 130.25 249.8 260.4 296.06 710.51 530.41 336.31
Inventory Days 2.84 2.19 18.1 16.18 0.5 0.44 0.86 0.68 5.95 8.31 4.58
Payable days 0 0 -643.84 711.6 0 0 0 0 0 0 0
PER(x) 10.3 7.75 15.02 6.63 10.04 6.89 2.79 0 0 0 0
Price/Book(x) 1.62 1.29 2.52 0.92 1.3 0.71 0.29 0.07 0.23 0.28 0.2
Dividend Yield(%) 0.87 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 1.71 1.61 2.84 1.04 2.19 2.18 1.11 0.72 2.71 2.02 0.44
EV/Core EBITDA(x) 7.47 5.89 10.9 4.49 7.88 3.12 1.62 2.2 5.17 4.06 6.05
Net Sales Growth(%) 13.14 6.25 25.25 11.36 -11.56 -31.4 7.41 -21.11 -67.8 42.43 82.41
EBIT Growth(%) 1.46 28.35 19.08 -1.79 6.28 -2.19 7.54 -487 95.78 183.11 -193.49
PAT Growth(%) 4.49 24.04 27.8 -2 0.5 -4.96 15.25 -625.82 87.09 94.93 -1206.22
EPS Growth(%) 4.32 29.15 23.01 -4.51 7.56 -11.97 16.66 -621.57 87.2 95.8 -1437.2
Debt/Equity(x) 0.41 0.36 0.33 0.21 0.33 0.31 0.23 0.44 0.51 0.44 0.18
Current Ratio(x) 0.92 0.61 0.63 0.53 0.67 0.81 0.82 0.54 0.51 0.67 0.89
Quick Ratio(x) 0.91 0.6 0.53 0.53 0.67 0.81 0.82 0.54 0.5 0.66 0.88
Interest Cover(x) 11.61 8.06 9.13 10.08 6.69 4.45 4.93 -20.99 -0.6 0.98 -0.73
Total Debt/Mcap(x) 0.25 0.28 0.13 0.23 0.25 0.44 0.79 6.7 2.18 1.55 0.92

Eros Internatl.Media Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 48.07 48.07 48.07 48.07 48.05 16.25 16.25 16.25 16.25 16.25
FII 8.07 8.22 6.58 5.83 2.34 2.39 2.24 2.06 1.57 1.59
DII 0.01 0.01 0.01 0 0 0 0 0 0 0
Public 43.85 43.7 45.34 46.1 49.61 81.35 81.5 81.68 82.18 82.16
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Stock is trading at 0.2 times its book value
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 16.25%.
  • Company has a low return on equity of -9% over the 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.

Eros Internatl.Media News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!