Eros Internatl.Media

₹5.7 0 | 0%

WEBSITE BSE:533261 NSE : EROS MEDIA 12 May, 00:00

Market Cap ₹55 Cr.

Stock P/E -0.1

P/B 0.1

Current Price ₹5.7

Book Value ₹ 64.7

Face Value 10

52W High ₹24.9

Dividend Yield 0%

52W Low ₹ 5.5

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.

Eros Internatl.Media Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Eros Internatl.Media Quarterly Results

#(Fig in Cr.)	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	222	68	37	223	14	407	7	43	32	59
Other Income	11	19	30	29	19	-3	18	19	28	-15
Total Income	233	88	66	252	33	404	25	62	60	44
Total Expenditure	193	42	76	271	64	390	124	19	101	316
Operating Profit	40	46	-9	-19	-30	15	-100	42	-42	-273
Interest	13	12	15	15	19	19	11	7	8	4
Depreciation	2	2	2	2	2	2	1	1	1	1
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	25	32	-26	-36	-51	-6	-112	35	-50	-278
Provision for Tax	-2	13	-0	-0	0	0	-0	0	2	8
Profit After Tax	27	20	-26	-36	-52	-6	-112	35	-53	-286
Adjustments	7	-7	0	1	1	1	1	4	0	-4
Profit After Adjustments	34	13	-26	-35	-51	-5	-111	38	-52	-290
Adjusted Earnings Per Share	3.5	1.3	-2.7	-3.6	-5.3	-0.5	-11.5	4	-5.5	-30.2

Eros Internatl.Media Profit & Loss

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Net Sales	1135	1421	1583	1400	960	1031	814	262	373	681	140	141
Other Income	10	21	45	48	52	112	123	129	93	76	50	50
Total Income	1145	1442	1627	1447	1013	1143	937	391	466	757	189	191
Total Expenditure	835	1073	1261	1059	343	439	671	253	281	707	481	560
Operating Profit	310	370	366	388	669	704	266	137	185	50	-292	-373
Interest	38	40	35	57	83	81	73	108	55	69	29	30
Depreciation	5	7	9	10	299	306	254	180	131	100	85	4
Exceptional Income / Expenses	0	0	0	0	0	0	-1554	-23	0	0	0	0
Profit Before Tax	267	323	321	322	287	318	-1615	-173	-1	-120	-405	-405
Provision for Tax	74	76	79	79	56	51	-214	8	8	0	11	10
Profit After Tax	193	247	242	243	231	266	-1401	-181	-9	-120	-416	-416
Adjustments	6	0	-3	14	-2	3	-4	1	2	3	1	1
Profit After Adjustments	200	247	239	257	229	269	-1405	-180	-8	-117	-415	-415
Adjusted Earnings Per Share	21.7	26.7	25.5	27.4	24.1	28.2	-146.9	-18.8	-0.8	-12.2	-43.3	-43.2

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-79%	-19%	-33%	-19%
Operating Profit CAGR	-684%	NAN%	NAN%	NAN%
PAT CAGR	0%	0%	NAN%	NAN%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-73%	-38%	-18%	-35%
ROE Average	-51%	-21%	-31%	-6%
ROCE Average	-37%	-12%	-21%	-0%

Eros Internatl.Media Balance Sheet

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Shareholder's Funds	1209	1482	1746	2009	2243	2572	1246	1040	1066	1028	628
Minority's Interest	1	1	5	-5	13	10	14	14	12	9	8
Borrowings	97	95	107	149	150	87	1	0	47	0	0
Other Non-Current Liabilities	209	260	203	261	266	286	44	215	268	286	257
Total Current Liabilities	677	1430	1440	1262	1115	1250	1184	1133	1010	933	868
Total Liabilities	2193	3269	3501	3676	3787	4206	2489	2402	2403	2256	1761
Fixed Assets	1041	1214	2609	2701	2633	2565	920	737	559	356	127
Other Non-Current Assets	740	1160	122	133	251	612	928	1089	1170	1072	1105
Total Current Assets	413	895	769	841	902	1029	641	575	675	828	506
Total Assets	2193	3269	3501	3676	3787	4206	2489	2402	2403	2256	1761

Eros Internatl.Media Cash Flow

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Opening Cash & Cash Equivalents	53	145	34	33	7	15	6	11	27	4	92
Cash Flow from Operating Activities	872	933	1170	235	235	402	51	292	116	179	-21
Cash Flow from Investing Activities	-786	-1079	-985	-501	-194	-243	96	-168	-8	183	-49
Cash Flow from Financing Activities	7	33	-187	238	-33	-177	-154	-110	-130	-352	-29
Net Cash Inflow / Outflow	93	-113	-1	-28	8	-17	-7	14	-22	9	-99
Closing Cash & Cash Equivalent	145	34	33	7	15	6	11	27	4	92	8

Eros Internatl.Media Ratios

#	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Earnings Per Share (Rs)	21.71	26.71	25.5	27.43	24.15	28.17	-146.94	-18.8	-0.79	-12.15	-43.25
CEPS(Rs)	21.56	27.45	26.88	26.94	55.79	59.89	-119.96	-0.14	12.75	-2.05	-34.55
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	130.78	159.21	184.65	211.25	234.52	267.9	129.04	107.59	110.33	106.36	64.68
Core EBITDA Margin(%)	26.42	24.53	20.31	24.34	64.23	57.43	17.5	3.29	24.81	-3.88	-243.93
EBIT Margin(%)	26.86	25.54	22.52	27.07	38.59	38.64	-189.53	-24.84	14.49	-7.43	-269.02
Pre Tax Margin(%)	23.53	22.74	20.29	23.02	29.93	30.8	-198.56	-66.04	-0.31	-17.58	-289.69
PAT Margin (%)	17.03	17.38	15.29	17.38	24.08	25.84	-172.22	-69.04	-2.46	-17.6	-297.4
Cash Profit Margin (%)	17.48	17.86	15.89	18.07	55.19	55.46	-141.01	-0.52	32.76	-2.89	-236.91
ROA(%)	9.67	9.04	7.15	6.78	6.2	6.67	-41.86	-7.4	-0.38	-5.14	-20.72
ROE(%)	17.69	18.46	15.13	13.11	10.98	11.14	-73.89	-15.97	-0.88	-11.53	-50.72
ROCE(%)	20.11	20.08	17.46	15.88	13.25	13.07	-62.19	-3.87	3.5	-3.68	-37.02
Receivable days	67.59	93.87	104.16	130.25	249.8	260.4	296.06	710.51	530.41	336.31	1381.33
Inventory Days	2.19	18.1	16.18	0.5	0.44	0.86	0.68	5.95	8.31	4.58	0
Payable days	0	-643.84	711.6	0	0	0	0	0	0	0	0
PER(x)	7.75	15.02	6.63	10.04	6.89	2.79	0	0	0	0	0
Price/Book(x)	1.29	2.52	0.92	1.3	0.71	0.29	0.07	0.23	0.28	0.2	0.28
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	1.61	2.84	1.04	2.19	2.18	1.11	0.72	2.71	2.02	0.44	2.52
EV/Core EBITDA(x)	5.89	10.9	4.49	7.88	3.12	1.62	2.2	5.17	4.06	6.05	-1.21
Net Sales Growth(%)	6.25	25.25	11.36	-11.56	-31.4	7.41	-21.11	-67.8	42.43	82.41	-79.45
EBIT Growth(%)	28.35	19.08	-1.79	6.28	-2.19	7.54	-487	95.78	183.11	-193.49	-644.32
PAT Growth(%)	24.04	27.8	-2	0.5	-4.96	15.25	-625.82	87.09	94.93	-1206.22	-247.33
EPS Growth(%)	29.15	23.01	-4.51	7.56	-11.97	16.66	-621.57	87.2	95.8	-1437.2	-255.89
Debt/Equity(x)	0.36	0.33	0.21	0.33	0.31	0.23	0.44	0.51	0.44	0.18	0.3
Current Ratio(x)	0.61	0.63	0.53	0.67	0.81	0.82	0.54	0.51	0.67	0.89	0.58
Quick Ratio(x)	0.6	0.53	0.53	0.67	0.81	0.82	0.54	0.5	0.66	0.88	0.58
Interest Cover(x)	8.06	9.13	10.08	6.69	4.45	4.93	-20.99	-0.6	0.98	-0.73	-13.01
Total Debt/Mcap(x)	0.28	0.13	0.23	0.25	0.44	0.79	6.7	2.18	1.55	0.92	1.1

Eros Internatl.Media Shareholding Pattern

#	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoter	48.05	16.25	16.25	16.25	16.25	16.25	16.25	16.25	16.25	16.25
FII	2.34	2.39	2.24	2.06	1.57	1.59	1.65	2.03	1.28	1.28
DII	0	0	0	0	0	0	0	0	0	0
Public	49.61	81.35	81.5	81.68	82.18	82.16	82.1	81.71	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

#	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoter	4.61	1.56	1.56	1.56	1.56	1.56	1.56	1.56	1.56	1.56
FII	0.22	0.23	0.22	0.2	0.15	0.15	0.16	0.2	0.12	0.12
DII	0	0	0	0	0	0	0	0	0	0
Public	4.76	7.8	7.82	7.83	7.88	7.88	7.87	7.84	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

Pros

Stock is trading at 0.1 times its book value
Company is almost debt free.

Cons

Promoter holding is low: 16.25%.
Company has a low return on equity of -21% over the last 3 years.
Earnings include an other income of Rs. 50 Cr.

* 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

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

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

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

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

Eros Internatl.Media

Add Watchlist

Eros Internatl.Media Research see more...

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

Eros Internatl.Media Share Price

Alert Data

Quarterly Price

Peer Comparison

Eros Internatl.Media Quarterly Results

Eros Internatl.Media Profit & Loss

Growth Rates

Eros Internatl.Media Balance Sheet

Eros Internatl.Media Cash Flow

Eros Internatl.Media Ratios

Eros Internatl.Media Shareholding Pattern

Eros Internatl.Media News

IPO

Sharescart: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!

Enter Your Complaint