Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹76 Cr.
Stock P/E
0.7
P/B
0.1
Current Price
₹7.9
Book Value
₹ 79.1
Face Value
10
52W High
—
52W Low
—
Dividend Yield
0%

Eros Internatl.Media Overview

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.

Eros Internatl.Media Share Price

Live · BSE / NSE · Inception: 1994
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Eros Internatl.Media Quarterly Results

#(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

Eros Internatl.Media Profit & Loss

#(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

Eros Internatl.Media Balance Sheet

#(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

Eros Internatl.Media Cash Flow

#(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

Eros Internatl.Media Ratios

# 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

Growth Rates

Compounded annual
# 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%

Eros Internatl.Media Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 16.25 %
FII 1.28 %
DII (MF + Insurance) 0 %
Public (retail) 82.47 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 16.2516.2516.2516.2516.2516.2516.2516.2516.2516.25
FII 1.591.652.031.281.281.281.281.281.281.28
DII 0000000000
Public 82.1682.181.7182.4782.4782.4782.4782.4782.4782.47
Others 0000000000
Total 100100100100100100100100100100

Eros Internatl.Media Peer Comparison

Film Production, Distribution & Entertainment Edit Columns

Eros Internatl.Media Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Eros Internatl.Media Pros & Cons

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 -15% over the last 3 years.
  • Earnings include an other income of Rs. 253 Cr.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp