Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹298 Cr.
Stock P/E
-1.4
P/B
1.2
Current Price
₹103.6
Book Value
₹ 90.1
Face Value
10
52W High
₹142
52W Low
₹ 74.1
Dividend Yield
0%

Shemaroo Entertain. Overview

Business

Shemaroo Entertainment Ltd. is an Indian content house engaged in the acquisition, aggregation, and distribution of entertainment content. Its core business model revolves around licensing a vast library of films, television shows, and other digital content (devotional, kids, comedy, regional) across various platforms. The company makes money primarily through:

Licensing and Syndication: Monetizing its content library by licensing it to satellite broadcasters (TV channels), over-the-top (OTT) platforms, telecom operators, and digital streaming services (both domestic and international).

Advertising Revenue: Generating revenue from ad-supported video-on-demand (AVOD) models on its own digital properties (e.g., ShemarooMe) and through content uploaded on platforms like YouTube.

Subscription Revenue: From its own OTT platform (ShemarooMe) offering subscription-based access to its content.

Home Entertainment: Sale of physical media (DVDs, VCDs), though this segment has significantly diminished.

Theatrical Distribution: Less prominent now, but historically involved in distributing films to cinemas.

Revenue Mix

Shemaroo's revenue streams are broadly categorized by distribution channel and content type, leveraging its extensive content library. While specific percentage contributions can fluctuate, the major areas include:

Broadcast/Satellite Licensing: Licensing content to television channels remains a significant revenue driver.

Digital Distribution: This is a rapidly growing segment, encompassing licensing to third-party OTT platforms (SVOD/AVOD), social media monetization (e.g., YouTube), and revenue from its own OTT platform, ShemarooMe. This segment includes various genres like films, devotional, kids, and regional content.

New Media / Value Added Services (VAS): Content monetization through telecom operators and other digital avenues.

Home Entertainment & Theatrical: A smaller, declining segment focusing on physical media and limited theatrical releases.

The company strategically monetizes its library content across these diverse channels.

Industry

The Indian Media & Entertainment (M&E) industry is dynamic and fragmented, undergoing a rapid digital transformation, especially in video consumption. Shemaroo operates in the film production, distribution, and content aggregation space.

Positioning: Shemaroo is positioned as a veteran content aggregator and licensor with a deep understanding of the Indian market. Its strength lies in its extensive content library accumulated over decades, which includes evergreen classics, devotional content, regional films, and animated series. It competes with:

Large Studios/Broadcasters: Such as Zee Entertainment, Sony Pictures Networks, Star India (Disney), who have their own production houses and distribution networks.

Global OTT Players: Netflix, Amazon Prime Video, Disney+ Hotstar, who are investing heavily in original content and acquisition.

Domestic OTT Players: JioCinema, Voot, MX Player, and others, often backed by large conglomerates.

Shemaroo aims to carve out a niche by leveraging its library content and focusing on specific content categories (e.g., devotional, classic films) across multiple digital platforms.

MOAT

Shemaroo's primary competitive advantage is its vast and diversified content library.

Content Library: Built over several decades, this library includes over 3,700 film titles, an extensive collection of devotional content, kids' shows, and regional content. This serves as a significant barrier to entry for new players and provides a recurring revenue stream through syndication and licensing.

First-mover Advantage/Long-standing Relationships: Its long history in the industry has allowed it to build strong relationships with content owners, producers, and various distribution platforms.

Brand Recognition: Especially strong in specific niches like devotional content (e.g., Shemaroo Bhakti) and classic Indian cinema, which resonates with specific audience segments.

Distribution Network: Established relationships with traditional broadcasters and a rapidly expanding presence across digital platforms.

Growth Drivers

Digitalization & OTT Adoption: Continued growth in internet penetration and consumption of video content on smartphones and connected TVs will drive demand for licensed content across various OTT platforms (SVOD and AVOD).

Monetization of Library Content: The vast and diversified content library can be repeatedly monetized across new platforms, new geographies (Indian diaspora), and in new formats (e.g., short-form content for social media).

Ad-Supported Video on Demand (AVOD) Growth: The growing market for free, ad-supported streaming services provides a significant monetization opportunity for Shemaroo's library content.

Regional Content Boom: Increasing demand for regional language content provides avenues for Shemaroo to acquire and distribute content in various Indian languages.

International Expansion: Tapping into the global Indian diaspora through digital platforms.

Risks

Intense Competition: The M&E industry is highly competitive with large domestic and international players, leading to potential pricing pressure for content licensing and increased costs for content acquisition/production.

Content Acquisition Costs: Escalating costs for acquiring new, fresh content or renewing existing licenses can impact profitability.

Changing Consumer Preferences: Rapid shifts in viewing habits, platform loyalty, and demand for specific types of content can make it challenging to keep the content library relevant and monetizable.

Technological Disruption: The need for continuous investment in technology and digital infrastructure to adapt to evolving distribution models and consumer interfaces.

Piracy: Content piracy remains a persistent threat, impacting revenue realization.

Regulatory & Censorship Risks: Changes in content regulations, censorship laws, or digital media policies in India could impact operations.

Financial Leverage: High debt levels, if any, could pose a financial risk in a capital-intensive industry.

Management & Ownership

Shemaroo Entertainment Ltd. is a promoter-led company, with the promoter group holding a significant stake. The company was founded by the Maroo family. The management team includes members of the promoter family who have long-standing experience in the Indian entertainment industry. This indicates a management team with deep industry knowledge and a long-term vision, often associated with family-run businesses. The ownership structure typically comprises the promoter group and public shareholders (institutional and retail).

Outlook

Shemaroo is positioned to benefit from the ongoing digital transformation of the Indian M&E industry, leveraging its extensive content library and established distribution networks. The bull case rests on the successful monetization of its vast library across an expanding landscape of digital platforms (AVOD, SVOD, social media), strong demand for regional and niche content (devotional, classic films), and effective cost management. The company's deep domain expertise and established relationships could enable it to adapt to evolving market dynamics.

However, the bear case highlights significant challenges. Intense competition from well-funded global and domestic players, increasing content acquisition costs, and the rapid obsolescence of older content could pressure margins. The ability to continually acquire or produce fresh, engaging content to complement its library, while balancing financial prudence, will be crucial. Rapid shifts in consumer preferences and technology could also disrupt its monetization strategies if the company fails to innovate effectively. The outlook is balanced between the inherent value of its content assets and the formidable competitive landscape requiring continuous adaptation and strategic investment.

Shemaroo Entertain. Share Price

Live · BSE / NSE · Inception: 2005
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Shemaroo Entertain. 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 199 154 162 164 204 140 143 161 139 132
Other Income 1 1 1 3 4 4 0 1 1 1
Total Income 200 155 163 167 208 143 144 162 141 132
Total Expenditure 206 168 189 207 202 195 198 228 227 134
Operating Profit -7 -12 -26 -39 6 -52 -54 -67 -86 -1
Interest 9 9 8 10 10 8 7 8 8 8
Depreciation 1 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 -17 -23 -36 -51 -5 -61 -63 -76 -95 -10
Provision for Tax -3 -6 -10 -14 -0 -15 -17 -21 -23 -2
Profit After Tax -14 -17 -26 -37 -5 -46 -46 -55 -72 -8
Adjustments -0 -0 -0 0 -0 -0 0 -1 -0 0
Profit After Adjustments -14 -17 -26 -36 -5 -46 -45 -55 -72 -8
Adjusted Earnings Per Share -5.2 -6.3 -9.6 -13.3 -1.9 -16.8 -16.6 -20.3 -25.1 -2.8

Shemaroo Entertain. Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 375 426 489 568 513 311 381 557 707 685 583 575
Other Income 2 3 1 2 3 1 2 3 5 9 6 3
Total Income 377 429 490 570 516 312 383 560 712 694 589 579
Total Expenditure 267 297 346 410 436 299 346 509 707 765 848 787
Operating Profit 109 131 145 160 80 14 38 51 5 -71 -259 -208
Interest 23 33 31 26 24 28 26 31 36 37 30 31
Depreciation 4 4 5 6 8 7 7 5 6 6 6 5
Exceptional Income / Expenses 0 0 0 0 -6 0 0 0 0 0 0 0
Profit Before Tax 83 94 108 128 42 -22 5 15 -37 -114 -295 -244
Provision for Tax 31 34 37 46 11 -0 0 5 3 -30 -77 -63
Profit After Tax 52 60 71 83 30 -22 5 10 -40 -84 -218 -181
Adjustments 0 2 -0 0 -0 0 0 -0 -1 -0 -0 -1
Profit After Adjustments 52 62 71 83 30 -21 5 9 -41 -85 -219 -180
Adjusted Earnings Per Share 19.2 22.7 26.2 30.5 11.1 -7.9 1.9 3.4 -14.9 -31.1 -76.1 -64.8

Shemaroo Entertain. Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 365 426 493 572 597 576 582 592 553 472 270
Minority's Interest -1 -3 -4 -4 -4 -4 -5 -4 -4 -3 -3
Borrowings 23 13 2 0 24 17 12 13 7 6 5
Other Non-Current Liabilities 7 7 5 7 5 3 1 2 -5 -35 -112
Total Current Liabilities 218 337 234 256 280 284 299 434 460 385 409
Total Liabilities 613 780 731 830 902 877 889 1036 1011 824 569
Fixed Assets 30 35 33 32 34 27 22 36 44 41 41
Other Non-Current Assets 19 18 10 9 5 5 5 6 7 7 2
Total Current Assets 564 728 688 790 862 844 862 994 959 776 526
Total Assets 613 780 731 830 902 877 889 1036 1011 824 569

Shemaroo Entertain. Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 2 2 2 1 1 1 1 2 1 0 1
Cash Flow from Operating Activities -49 -58 133 32 -8 10 44 -17 26 73 24
Cash Flow from Investing Activities -4 -4 -14 -3 -6 -1 -2 -19 -7 1 -4
Cash Flow from Financing Activities 53 62 -119 -29 13 -9 -41 36 -19 -73 -18
Net Cash Inflow / Outflow -1 -0 -1 -0 -0 0 1 -1 -1 1 2
Closing Cash & Cash Equivalent 2 2 1 1 1 1 2 1 0 1 4

Shemaroo Entertain. Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 19.18 22.72 26.18 30.52 11.09 -7.9 1.94 3.45 -14.94 -31.1 -76.09
CEPS(Rs) 20.51 23.63 28.1 32.47 13.96 -5.38 4.31 5.43 -12.62 -28.7 -73.86
DPS(Rs) 1.4 1.4 1.55 1.65 0 0 0 0 0 0 0
Book NAV/Share(Rs) 134.25 156.9 181.53 210.33 219.62 212.01 214.04 217.06 201.98 171.4 92.87
Core EBITDA Margin(%) 28.72 30.19 29.29 27.82 14.97 4.04 9.4 8.49 -0.04 -11.64 -45.42
EBIT Margin(%) 28.15 29.89 28.51 27.14 12.88 2.03 8.15 8.17 -0.13 -11.28 -45.39
Pre Tax Margin(%) 22.05 22.13 22.09 22.61 8.13 -7.11 1.36 2.66 -5.27 -16.69 -50.55
PAT Margin (%) 13.87 14.09 14.57 14.56 5.93 -7.03 1.33 1.72 -5.64 -12.33 -37.42
Cash Profit Margin (%) 14.86 15.09 15.62 15.54 7.4 -4.7 3.07 2.65 -4.86 -11.45 -36.39
ROA(%) 9.45 8.61 9.43 10.59 3.52 -2.46 0.58 0.99 -3.9 -9.21 -31.31
ROE(%) 15.25 15.15 15.49 15.52 5.21 -3.73 0.88 1.63 -7 -16.59 -59.35
ROCE(%) 21.46 19.82 19.68 20.99 8.16 0.75 3.7 5.2 -0.1 -9.28 -39.4
Receivable days 113.74 127.57 123.59 96.29 93.84 93.59 53.29 60.13 70.2 66.92 54.9
Inventory Days 329.1 380.87 384.51 363.97 468.16 847 691.6 475.27 365.64 333.16 284.02
Payable days 26.02 27.64 27.92 31.27 47.78 93.23 79.87 103.42 103.72 75.07 57.19
PER(x) 15.49 16.63 19.69 13.11 4.55 0 69.79 30.86 0 0 0
Price/Book(x) 2.21 2.41 2.84 1.9 0.23 0.31 0.63 0.49 0.71 0.54 0.82
Dividend Yield(%) 0.47 0.37 0.3 0.41 0 0 0 0 0 0 0
EV/Net Sales(x) 2.67 3.1 3.27 2.27 0.75 1.41 1.61 1.09 1.03 0.8 0.88
EV/Core EBITDA(x) 9.16 10.05 11.08 8.07 4.82 32.28 16.27 11.98 156.96 -7.73 -1.98
Net Sales Growth(%) 15.95 13.46 14.9 16.14 -9.63 -39.37 22.58 45.95 27.05 -3.12 -14.89
EBIT Growth(%) 24.4 20.48 9.6 10.55 -57.11 -90.44 391.58 46.36 -102.07 -8097.67 -242.42
PAT Growth(%) 26.67 15.27 18.84 16.03 -63.17 -171.87 123.19 88.23 -517.89 -111.6 -158.28
EPS Growth(%) 27.44 18.42 15.24 16.57 -63.66 -171.27 124.53 77.69 -533.56 -108.19 -144.69
Debt/Equity(x) 0.54 0.69 0.41 0.35 0.42 0.47 0.44 0.54 0.61 0.64 1.12
Current Ratio(x) 2.58 2.16 2.94 3.09 3.08 2.97 2.88 2.29 2.09 2.01 1.29
Quick Ratio(x) 0.81 0.68 0.68 0.73 0.53 0.4 0.49 0.6 0.6 0.54 0.46
Interest Cover(x) 4.61 3.85 4.44 5.99 2.71 0.22 1.2 1.48 -0.03 -2.09 -8.79
Total Debt/Mcap(x) 0.24 0.29 0.14 0.19 1.81 1.51 0.69 1.11 0.87 1.2 1.38

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -15% +2% +13% +5%
Operating Profit CAGR — 0% 0% 0%
PAT CAGR — 0% — 0%
Share Price CAGR -9% -11% -6% -10%
ROE Average -59% -28% -16% -2%
ROCE Average -39% -16% -8% +5%

Shemaroo Entertain. Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 67.24 %
FII 0 %
DII (MF + Insurance) 0 %
Public (retail) 32.76 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Promoter 65.6765.6165.5765.5465.5465.5465.5467.2467.2467.24
FII 000.010.03000000
DII 0000000000
Public 34.3234.3934.4334.4234.4634.4634.4632.7632.7632.76
Others 0000000000
Total 100100100100100100100100100100

Shemaroo Entertain. Peer Comparison

Film Production, Distribution & Entertainment Edit Columns

Shemaroo Entertain. Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Shemaroo Entertain. Pros & Cons

Pros

  • Debtor days have improved from 75.07 to 57.19days.
  • Company has reduced debt.

Cons

  • Company has a low return on equity of -28% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp