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

Shemaroo Entertain.

₹154.9 -1.1 | 0.7%

Market Cap ₹422 Cr.

Stock P/E -19.5

P/B 0.7

Current Price ₹154.9

Book Value ₹ 208.1

Face Value 10

52W High ₹239.8

Dividend Yield 0%

52W Low ₹ 112.4

Overview Inc. Year: 2005Industry: Film Production, Distribution & Entertainment

Shemaroo Entertainment Ltd is a holding agency. The Company is an entertainment agency engaged within the business of motion picture, video and television application distribution activities. The Company is engaged inside the distribution of content material for satellite channels, physical formats and virtual technology, which includes the Mobile, Internet, Broadband, Internet Protocol television and Direct To Home, among others. Its enterprise activities include content material library; distribution systems, along with broadcast syndication, new media, domestic amusement and other distribution platforms; content material licensing, and other commercial enterprise activities. Its Content Library includes over 3,400 titles spanning numerous Hindi movies. The Company also has non-film content and titles in diverse other regional languages, which include Marathi, Gujarati, Punjabi and Bengali, amongst others. Its content material is sent over various Internet video structures, along with YouTube, Hooq, Hotstar, Apple iTunes, Google Play and Spuul.

Read More..

Shemaroo Entertain. Share Price

New

| |

Volume
Price

Quarterly Price

Show Value Show %

Shemaroo Entertain. 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 123 90 94 96 147 150 164 154 199 156
Other Income 0 0 1 2 1 1 0 1 1 2
Total Income 123 90 95 98 147 150 165 154 200 158
Total Expenditure 113 80 85 88 134 140 148 146 182 174
Operating Profit 10 10 10 10 13 10 17 9 18 -15
Interest 6 6 6 7 7 8 8 9 9 9
Depreciation 2 2 2 1 1 1 1 1 1 1
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 2 2 2 2 5 1 7 -2 7 -26
Provision for Tax -1 0 1 1 1 -0 3 -0 2 4
Profit After Tax 3 2 2 0 3 1 5 -1 5 -30
Adjustments -0 -0 0 -0 -0 -0 0 -0 -1 0
Profit After Adjustments 3 2 2 0 3 1 5 -1 5 -30
Adjusted Earnings Per Share 1 0.7 0.8 0.1 1.2 0.3 1.8 -0.5 1.8 -11

Shemaroo Entertain. 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 215 265 323 375 426 489 568 513 311 381 557 673
Other Income 1 1 1 2 3 1 2 3 1 2 3 4
Total Income 216 266 325 377 429 490 570 516 312 383 560 677
Total Expenditure 157 200 236 267 297 346 410 436 299 346 509 650
Operating Profit 59 66 89 109 131 145 160 80 14 38 51 29
Interest 18 19 22 23 33 31 26 24 28 26 31 35
Depreciation 3 3 4 4 4 5 6 8 7 7 5 4
Exceptional Income / Expenses 0 0 0 0 0 0 0 -6 0 0 0 0
Profit Before Tax 37 43 63 83 94 108 128 42 -22 5 15 -14
Provision for Tax 13 16 22 31 34 37 46 11 -0 0 5 9
Profit After Tax 25 27 41 52 60 71 83 30 -22 5 10 -21
Adjustments -1 0 -0 0 2 -0 0 -0 0 0 -0 -1
Profit After Adjustments 24 27 41 52 62 71 83 30 -21 5 9 -21
Adjusted Earnings Per Share 0 0 15.1 19.2 22.7 26.2 30.5 11.1 -7.9 1.9 3.4 -7.9

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 46% 3% 3% 10%
Operating Profit CAGR 34% -14% -19% -1%
PAT CAGR 100% -31% -32% -9%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 28% 27% -17% NA%
ROE Average 2% -0% 4% 11%
ROCE Average 5% 3% 8% 15%

Shemaroo Entertain. 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 148 174 317 365 426 493 572 597 576 582 592
Minority's Interest 0 0 0 -1 -3 -4 -4 -4 -4 -5 -4
Borrowings 0 10 0 23 13 2 0 24 17 12 13
Other Non-Current Liabilities 6 9 7 7 7 5 7 5 3 1 2
Total Current Liabilities 141 219 163 218 337 234 256 280 284 299 434
Total Liabilities 295 412 488 613 780 731 830 902 877 889 1036
Fixed Assets 35 34 30 30 35 33 32 34 27 22 36
Other Non-Current Assets 13 15 24 19 18 10 9 5 5 5 6
Total Current Assets 247 363 435 564 728 688 790 862 844 862 994
Total Assets 295 412 488 613 780 731 830 902 877 889 1036

Shemaroo Entertain. 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 7 1 1 2 2 2 1 1 1 1 2
Cash Flow from Operating Activities -1 -19 -30 -49 -58 133 32 -8 10 44 -17
Cash Flow from Investing Activities -1 -1 -9 -4 -4 -14 -3 -6 -1 -2 -19
Cash Flow from Financing Activities -3 20 41 53 62 -119 -29 13 -9 -41 36
Net Cash Inflow / Outflow -5 -0 2 -1 -0 -1 -0 -0 0 1 -1
Closing Cash & Cash Equivalent 1 1 2 2 2 1 1 1 1 2 1

Shemaroo Entertain. 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) 0 0 15.05 19.18 22.72 26.18 30.52 11.09 -7.9 1.94 3.45
CEPS(Rs) 13.92 15.12 16.46 20.51 23.63 28.1 32.47 13.96 -5.38 4.31 5.43
DPS(Rs) 0.5 0.5 1.2 1.4 1.4 1.55 1.65 0 0 0 0
Book NAV/Share(Rs) 0 0 116.75 134.25 156.9 181.53 210.33 219.62 212.01 214.04 217.06
Core EBITDA Margin(%) 26.71 24.32 26.98 28.72 30.19 29.29 27.82 14.97 4.04 9.4 8.49
EBIT Margin(%) 25.95 23.71 26.24 28.15 29.89 28.51 27.14 12.88 2.03 8.15 8.17
Pre Tax Margin(%) 17.43 16.44 19.56 22.05 22.13 22.09 22.61 8.13 -7.11 1.36 2.66
PAT Margin (%) 11.48 10.22 12.69 13.87 14.09 14.57 14.56 5.93 -7.03 1.33 1.72
Cash Profit Margin (%) 12.87 11.34 13.83 14.86 15.09 15.62 15.54 7.4 -4.7 3.07 2.65
ROA(%) 8.69 7.64 9.12 9.45 8.61 9.43 10.59 3.52 -2.46 0.57 0.99
ROE(%) 17.96 16.75 16.7 15.25 15.15 15.49 15.52 5.21 -3.73 0.88 1.63
ROCE(%) 23.32 21.46 22.65 21.46 19.82 19.68 20.99 8.16 0.75 3.7 5.2
Receivable days 137.84 145.86 150.87 113.74 127.57 123.59 96.29 93.84 93.59 53.29 60.13
Inventory Days 206.85 239.31 276.02 329.1 380.87 384.51 363.97 468.16 847 691.6 475.27
Payable days -117.23 45.74 46.36 26.02 27.64 27.92 31.27 47.78 93.23 79.87 103.42
PER(x) 0 0 12.18 15.49 16.63 19.69 13.11 4.55 0 69.79 30.86
Price/Book(x) 0 0 1.57 2.21 2.41 2.84 1.9 0.23 0.31 0.63 0.49
Dividend Yield(%) 0 0 0.65 0.47 0.37 0.3 0.41 0 0 0 0
EV/Net Sales(x) 0.6 0.64 1.86 2.67 3.1 3.27 2.27 0.75 1.41 1.61 1.09
EV/Core EBITDA(x) 2.2 2.59 6.8 9.16 10.05 11.08 8.07 4.82 32.28 16.27 11.98
Net Sales Growth(%) 17.98 23.22 22.24 15.95 13.46 14.9 16.14 -9.63 -39.37 22.58 45.95
EBIT Growth(%) 14.41 12.56 35.29 24.4 20.48 9.6 10.55 -57.11 -90.43 391.58 46.36
PAT Growth(%) 13.74 9.66 51.86 26.67 15.27 18.84 16.03 -63.17 -171.87 123.19 88.23
EPS Growth(%) 0 0 0 27.44 18.42 15.24 16.57 -63.66 -171.27 124.53 77.69
Debt/Equity(x) 0.74 0.87 0.33 0.54 0.69 0.41 0.35 0.42 0.47 0.44 0.54
Current Ratio(x) 1.75 1.66 2.66 2.58 2.16 2.94 3.09 3.08 2.97 2.88 2.29
Quick Ratio(x) 0.71 0.74 0.9 0.81 0.68 0.68 0.73 0.53 0.4 0.49 0.6
Interest Cover(x) 3.04 3.26 3.93 4.61 3.85 4.44 5.99 2.71 0.22 1.2 1.48
Total Debt/Mcap(x) 0 0 0.21 0.24 0.29 0.14 0.19 1.81 1.51 0.69 1.11

Shemaroo Entertain. Shareholding Pattern

# Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Promoter 65.88 65.88 65.88 65.88 65.88 65.88 65.88 65.88 65.88 65.88
FII 3.95 3.32 0.25 0.23 0.21 0.18 0.18 0.09 0.09 0
DII 0 0 0 0 0 0 0 0 0 0.14
Public 30.18 30.8 33.87 33.89 33.91 33.94 33.94 34.04 34.04 33.98
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 0.7 times its book value

Cons

  • Company has a low return on equity of -0% over the last 3 years.
  • Debtor days have increased from 79.87 to 103.42days.
  • The company has delivered a poor profit growth of -32% over past five 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.

Shemaroo Entertain. 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.....