MarketFriction

Shemaroo Entertainment Ltd

NSE SHEMAROO · BSE 538685 · Media & Entertainment
₹115.21 -1.63%
NSE close2026-10-01
52 week range73.00 - 143.00
Market cap₹340 Cr.
IPO 2014 · -32% since Price band 20% Delivery 95.9%

Price

Drag to pan, scroll or pinch to zoom. Ruler (or Shift + drag) measures a move.Dashed lines: 52 week high and low. Prices adjusted for splits and bonuses.

Financials

Consolidated, Rs crore
Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Sales198.91155.93198.86154.39162.06164.37204.27139.52143.38160.68139.48131.68
Expenses181.72173.62206.40167.76188.53206.64201.91195.01198.14228.05226.68133.50
Operating Profit17.19-17.69-7.54-13.37-26.47-42.272.36-55.49-54.76-67.37-87.20-1.82
OPM %8.64%-11.34%-3.79%-8.66%-16.33%-25.72%1.16%-39.77%-38.19%-41.93%-62.52%-1.38%
Other Income1.082.200.841.060.682.963.733.670.440.831.200.61
Interest9.379.438.778.988.489.979.557.627.167.537.797.77
Depreciation1.451.441.401.521.501.531.501.521.531.481.431.48
Profit before tax7.45-26.36-16.87-22.81-35.77-50.81-4.96-60.96-63.01-75.55-95.22-10.46
Tax %26.85%15.48%-17.55%-25.16%-27.51%-28.09%-0.20%-24.95%-27.73%-27.35%-24.42%-22.85%
Net Profit5.45-30.43-13.91-17.05-25.93-36.52-4.95-45.75-45.54-54.90-71.97-8.07
EPS in Rs1.80-11.01-5.24-6.33-9.61-13.32-1.87-16.77-16.57-20.29-25.10-2.80
Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Sales375426489568513311381557707685583575
Expenses267298346410436299344509707765847786
Operating Profit10812814215877133747-0-80-264-211
OPM %29%30%29%28%15%4.0%10%9%-0.0%-12%-45%-37%
Other Income2312-31135853
Interest233231262428263136373030
Depreciation445687756666
Profit before tax839410812842-22515-37-114-295-244
Tax %37%36%34%36%27%-1%2%36%7%-26%-26%
Net Profit5159718230-22510-40-84-218-180
EPS in Rs19.1922.7226.1830.5211.09-7.901.943.44-14.94-31.10-76.09-64.76
Dividend Payout %7%6%6%5%0%0%0%0%0%0%0%
10 Years5 Years3 YearsTTM1 YearLast Year
Compounded Sales Growth5%13%2%-14%
Compounded Profit Growth%%%-59%
Stock Price CAGR-9%-6%-4%4%
Return on Equity-2%-13%-24%-59%
Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital272727272727272727272729
Reserves290338399466545570549555565526444241
Borrowings137212296201202251269254321340304302
Other Liabilities343558375654315312612890114
Total Liabilities4886137807318309028778891,0381,022866686
Fixed Assets303035333234272236444141
CWIP010000001000
Investments1787763333300
Other Assets442574738691792865847864999975825644
Total Assets4886137807318309028778891,0381,022866686
Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Cash from Operating Activity-30-49-5813332-81044-17267324
Cash from Investing Activity-9-4-4-14-3-6-1-2-19-71-4
Cash from Financing Activity415362-119-2913-9-4136-19-73-18
Net Cash Flow2-1-0-1-0-001-1-112
Free Cash Flow-32-55-6612928-15941-37157021
CFO/OP-3%-21%-31%128%48%41%186%170%-8%-12,308%-57%-9%
Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Debtor Days14310416310510275645483755643
Inventory Days5687477491,058698479358185
Days Payable3220297389754348
Cash Conversion Cycle67983188410510275641,040692479371181
Working Capital Days30433533433834341464853136625820770
ROCE %21%20%20%20%21%9%1%4%5%-0%-9%-39%
Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Promoters65.88%65.88%65.78%65.68%65.61%65.56%65.54%65.54%65.54%65.54%67.23%67.23%
FIIs0.09%0.00%0.03%0.00%0.00%0.01%0.03%0.00%0.00%0.00%0.00%0.00%
DIIs0.00%0.14%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Public34.03%33.98%34.18%34.33%34.38%34.43%34.42%34.44%34.46%34.45%32.76%32.75%
No. of Shareholders13,85914,24818,12817,12216,45416,10915,92915,46415,44214,93714,59313,905

Fundamentals

Market Cap₹ 340 Cr.
Current Price₹ 118
Book Value₹ 94.0
ROCE-39.3 %
ROE-58.8 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)-14%
Compounded Profit Growth (TTM)-59%
Consolidated figures.
Valuation
Market capRs 331 Cr
Enterprise valueRs 628 Cr
Price to book1.23x
Price to sales0.58x
EV / sales1.09x
Price to cash flow13.91x
Earnings yield-54.64%
P/B, 3-year average0.67x
P/E, 5-year average50.36x
P/B, 5-year average0.63x
Profitability
Operating margin (excl. other income)-45.32%
Operating margin (incl. other income)-44.40%
EBITDA margin-36.17%
Pre-tax margin-42.46%
Net profit margin-31.44%
Net margin, latest quarter-6.11%
ROE-58.95%
ROCE-39.28%
ROA-28.18%
ROE, 3-year average-27.54%
ROCE, 3-year average-16.22%
ROA, 3-year average-13.71%
ROE, 5-year average-16.02%
ROCE, 5-year average-7.95%
ROA, 5-year average-7.91%
ROIC (approx.)-27.94%
Tax rate25.98%
Other income / net worth2.00%
Growth
Sales growth (latest year)-14.95%
Sales CAGR, 3 years1.54%
Sales CAGR, 5 years13.37%
Sales growth QoQ-5.59%
Sales growth YoY (latest quarter)-5.62%
Per share
EPS (TTM)Rs -62.95
EPS (latest year)Rs -76.09
EPS (latest quarter)Rs -2.80
EPS, 3-year averageRs -40.71
EPS, 5-year averageRs -23.35
Book value per shareRs 93.97
Sales per shareRs 200.21
Cash flow per shareRs 8.28
Free cash flow per shareRs 7.31
Efficiency
Asset turnover0.85x
Fixed asset turnover14.12x
Inventory turnover1.99x
Inventory days183 days
Debtor days43 days
Debtors turnover8.39x
Creditor days48 days
Cash conversion cycle181 days
Working capital days70 days
Leverage
Total debtRs 302 Cr
Cash and bankRs 5 Cr
Net debtRs 297 Cr
Debt to equity1.12x
Interest coverage-7.07x
Owners' fund to total sources39.37%
Debt to assets43.99%
Cash flow
Cash from Operating Activity (latest year)Rs 24 Cr
Cash from Investing Activity (latest year)Rs -4 Cr
Cash from Financing Activity (latest year)Rs -18 Cr
Net Cash Flow (latest year)Rs 2 Cr
Free cash flow (latest year)Rs 21 Cr
FCFE (approx.: FCF + change in debt)Rs 18 Cr
Sales to cash flow24.48x
Statement figures
Net sales (TTM)Rs 575 Cr
Net sales (latest year)Rs 583 Cr
Sales (latest quarter)Rs 132 Cr
Operating profit excl. other income (latest year)Rs -264 Cr
Operating profit (latest quarter)Rs -2 Cr
Other income (TTM)Rs 3 Cr
EBITDA (TTM)Rs -208 Cr
PBDT (TTM)Rs -238 Cr
Profit before tax (TTM)Rs -244 Cr
Tax (latest year)Rs -77 Cr
Net profit (TTM)Rs -181 Cr
Net profit (latest year)Rs -219 Cr
Net profit (latest quarter)Rs -8 Cr
Depreciation (TTM)Rs 6 Cr
Depreciation (latest quarter)Rs 1 Cr
Interest (TTM)Rs 30 Cr
Cost of goods sold (latest year)Rs 675 Cr
Total expenditure (latest year)Rs 847 Cr
Total income (latest year)Rs 588 Cr
Share capitalRs 29 Cr
ReservesRs 241 Cr
Shareholders' fundsRs 270 Cr
Total assetsRs 686 Cr
Net blockRs 41 Cr
InvestmentsRs 0 Cr
ReceivablesRs 69 Cr
InventoryRs 339 Cr
Other liabilitiesRs 114 Cr
Shares outstanding (crore)2.87
Ownership
Promoter holding67.23% (+1.69 in a year)
Computed by MarketFriction from the consolidated statements. Returns use average balances.
P/B 1.23 is at the 71th percentile (median 0.71).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
PeriodSHEMAROONifty 50Difference
1 week-6.3%-2.8% -3.5 pts
1 month-8.7%-6.8% -1.9 pts
3 months-7.8%-7.6% -0.2 pts
6 months+55.2%+0.4% +54.8 pts
1 year+1.8%-9.9% +11.7 pts
2 years-36.5%-13.6% -23.0 pts
3 years-13.3%+14.2% -27.5 pts
5 years-28.5%+27.9% -56.4 pts

Red flags

F-score 3 of 8
lookRepeated losses Net loss in each of the last two years
lookRegulator order or action Regulator order or action 2026-04-18: Shemaroo Entertainment Limited has informed the Exchange about Action(s) taken or orders passed
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.

Latest quarter

Jun 2026
Sales ₹132 Cr -5.6% vs Jun 2025. Net loss ₹8 Cr.

Activity

Compare
CompanyMcap (Cr)P/EROCE
Prime Focus Ltd24,72613911.3 %
Saregama India Ltd9,51441.717.3 %
Tips Music Ltd8,27338.6118 %
Network 18 Media & Investments Ltd3,9973.01 %
Balaji Telefilms Ltd1,120-10.1 %
Entertainment Network (India) Ltd454340-0.75 %
Basilic Fly Studio Ltd4429.1921.5 %
Gretex Industries Ltd3322373.01 %
Optimystix Entertainment India Ltd30212.627.3 %
Music Broadcast Ltd203-8.73 %
Phantom Digital Effects Ltd1404.3017.6 %
Maxposure Ltd869.1115.3 %
Starbeam Ventures Ltd6023.17.53 %
Studio LSD Ltd47-3.22 %
Digikore Studios Ltd453.5524.7 %
No bulk or block deals on record.
Ex-dateActionFactor
2024-08-21Annual General Meeting
2023-08-18Annual General Meeting
2022-08-01Annual General Meeting
2021-09-09 Annual General Meeting
2020-09-21 Annual General Meeting
2019-09-16 Annual General Meeting/Dividend - Rs 1.65 Per Share
2018-09-03 Annual General Meeting/Dividend- Rs 1.55 Per Share
2017-09-19 Annual General Meeting/ Dividend - Rs 1.4 Per Share
2016-09-16 Annual General Meeting/ Dividend Rs.1.40 Per Share
2015-09-11 Annual General Meeting/ Dividend - Rs 1.20/- Per Share
DateTypeWhat it says
2026-08-17Shareholder meetingVoting results.
2026-08-14Shareholder meetingProceedings of Annual General Meeting held on August 14, 2026
2026-07-28Concall / analyst meetTranscript
2026-07-24Concall / analyst meetLink of Recording
2026-07-23Investor PresentationInvestor Presentation
2026-07-23Board meeting outcomeShemaroo Entertainment Limited has submitted to the Exchange, the financial results for the period ended Jun 30, 2026.
2026-07-22UpdatesIntimation of compliance with the provisions of Regulation 36(1)(b) the SEBI (LODR) Regulations, 2015 .
2026-07-22Shareholder meetingNotice of Annual General Meeting to be held on August 14, 2026
2026-07-16Concall / analyst meetSchedule of meet
2026-06-29Shareholder meetingProceedings of Postal Ballot. Further, the company has submitted the Exchange a copy of Srutinizers report along with voting results.
2026-05-29Shareholder meetingNotice of Postal Ballot
2026-05-21Concall / analyst meetTranscript
2026-05-18Concall / analyst meetLink of Recording
2026-05-18Concall / analyst meetLink of Recording
2026-05-17Investor PresentationInvestor Presentation
2026-05-16ResignationResignation of Director/KMP/SMP
2026-05-16ResignationResignation of Mr Amit Haria as Chief Financial Officer of the company w.e.f. May 21, 2026.
2026-05-16AppointmentAppointment of M/s Joshi Apte & Associates as Other of the company w.e.f. April 01, 2026.
2026-05-16AppointmentAppointment of M/s M M Chitale & Co. as Other of the company w.e.f. April 01, 2026.
2026-05-16AppointmentAppointment of Mr Ashish Gupta as Chief Financial Officer of the company w.e.f. May 22, 2026.
2026-05-16ResignationResignation of Mr Amit Haria as Chief Financial Officer of the company w.e.f. May 21, 2026.
2026-05-16Board meeting outcomeShemaroo Entertainment Limited has submitted to the Exchange, the financial results for the period ended March 31, 2026.
2026-05-13Concall / analyst meetSchedule of meet
2026-04-18Regulatory actionAction(s) taken or orders passed
2026-04-10Reply to Clarification- FinaThe Exchange had sought clarification from Shemaroo Entertainment Limited for the quarter ended 31-Dec-2024 with respect to Regulation 33 of the SEBI ...
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
EPS in the scrip is zero (4 trailing quarters)Less than 100 unique PAN traded in previous 30 daysLoss making

Quick answers

What is the market cap of Shemaroo Entertainment Ltd?

Shemaroo Entertainment Ltd (SHEMAROO) has a market capitalisation of Rs 340 Cr. at the 2026-10-01 close.

What were Shemaroo Entertainment Ltd's latest quarterly results?

In the Jun 2026 quarter, Shemaroo Entertainment Ltd sales was Rs 132 Cr (-5.6% vs Jun 2025) with a net loss of Rs 8 Cr.

What is the 52-week high and low of Shemaroo Entertainment Ltd?

The 52-week high is Rs 143.00 and the 52-week low is Rs 73.00.

Data: NSE and BSE daily reports, company filings. Numbers only, not investment advice, not a SEBI-registered research service.AboutMethodologyFAQResearchContactTermsPrivacyDisclaimerUpdated 2026-10-03