Nifty
Sensex
:
:
10607.35
36012.93
55.65 (0.53%)
169.23 (0.47%)

Film Production, Distribution & Entertainment

Rating :
45/99  (View)

BSE: 538685 | NSE: SHEMAROO

62.25
-0.25 (-0.40%)
03-Jul-2020 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  62.95
  •  64.85
  •  60.00
  •  62.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  124117
  •  77.26
  •  357.95
  •  40.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 169.89
  • 2.50
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 370.43
  • 2.64%
  • 0.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.88%
  • 3.09%
  • 8.92%
  • FII
  • DII
  • Others
  • 19.84%
  • 0.00%
  • 2.27%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.36
  • 11.12
  • 9.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.27
  • 12.88
  • 4.65

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 52.57
  • 15.55
  • 11.61

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 16.08
  • 14.70

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.03
  • 1.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 8.50
  • 8.01

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
0
132
-100%
97
149
-35%
150
163
-8%
143
123
16%
Expenses
0
91
-100%
78
114
-32%
122
121
1%
111
84
32%
EBITDA
0
41
-100%
19
35
-45%
28
43
-33%
32
39
-18%
EBIDTM
0%
31%
20%
24%
19%
26%
22%
32%
Other Income
0
1
-100%
1
1
-25%
1
0
0
1
0
270%
Interest
0
7
-100%
6
7
-9%
6
6
-1%
6
6
-6%
Depreciation
0
1
-100%
2
1
40%
2
1
53%
1
1
3%
PBT
0
33
-100%
12
28
-57%
21
36
-40%
26
32
-19%
Tax
0
13
-100%
3
8
-61%
2
13
-84%
9
12
-24%
PAT
0
21
-100%
9
20
-55%
19
23
-16%
16
20
-16%
PATM
0%
16%
9%
13%
13%
14%
11%
16%
EPS
0.00
7.57
-100%
3.21
7.19
-55%
7.13
8.44
-16%
6.02
7.19
-16%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
523
568
489
426
375
323
265
215
182
158
102
Net Sales Growth
-6%
16%
15%
13%
16%
22%
23%
18%
15%
56%
 
Cost Of Goods Sold
296
280
243
195
189
186
158
-50
-44
-2
2
Gross Profit
227
288
246
230
186
138
106
264
226
160
99
GP Margin
43%
51%
50%
54%
50%
43%
40%
123%
124%
101%
98%
Total Expenditure
402
410
346
297
267
236
200
157
135
125
84
Power & Fuel Cost
-
2
2
2
2
1
1
0
0
0
0
% Of Sales
-
0%
0%
0%
0%
0%
1%
0%
0%
0%
0%
Employee Cost
-
55
40
31
23
18
19
16
15
10
9
% Of Sales
-
10%
8%
7%
6%
6%
7%
8%
8%
6%
9%
Manufacturing Exp.
-
41
37
50
37
19
12
177
149
104
62
% Of Sales
-
7%
8%
12%
10%
6%
4%
82%
82%
66%
61%
General & Admin Exp.
-
20
16
16
12
9
7
14
15
12
11
% Of Sales
-
3%
3%
4%
3%
3%
3%
6%
8%
8%
11%
Selling & Distn. Exp.
-
11
7
3
3
2
3
0
0
0
0
% Of Sales
-
2%
1%
1%
1%
1%
1%
0%
0%
0%
0%
Miscellaneous Exp.
-
2
2
1
1
1
0
0
0
1
0
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
EBITDA
121
158
143
128
108
87
64
57
47
34
17
EBITDA Margin
23%
28%
29%
30%
29%
27%
24%
27%
26%
21%
17%
Other Income
3
2
1
3
2
1
1
1
5
2
2
Interest
25
26
31
33
23
22
19
18
19
15
16
Depreciation
7
6
5
4
4
4
3
3
3
3
3
PBT
92
128
108
94
83
63
43
37
29
17
0
Tax
27
46
37
34
31
22
16
13
8
4
0
Tax Rate
29%
36%
34%
36%
37%
35%
38%
34%
26%
21%
6%
PAT
65
83
72
63
53
41
27
25
22
14
0
PAT before Minority Interest
65
83
71
60
52
41
27
25
22
14
0
Minority Interest
0
1
0
3
1
0
0
0
0
0
0
PAT Margin
12%
15%
15%
15%
14%
13%
10%
11%
12%
9%
0%
PAT Growth
-19%
16%
15%
18%
29%
52%
10%
14%
59%
4,172%
 
EPS
23.94
30.58
26.36
23.01
19.42
15.10
9.94
9.07
7.97
5.03
0.12

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
572
493
426
365
317
174
148
126
90
78
Share Capital
27
27
27
27
27
20
20
20
5
0
Total Reserves
545
466
399
338
290
155
129
106
86
77
Non-Current Liabilities
7
7
20
30
8
19
6
10
18
29
Secured Loans
0
2
13
23
0
10
0
5
13
25
Unsecured Loans
0
0
0
0
0
0
0
0
0
0
Long Term Provisions
3
2
1
1
1
1
0
0
0
0
Current Liabilities
256
234
337
218
163
219
141
136
119
104
Trade Payables
30
18
19
11
16
31
9
23
12
15
Other Current Liabilities
13
16
39
39
34
38
18
24
22
8
Short Term Borrowings
197
186
254
154
105
141
110
88
83
81
Short Term Provisions
16
14
25
14
8
9
4
1
2
0
Total Liabilities
830
731
780
613
488
412
295
272
228
211
Net Block
32
33
35
30
30
34
35
36
35
36
Gross Block
76
72
34
64
61
60
58
56
52
54
Accumulated Depreciation
44
39
-1
35
31
26
23
20
17
18
Non Current Assets
44
43
53
48
53
49
48
54
71
52
Capital Work in Progress
0
0
0
1
0
0
0
0
0
0
Non Current Investment
6
7
7
8
17
9
9
10
6
0
Long Term Loans & Adv.
2
2
8
8
7
6
4
7
28
16
Other Non Current Assets
4
2
2
2
0
0
0
0
2
0
Current Assets
786
688
728
564
435
363
247
219
157
159
Current Investments
0
0
0
0
0
0
0
0
0
0
Inventories
603
530
500
388
289
201
146
97
53
51
Sundry Debtors
159
141
191
107
127
141
71
91
67
61
Cash & Bank
2
1
2
2
2
1
1
7
7
19
Other Current Assets
23
4
3
2
17
21
28
24
30
28
Short Term Loans & Adv.
21
12
32
65
15
17
25
21
28
27
Net Current Assets
530
454
391
346
272
144
106
83
38
55
Total Assets
830
731
780
613
488
412
295
272
228
211

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
32
133
-58
-49
-30
-19
-1
15
23
12
PBT
128
108
94
83
63
43
37
29
17
0
Adjustment
31
36
35
26
24
22
21
21
18
18
Changes in Working Capital
-84
39
-169
-131
-90
-76
-52
-34
-10
-7
Cash after chg. in Working capital
75
183
-40
-23
-3
-11
6
16
25
12
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-43
-50
-18
-27
-27
-8
-7
-2
-2
0
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
-3
-14
-4
-4
-9
-1
-1
-6
-9
0
Net Fixed Assets
-3
-38
32
-4
-1
-2
-2
-4
2
-1
Net Investments
10
-23
0
8
-8
0
-1
-4
-6
0
Others
-10
47
-36
-8
0
1
2
2
-5
1
Cash from Financing Activity
-29
-119
62
53
41
20
-3
-9
-25
-9
Net Cash Inflow / Outflow
0
-1
0
-1
2
0
-5
0
-12
3
Opening Cash & Equivalents
1
2
2
2
1
1
7
7
19
15
Closing Cash & Equivalent
2
1
2
2
2
1
1
7
7
19

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
210
182
157
134
117
88
75
64
50
43
ROA
11%
9%
9%
9%
9%
8%
9%
9%
6%
0%
ROE
16%
15%
15%
15%
17%
17%
18%
20%
16%
0%
ROCE
21%
20%
20%
21%
23%
21%
23%
24%
18%
9%
Fixed Asset Turnover
7.66
9.17
8.65
5.99
5.36
4.50
3.78
3.38
2.98
1.89
Receivable days
96
124
128
114
151
146
138
158
147
162
Inventory Days
364
385
381
329
276
239
207
150
121
189
Payable days
19
19
14
14
27
29
31
38
44
51
Cash Conversion Cycle
441
489
495
429
400
356
314
271
224
300
Total Debt/Equity
0.35
0.41
0.69
0.54
0.33
0.87
0.74
0.74
1.07
1.40
Interest Cover
6
4
4
5
4
3
3
3
2
1

News Update


  • Shemaroo Entertainment launches flagship Hindi general entertainment channel ‘Shemaroo TV’
    29th Apr 2020, 14:42 PM

    Shemaroo TV aims to connect, interact and reach out to families who are continuously looking at adapting to new changes

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.