Nifty
Sensex
:
:
11600.20
39090.03
326.00 (2.89%)
1075.41 (2.83%)

Film Production, Distribution & Entertainment

Rating :
48/99  (View)

BSE: 538685 | NSE: SHEMAROO

254.65
4.30 (1.72%)
23-Sep-2019 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  255.00
  •  255.00
  •  245.00
  •  250.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11127
  •  28.33
  •  526.50
  •  233.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 679.42
  • 8.54
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 879.96
  • 0.66%
  • 1.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.82%
  • 3.48%
  • 10.14%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.00%
  • 20.54%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.77
  • 11.91
  • 10.09

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.65
  • 12.60
  • 4.22

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 74.38
  • 15.16
  • 9.94

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 16.22
  • 16.64

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.17
  • 2.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 9.20
  • 9.53

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
143.03
123.36
15.95%
132.19
118.35
11.69%
148.95
132.63
12.30%
163.33
134.37
21.55%
Expenses
111.12
84.46
31.57%
91.18
81.60
11.74%
113.66
96.82
17.39%
120.70
98.25
22.85%
EBITDA
31.91
38.90
-17.97%
41.01
36.75
11.59%
35.29
35.81
-1.45%
42.63
36.12
18.02%
EBIDTM
22.31%
31.53%
31.02%
31.05%
23.69%
27.00%
26.11%
26.89%
Other Income
0.85
0.23
269.57%
0.82
0.44
86.36%
0.69
0.22
213.64%
0.00
0.20
-100.00%
Interest
5.77
6.13
-5.87%
7.30
7.12
2.53%
6.52
7.10
-8.17%
5.63
8.41
-33.06%
Depreciation
1.44
1.40
2.86%
1.42
1.29
10.08%
1.44
1.30
10.77%
1.33
1.30
2.31%
PBT
25.55
31.59
-19.12%
33.11
28.78
15.05%
28.02
27.63
1.41%
35.68
26.62
34.03%
Tax
9.17
12.04
-23.84%
12.52
10.35
20.97%
8.46
9.68
-12.60%
12.70
7.79
63.03%
PAT
16.38
19.55
-16.21%
20.59
18.43
11.72%
19.57
17.95
9.03%
22.98
18.82
22.10%
PATM
11.45%
15.85%
15.58%
15.57%
13.14%
13.53%
14.07%
14.01%
EPS
5.94
7.19
-17.39%
7.68
6.89
11.47%
7.20
6.55
9.92%
8.45
6.88
22.82%

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
587.50
567.83
488.63
425.53
375.06
323.45
264.61
214.74
182.01
158.24
101.68
Net Sales Growth
15.49%
16.21%
14.83%
13.46%
15.96%
22.24%
23.22%
17.98%
15.02%
55.63%
 
Cost Of Goods Sold
337.00
279.55
242.83
195.23
189.39
185.53
158.15
-49.55
-43.79
-1.69
2.29
Gross Profit
250.50
288.28
245.80
230.30
185.67
137.92
106.47
264.29
225.80
159.93
99.38
GP Margin
42.64%
50.77%
50.30%
54.12%
49.50%
42.64%
40.24%
123.07%
124.06%
101.07%
97.74%
Total Expenditure
436.66
409.87
345.83
297.05
267.32
236.18
200.26
157.38
135.46
124.64
84.24
Power & Fuel Cost
-
1.66
1.73
1.54
1.50
1.39
1.43
0.00
0.00
0.00
0.00
% Of Sales
-
0.29%
0.35%
0.36%
0.40%
0.43%
0.54%
0%
0%
0%
0%
Employee Cost
-
55.09
39.69
30.82
23.47
18.50
18.54
16.47
14.81
9.96
8.73
% Of Sales
-
9.70%
8.12%
7.24%
6.26%
5.72%
7.01%
7.67%
8.14%
6.29%
8.59%
Manufacturing Exp.
-
41.04
36.81
50.29
36.91
18.63
11.53
176.73
149.28
103.64
62.29
% Of Sales
-
7.23%
7.53%
11.82%
9.84%
5.76%
4.36%
82.30%
82.02%
65.50%
61.26%
General & Admin Exp.
-
19.69
15.85
15.61
11.54
9.06
7.17
13.74
15.16
12.13
10.84
% Of Sales
-
3.47%
3.24%
3.67%
3.08%
2.80%
2.71%
6.40%
8.33%
7.67%
10.66%
Selling & Distn. Exp.
-
10.69
7.00
2.63
3.39
2.16
3.16
0.00
0.00
0.00
0.00
% Of Sales
-
1.88%
1.43%
0.62%
0.90%
0.67%
1.19%
0%
0%
0%
0%
Miscellaneous Exp.
-
2.14
1.93
0.94
1.13
0.91
0.28
0.00
0.00
0.60
0.00
% Of Sales
-
0.38%
0.39%
0.22%
0.30%
0.28%
0.11%
0%
0%
0.38%
0.08%
EBITDA
150.84
157.96
142.80
128.48
107.74
87.27
64.35
57.36
46.55
33.60
17.44
EBITDA Margin
25.67%
27.82%
29.22%
30.19%
28.73%
26.98%
24.32%
26.71%
25.58%
21.23%
17.15%
Other Income
2.36
1.74
1.74
2.99
1.58
1.26
1.34
1.35
5.11
1.78
2.05
Interest
25.22
25.72
31.42
33.03
22.88
21.58
19.23
18.31
19.26
15.30
16.46
Depreciation
5.63
5.58
5.13
4.28
3.74
3.68
2.96
2.98
2.95
2.71
2.69
PBT
122.36
128.40
107.99
94.16
82.69
63.28
43.49
37.42
29.44
17.37
0.34
Tax
42.85
45.73
36.74
34.21
30.68
22.22
16.45
12.76
7.77
3.70
0.02
Tax Rate
35.02%
35.62%
34.02%
36.33%
37.10%
35.11%
37.82%
34.10%
26.39%
21.30%
5.88%
PAT
79.52
83.18
71.70
62.60
52.83
41.06
27.04
24.66
21.68
13.67
0.32
PAT before Minority Interest
79.75
82.67
71.25
59.95
52.01
41.06
27.04
24.66
21.68
13.67
0.32
Minority Interest
0.23
0.51
0.45
2.65
0.82
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
13.54%
14.65%
14.67%
14.71%
14.09%
12.69%
10.22%
11.48%
11.91%
8.64%
0.31%
PAT Growth
6.38%
16.01%
14.54%
18.49%
28.67%
51.85%
9.65%
13.75%
58.60%
4171.88%
 
Unadjusted EPS
29.27
30.52
2.63
2.28
19.18
17.35
13.68
12.42
10.92
30.01
6.95

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
571.71
493.43
426.45
364.93
317.35
174.46
148.48
126.10
90.34
77.80
Share Capital
27.18
27.18
27.18
27.18
27.18
19.85
19.85
19.85
4.56
0.46
Total Reserves
544.53
466.25
399.27
337.74
290.17
154.61
128.63
106.25
85.79
77.34
Non-Current Liabilities
6.96
7.33
20.50
30.27
7.69
19.19
5.77
10.48
18.09
29.46
Secured Loans
0.38
2.13
13.11
22.91
0.32
10.09
0.24
5.14
13.23
25.29
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
3.17
1.62
0.96
0.67
0.54
0.62
0.45
0.48
0.37
0.13
Current Liabilities
255.69
234.24
336.68
218.33
163.44
218.72
141.02
135.87
119.11
104.00
Trade Payables
29.79
18.11
19.04
10.52
16.48
30.64
8.99
22.84
12.49
15.06
Other Current Liabilities
13.07
16.37
38.93
39.49
33.89
38.01
17.93
24.16
22.05
7.80
Short Term Borrowings
196.88
185.82
254.08
154.36
105.41
141.15
109.92
87.68
82.90
80.90
Short Term Provisions
15.96
13.94
24.63
13.95
7.66
8.92
4.19
1.19
1.68
0.25
Total Liabilities
830.21
731.36
780.44
612.71
488.48
412.37
295.27
272.45
227.54
211.26
Net Block
31.63
33.26
34.77
29.59
29.50
34.11
35.06
36.13
34.97
36.25
Gross Block
75.84
37.77
34.16
64.25
60.93
59.80
57.79
55.91
51.91
54.38
Accumulated Depreciation
44.21
4.51
-0.61
34.66
31.42
25.69
22.73
19.78
16.94
18.13
Non Current Assets
44.35
43.37
52.59
48.36
53.48
49.21
48.28
53.58
70.69
52.05
Capital Work in Progress
0.02
0.00
0.00
1.38
0.00
0.00
0.13
0.07
0.05
0.06
Non Current Investment
6.47
6.69
7.23
8.07
16.80
8.94
8.79
9.90
6.15
0.07
Long Term Loans & Adv.
1.83
1.67
8.39
7.54
7.13
6.07
4.25
7.38
27.92
15.63
Other Non Current Assets
4.41
1.75
2.21
1.77
0.05
0.08
0.05
0.10
1.59
0.05
Current Assets
785.86
687.98
727.85
564.35
435.00
363.15
246.99
218.87
156.86
159.21
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
602.74
529.71
500.44
387.64
288.68
200.51
146.47
96.92
53.13
51.44
Sundry Debtors
159.02
140.57
190.54
106.91
126.83
140.55
70.94
91.26
66.81
60.79
Cash & Bank
1.58
1.30
1.89
1.94
2.47
0.93
1.13
6.54
6.96
18.58
Other Current Assets
22.52
4.17
2.96
2.48
17.02
21.17
28.46
24.15
29.96
28.40
Short Term Loans & Adv.
21.26
12.22
32.02
65.37
14.73
16.77
24.55
21.13
28.17
27.41
Net Current Assets
530.17
453.74
391.17
346.02
271.56
144.43
105.97
83.00
37.75
55.20
Total Assets
830.21
731.35
780.44
612.71
488.48
412.36
295.27
272.45
227.55
211.26

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
32.48
132.51
-58.11
-49.45
-30.26
-19.37
-1.07
14.55
22.74
11.96
PBT
128.40
107.99
94.14
82.69
63.28
43.49
37.42
29.44
17.37
0.34
Adjustment
30.93
35.76
35.46
26.08
24.27
21.58
20.75
20.67
17.55
18.41
Changes in Working Capital
-84.01
38.88
-169.34
-131.32
-90.41
-75.97
-52.02
-33.73
-10.13
-6.76
Cash after chg. in Working capital
75.32
182.63
-39.73
-22.55
-2.86
-10.90
6.15
16.39
24.79
11.99
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-42.84
-50.12
-18.38
-26.90
-27.41
-8.47
-7.22
-1.83
-2.05
-0.02
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-2.76
-14.33
-4.07
-4.37
-9.27
-1.25
-1.01
-6.09
-8.99
0.32
Net Fixed Assets
-38.03
-3.62
31.55
-4.37
-1.13
-1.88
-1.94
-4.01
2.46
-0.64
Net Investments
10.31
-23.46
0.03
8.00
-8.00
-0.03
-1.00
-4.49
-6.12
-0.27
Others
24.96
12.75
-35.65
-8.00
-0.14
0.66
1.93
2.41
-5.33
1.23
Cash from Financing Activity
-29.45
-118.76
62.12
53.30
41.07
20.42
-3.34
-8.88
-25.37
-8.92
Net Cash Inflow / Outflow
0.27
-0.58
-0.06
-0.52
1.54
-0.20
-5.42
-0.42
-11.62
3.37
Opening Cash & Equivalents
1.30
1.89
1.94
2.47
0.93
1.13
6.54
6.96
18.58
15.21
Closing Cash & Equivalent
1.58
1.30
1.89
1.94
2.47
0.93
1.13
6.54
6.96
18.58

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.)
210.33
181.54
156.90
134.25
116.75
87.89
74.81
63.53
49.56
42.68
ROA
10.59%
9.43%
8.61%
9.45%
9.12%
7.64%
8.69%
8.67%
6.23%
0.16%
ROE
15.52%
15.49%
15.15%
15.25%
16.70%
16.75%
17.96%
20.03%
16.27%
0.41%
ROCE
20.99%
19.68%
19.82%
21.46%
22.65%
21.46%
23.32%
24.00%
17.51%
9.16%
Fixed Asset Turnover
7.66
13.59
8.65
5.99
5.36
4.50
3.78
3.38
2.98
1.89
Receivable days
96.29
123.67
127.57
113.74
150.87
145.86
137.84
158.49
147.15
162.24
Inventory Days
363.97
384.75
380.87
329.10
276.02
239.31
206.85
150.45
120.60
188.77
Payable days
18.79
18.70
13.54
13.77
26.99
28.88
30.95
38.27
43.54
51.34
Cash Conversion Cycle
441.46
489.72
494.90
429.06
399.89
356.30
313.74
270.67
224.20
299.67
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
5.99
4.44
3.85
4.61
3.93
3.26
3.04
2.53
2.14
1.02

News Update


  • Shemaroo Entertainment enters pre-loaded audio speaker market
    9th Aug 2019, 10:18 AM

    ‘Shemaroo Bhakti Shrimad Bhagavad Gita’ and ‘Shemaroo Bhakti Bhajan Vani’ have been launched

    Read More
  • Shemaroo Entertainment - Quarterly Results
    6th Aug 2019, 18:03 PM

    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.