SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Eros International Media Ltd (EROSMEDIA)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 533261 NSE: EROSMEDIA Film Production, Distribution & Entertainment | Small Cap | Eros Internatl.Media Share Price

₹7.89 0.00 (0.00%)

As on 30-Jun'25 16:59

Eros International Media Ltd (EROSMEDIA)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 533261 NSE: EROSMEDIA Film Production, Distribution & Entertainment | Small Cap | Eros Internatl.Media Share Price

₹7.89 0.00 (0.00%)

As on 30-Jun'25 16:59

Key Metrics
Valuation Multiples
Market Cap
₹76 Cr.
Current Price
₹7.9
52-Week Low / High
₹7 / 8
TTM EPS
₹-17.3
TTM Sales
₹155 Cr.
Book Value per Share
₹79.1
P/E Ratio
0.00
Industry PE
39.9
Price to Book (P/B)
0.10
Lower than its 5-year historical median
Price to Sales (P/S)
0.49
In line with its 5-year historical median
EV/EBITDA
-2.18
In line with its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
16.87%
In line with industry median
Return on Capital Employed (ROCE)
15.43%
Outperforms industry median
Return on Assets (ROA)
6.59%
Operating Profit Margin
-98.8%
Net Profit Margin
181.94%
Gross Profit Margin
284.3%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-54.81%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
16.25%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹662 Cr.
Equity
₹95.9 Cr.
Face Value
₹10
All Time Low / High
₹5.49 / 644.40

Eros International Media stock performance

Key Ratios
mw4me loader

Check Before You Invest

M-Cap below 100cr DeciZen not available

Q.1 Is Eros International Media Ltd a good quality company?
Eros International Media Ltd is a quality company, based on a multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Eros International Media Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Eros International Media Ltd vs industry peers?
Eros International Media Ltd revenue CAGR is -40.01%, compared to the industry median CAGR of 0.00%, indicating slower growth and losing its market share.
Q.1 Promoter shareholding and pledge status of Eros International Media Ltd?
Promoters hold 16.25% of the Eros International Media Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Eros International Media Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of -26.9% based on the current price.

10 Year X-Ray : Login to view analysis.

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Eros International Media Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 17.5%15.9%13.3%13.1%-62.2%-3.9%3.5%-3.7%-37.2%15.4%-
Value Creation
Index
0.30.1-0.1-0.1-5.4-1.3-0.8-1.3-3.70.1-

Growth Parameters

Sales 1,5831,4009601,03181426237368114063.2155
Sales YoY Gr.--11.6%-31.4%7.4%-21.1%-67.8%42.4%82.4%-79.5%-54.8%-
Adj EPS 25.928.325.227.9-147.5-18.2-1.4-13.1-43.99-17.3
YoY Gr.-9.3%-10.8%10.5%-628.9%NANANANANA-
BVPS (₹) 184.7211.3234.5267.9129107.6110.3106.463.878.479.1
Adj Net
Profit
242265240266-1,410-174-13.6-125-42185.8-166
Cash Flow from Ops. 1,17023523540250.8292116179-39.43.2-
Debt/CF from Ops. 0.32.82.91.510.81.841.1-4.834.4-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales -30.1%-40%-44.7%-54.8%
Adj EPS -11.1%NANANA
BVPS-9.1%-9.5%-10.8%22.8%
Share Price -28% -24.3% -32.2% 14.2%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
1514.111.311.1-73.9-15.2-1.3-12-50.812.3-22
Op. Profit
Mgn %
20.625.265.857.517.56.624.8-3.9-243.6-98.8-535.8
Net Profit
Mgn %
15.517.925.225.6-172.8-66.7-4.1-18.9-301.7135.8-107.1
Debt to
Equity
0.20.30.30.20.40.50.40.20.30.20
Working Cap
Days
1641733183996241,9961,5149194,3028,7682,769
Cash Conv.
Cycle
2-7133592340931215338288-2,121

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales1,582.681,399.70960.161,031.30813.60261.97373.13680.63139.8963.22
Operating Expenses + 1,261.301,058.95343.47439.06671.25253.35280.57707.07481.12126.12
Manufacturing Costs652.44374.54125.83187.92146.47101.81152.61545.3010.345.80
Material Costs133.512.94-1.41-1.142.97-8.460-0.098.590
Employee Cost 56.1970.5358.9450.7937.8749.9259.0231.8031.4314.67
Other Costs 419.16610.94160.11201.49483.94110.0868.94130.06430.76105.65
Operating Profit 321.38340.75616.69592.24142.358.6292.56-26.44-341.23-62.90
Operating Profit Margin (%) 20.3%24.3%64.2%57.4%17.5%3.3%24.8%-3.9%-243.0%-99.5%
Other Income + 44.5247.6652.49111.73123.16128.8392.9376.0149.52253.28
Exceptional Items 0000-1,553.52-23.010000
Interest 35.3656.6083.1780.8273.46107.9455.2369.1228.9210.64
Depreciation 9.479.58298.66305.52253.99179.51131.41100.1384.6260.82
Profit Before Tax 321.07322.23287.35317.63-1,615.46-173.01-1.15-119.68-405.25118.92
Tax 7978.9456.1351.15-214.257.858.020.1010.783.90
Profit After Tax 242.07243.29231.22266.48-1,401.21-180.86-9.17-119.78-416.03115.02
PAT Margin (%) 15.3%17.4%24.1%25.8%-172.0%-69.0%-2.5%-17.6%-297.0%181.9%
Adjusted EPS (₹)25.527.424.228.2-146.0-18.8-0.8-12.2-43.312.0
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Eros Internatl.Media - Consolidated

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 1,727.931,982.612,227.232,558.671,233.991,031.331,057.851,020.10620.36757.76
Share Capital 93.5893.8594.9795.5195.6395.8695.8895.9195.9195.91
Reserves 1,634.351,888.762,132.262,463.161,138.36935.47961.97924.19524.45661.85
Debt +278.82579.73617.60539.92462.44459.91396.78175.94188.92111.01
Long Term Debt106.59149.40149.5287.240.670.0346.740.390.260
Short Term Debt172.23430.33468.08452.68461.77459.88350.04175.55188.66111.01
Minority Interest4.78-4.6612.8810.2814.2813.6812.098.877.670.75
Trade Payables340.22353.37381.23368.66367.63231.63209.71488.65460441.20
Others Liabilities 1,148.98764.77547.90728.19410.58664.95727.04562483.96419.23
Total Liabilities 3,500.733,675.823,786.844,205.722,488.922,401.502,403.472,255.561,760.911,729.95

Fixed Assets

Net Fixed Assets +2,609.192,701.442,633.422,564.55919.83737.20558.76355.98127.29218.38
Gross Block6,192.576,684.966,467.616,742.315,592.845,588.435,557.135,435.185,292.455,461.08
Accumulated Depreciation3,583.383,983.523,834.194,177.764,673.014,851.234,998.375,079.205,165.165,242.70
CWIP 32.1325.6370.8790.5688.93177.93171.5443.3560.550
Investments 0000000000
Inventories3.400.461.873.010.048.508.508.5900
Trade Receivables377.55621.40692.83778.66541.21478.70605.75648.51410.31378.87
Cash Equivalents 304.16176.73180.06201.0547.1654.109.4392.658.981.90
Others Assets 174.30150.16207.79567.89891.75945.071,049.491,106.481,153.781,130.80
Total Assets 3,500.733,675.823,786.844,205.722,488.922,401.502,403.472,255.561,760.911,729.95

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 1,170.46235.15235.27401.9750.83291.68115.65179.08-39.423.23
PBT 321.07322.23287.35317.63-1,615.46-173.01-1.15-119.68-405.25118.92
Adjustment 657.83555.87440.46457.222,265.23277.93150.67219.38517.51-156.33
Changes in Working Capital 219.03-612.8-442.7-321.64-562.27215.9-15.93103.15-154.2940.43
Tax Paid -27.47-30.15-49.84-51.24-36.67-29.14-17.94-23.772.610.21
Cash Flow From Investing Activity + -984.93-501.20-193.91-242.6696-167.75-8.37182.51-48.6446.12
Capex -870.60-608.90-203.82-233.37-77.14-178.26-33.43120.72-49.6244.98
Net Investments -116.02103.020.68-18.70163.158.0323.164.47-0.060.66
Others 1.694.689.239.419.992.481.9057.321.040.48
Cash Flow From Financing Activity + -186.87238.18-32.98-176.69-154.10-109.53-129.70-352.44-10.71-85.10
Net Proceeds from Shares 0.710.273.580.710.120.240.020.0300
Net Proceeds from Borrowing 29.0430.760.96-82.61-52.58-23.19-30.56-46.35-0.13-0.26
Interest Paid -54.68-46.25-76.63-77.91-67.05-62.03-54.99-77.69-11.38-7.03
Dividend Paid 0000000000
Others -161.94253.4039.11-16.88-34.59-24.55-44.17-228.430.80-77.81
Net Cash Flow -1.34-27.878.38-17.38-7.2714.40-22.429.15-98.77-35.75

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)15.1313.1110.9811.14-73.89-15.97-0.88-11.53-50.9816.87
ROCE (%)17.4615.8813.2513.07-62.19-3.873.5-3.68-37.1715.43
Asset Turnover Ratio0.470.390.260.260.240.110.160.290.070.04
PAT to CFO Conversion(x)4.840.971.021.51N/AN/AN/AN/AN/A0.03
Working Capital Days
Receivable Days104.20130.30249.80260.40296.10710.50530.40336.301,381.302,278.20
Inventory Days16.200.500.400.900.7068.304.6000
Payable Days711.60000000000

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Eros International Media Ltd FAQs

The current trading price of Eros Internatl.Media on 30-Jun-2025 16:59 is ₹7.89.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 29-Jun-2025 the market cap of Eros Internatl.Media stood at ₹75.68 Cr

The latest P/E ratio of Eros Internatl.Media as of 29-Jun-2025 is 0.00.

The latest P/B ratio of Eros Internatl.Media as of 29-Jun-2025 is -0.19.

The 52-week high of Eros Internatl.Media is ₹7.89 and the 52-week low is ₹6.76.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Eros Internatl.Media is ₹158 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that Eros International Media Ltd is a average quality company.

The key valuation ratios of Eros International Media Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Eros International Media Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

About Eros International Media Ltd

Eros International Media was incorporated as a private limited company under the name Rishima International Private Limited on August 19, 1994 and got its present name on November 20, 2008. The company is a part of the Eros Group., which has an extensive film library and is in the business of sourcing Indian and other film content and exploiting it worldwide through its offices in India, UK, USA, UAE, Singapore, Australia, the Isle of Man and Fiji across formats such as theatres, home entertainment, television and digital new media.

The international rights for distribution of Indian film content for the entire world excluding India, Nepal and Bhutan are licensed to the Eros International Group in accordance with the terms of the Relationship Agreement with effect from October 1, 2009 between the company and its Promoters, Eros Worldwide and Eros plc. The company was incorporated to carry on, in all parts of the world, the business of exhibiting, distributing and otherwise exploiting cinematograph and television films and motion pictures of all kinds, including advertisement commercial films.

Eros International sources all Indian film content for the Eros Group and exploits such content across formats within India, Nepal and Bhutan. It has various rights to over 1,000 films which include Hindi, Tamil and other regional language films, including films such as Mughal-e-Azam, Om Shanti Om, Lage Raho Munnabhai and Love Aaj Kal, which it considers to be a key competitive advantage and an integral part of its business model. It also owns rights to certain English language films for home entertainment distribution within India. The Hindi, Tamil, other regional and English language films together form the Eros India Library.

The company sources content primarily through acquisitions from third parties and through co-productions and, occasionally, through its own productions. It mainly acquire films from third party producers at various stages of a film‘s production for an agreed contractual value, and also co-produce films from inception with certain producers for a pre-agreed fixed budget.

Eros International so far has only a single own production to date, namely Aa Dekhen Zara as it relies more on acquisitions and co-productions to source content. The company exploits and distribute end-to-end Indian film content within India, Nepal and Bhutan through multiple formats such as theatres, home entertainment, principally in the form of DVDs, VCDs and audio CDs, and television syndication, which primarily involves licensing the broadcasting rights to major satellite television broadcasting channels, cable television channels and terrestrial television channels. It also exploits and distributes content via digital new media such as mobile ring tones, wallpapers and download, IPTV, DTH and other internet channels and we also license films to airlines for in-flight viewing.

Subsidiaries:

  • Eros International Films Private
  • Copsale
  • Big Screen Entertainment Private
  • EyeQube Studios Private
  • Eros Music Publishing Private
  • Eros Animation Private
  • Ayngaran International
  • Ayngaran International (UK)
  • Ayngaran International (Mauritius)
  • Ayngaran International Media Private
  • Ayngaran Anak Media Private

History of the Company:

  • 1994 - Incorporation of the company and subsidiary of Eros International Films
  • 1999 - Acquired business and assets of Jupiter Enterprises. Commenced selling home entertainment, for instance VCDs and DVDs
  • 2005 - Release the first co-produced film, Waqt
  • 2006 - First India theatrical release and music distribution of the film Omkara. Launch of the Eros Music label
  • 2007 - Set up VFX operations under the Subsidiary EyeQube. Entered into a shareholder‘s agreement for acquisition of 64% in Big Screen Entertainment.
  • 2008 - Entry into Tamil film industry pursuant to the assignment of the Ayngaran SHA to Copsale, by Eros plc. Incorporation of the  Subsidiary Eros Music Publishing for signing lyricists and composers. Joint venture agreement with Universal Music India for talent management. India theatrical distribution expansion through offices in Mumbai and Delhi. First release on Blu-Ray high-definition disc format, Heyy Babyy, followed by Om Shanti Om.
  • 2009 - India theatrical distribution expansion through offices in Punjab and exclusive arrangement for West Bengal. Execution of Settlement Agreements with various film exhibitors. Conversion to a public limited company
  • 2012
    -Eros International acquires international rights of TEZZ.
    -Eros International alings with Vinod Chopra Films for Ferrari ki Sawaari Film to release worldwide on June 15, 2012.
    -Eros International ties up with HBO Asia to launch 2 movie channels.
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: