SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Shemaroo Entertainment Ltd (SHEMAROO)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 538685 NSE: SHEMAROO Film Production, Distribution & Entertainment | Small Cap | Shemaroo Entertain. Share Price

₹117 3.10 (2.72%)

As on 12-Jun'26 10:48

Shemaroo Entertainment Ltd (SHEMAROO)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 538685 NSE: SHEMAROO Film Production, Distribution & Entertainment | Small Cap | Shemaroo Entertain. Share Price

₹117 3.10 (2.72%)

As on 12-Jun'26 10:48

Key Metrics
Valuation Multiples
Market Cap
₹327 Cr.
Current Price
₹117
52-Week Low / High
₹74 / 161
TTM EPS
₹-77.1
TTM Sales
₹547 Cr.
Book Value per Share
₹92.3
P/E Ratio
0.00
Industry PE
39.8
Price to Book (P/B)
1.23
Higher than its 5-year historical median
Price to Sales (P/S)
0.60
Lower than its 5-year historical median
EV/EBITDA
-2.37
Lower than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
-17.19%
In line with industry median
Return on Capital Employed (ROCE)
-9.84%
Underperforms industry median
Return on Assets (ROA)
-9.58%
Operating Profit Margin
-13.1%
Net Profit Margin
-13.45%
Gross Profit Margin
-17.3%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-3.91%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
67.24%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹236 Cr.
Equity
₹28.7 Cr.
Face Value
₹10
All Time Low / High
₹41.80 / 595.00

Shemaroo Entertainment stock performance

Key Ratios
mw4me loader

Check Before You Invest

Quality

Locked
Login to view analysis.

Valuation

Locked
Login to view analysis.

Price Trend

Locked
Login to view analysis.
Q.1 Is Shemaroo Entertainment Ltd a good quality company?
Shemaroo Entertainment Ltd is a average quality company, based on a somewhat consistent 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 Shemaroo Entertainment Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Shemaroo Entertainment Ltd vs industry peers?
Shemaroo Entertainment Ltd revenue CAGR is 6.28%, compared to the industry median CAGR of 0.00%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of Shemaroo Entertainment Ltd?
Promoters hold 67.24% of the Shemaroo Entertainment Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Shemaroo Entertainment Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of -10.4% 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.
Shemaroo Entertainment 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 % 21.9%19.9%19.3%21.3%7.3%0.9%3.7%4.8%-0.5%-9.8%-
Value Creation
Index
0.60.40.40.5-0.5-0.9-0.7-0.7-1.0-1.7-

Growth Parameters

Sales 375415477548480305368535677650547
Sales YoY Gr.-10.7%15%15%-12.5%-36.4%20.6%45.4%26.5%-3.9%-
Adj EPS 20.422.925.631.711.6-6.92.62.4-16-32.3-77.1
YoY Gr.-12.6%11.5%23.9%-63.5%-160%NA-9.2%-773.8%NA-
BVPS (₹) 136.9159.5183.5213.5220.6213.8216.2218.5202.5170.892.3
Adj Net
Profit
55.362.369.586.131.4-18.97.16.5-43.5-88.3-222
Cash Flow from Ops. -42.1-59.514522.48.7-8.841.8-14.124.673.7-
Debt/CF from Ops. -4.7-51.4926.4-29.65.9-22.713.74.1-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 6.3%6.3%20.9%-3.9%
Adj EPS -205.3%-222.8%-331.3%NA
BVPS2.5%-5%-7.6%-15.7%
Share Price -9.5% -1% -8.4% 6.4%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
1615.514.9165.3-3.21.21.1-7.6-17.2-58.7
Op. Profit
Mgn %
29.531.129.529.415.74.610.18.3-0.5-13.1-49.3
Net Profit
Mgn %
14.81514.615.76.6-6.21.91.2-6.4-13.6-40.5
Debt to
Equity
0.50.70.40.40.40.50.40.50.60.70
Working Cap
Days
4965815414856171,000838626520480188
Cash Conv.
Cycle
42650449345156289972650339236555

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales375415477548480305368535677650
Operating Expenses + 264286336387405291332491680736
Manufacturing Costs35493842387178135171155
Material Costs191189235259273140160235331405
Employee Cost 2330395465576683107119
Other Costs 16182431282328387156
Operating Profit 11112914116175143644-3-85
Operating Profit Margin (%) 29.5%31.0%29.5%29.4%15.7%4.5%9.8%8.3%-0.5%-13.1%
Other Income + 2522212359
Exceptional Items 0000-11-00000
Interest 23333126232725303637
Depreciation 4456777566
Profit Before Tax 869610613235-19713-40-119
Tax 3134374611-0052-31
Profit After Tax 5562698624-1967-43-87
PAT Margin (%) 14.8%14.9%14.6%15.7%5.0%-6.3%1.8%1.4%-6.3%-13.5%
Adjusted EPS (₹)20.422.825.631.78.8-7.12.42.7-15.7-32.0
Dividend Payout Ratio (%)6.90%6.10%6.10%5.20%0%0%0%0%0%0%

Valuation of Shemaroo Entertain. - Standalone

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 + 372433499580600581588594551466
Share Capital 27272727272727272727
Reserves 345406472553572554560567524439
Debt +177267188197221254239313332300
Long Term Debt2313202417121376
Short Term Debt154254186197197237228300325295
Minority Interest0000000000
Trade Payables112018304625488810162
Others Liabilities 617035351915134224-11
Total Liabilities 6217907408438858758881,0361,008818

Fixed Assets

Net Fixed Assets +29343331342722364441
Gross Block6434727585867694107110
Accumulated Depreciation35-13944515854586369
CWIP 1000000100
Investments 121235251465171415
Inventories384497515601711730715730676561
Trade Receivables107190139157815355123142102
Cash Equivalents 1111177101
Others Assets 8755172845538412713298
Total Assets 6217907408438858758881,0361,008818

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + -42-59145229-942-142574
PBT 869610613246-19713-40-119
Adjustment 26333531313932395843
Changes in Working Capital -127-17154-97-28-1522-5213120
Tax Paid -27-18-50-43-39-13-19-13-629
Cash Flow From Investing Activity + -4-4-147-87-2-31-6-1
Capex -500-4-7-1-3-20-10-2
Net Investments 8000000000
Others -7-4-1411-181-1241
Cash Flow From Financing Activity + 4563-131-29-12-4045-19-72
Net Proceeds from Shares 0000000011
Net Proceeds from Borrowing 23-7-27-1028-10-52-7-6
Interest Paid -23-32-31-25-23-27-25-30-36-37
Dividend Paid -3-4-4-4-400000
Others 48106-6910-239-107224-31
Net Cash Flow -10-0-0-0-0-00-00

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)15.9915.3814.9115.964.03-3.261.11.23-7.44-17.19
ROCE (%)21.9119.9119.2621.257.250.93.744.83-0.45-9.84
Asset Turnover Ratio0.670.590.620.690.560.350.420.560.660.71
PAT to CFO Conversion(x)-0.76-0.952.10.260.38N/A7-2N/AN/A
Working Capital Days
Receivable Days113.80130.8012698.3090.4079.8053.606171.5068.30
Inventory Days327387.70387.30371.40499.10861.60716.30492.90379.30347.10
Payable Days27.4029.802933.4050.5092.2083.50105.70104.5073.80

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

Shemaroo Entertainment Ltd FAQs

The current trading price of Shemaroo Entertain. on 12-Jun-2026 10:48 is ₹117.0.

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 11-Jun-2026 the market cap of Shemaroo Entertain. stood at ₹327.2 Cr

The latest P/E ratio of Shemaroo Entertain. as of 11-Jun-2026 is 0.00.

The latest P/B ratio of Shemaroo Entertain. as of 11-Jun-2026 is 1.23.

The 52-week high of Shemaroo Entertain. is ₹160.7 and the 52-week low is ₹74.10.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Shemaroo Entertain. is ₹547 ( Cr.) .

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

The key valuation ratios of Shemaroo Entertainment 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 Strong which suggest that the price of Shemaroo Entertainment Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

About Shemaroo Entertainment Ltd

Shemaroo Entertainment was originally incorporated as a private limited company under the Companies Act, 1956 on December 23, 2005 with the name Shemaroo Holdings Private Limited. On May 28, 2008, the name of the company was changed to Shemaroo Entertainment Private Limited. Established as a book circulating library, today the company is an established integrated media content house in India with activities across content acquisition, value addition to content and content distribution.

The company is engaged in the business of Aggregation, Production and Co- Production of Cinematograph Films, Dramas etc., and subsequently exploiting and distributing rights of Films, Dramas across the world through various medium such as television licensing , DVD and VCD release, exploiting various rights of the content through new distribution avenues such as IPTV, VOD and mobile platform. The Company houses state-of-the-art studio facilities, equipped with highly sophisticated studio hardware and software.

The content Library of the company consists of more than 2,900 titles spanning new Hindi films and titles in various other regional languages like Marathi, Gujarati, Punjabi, Bengali among others as well as non-film content. It is one of the largest independent content aggregators in Bollywood.

The company distributes its content through various mediums such as (i) television - satellite, terrestrial and cable television; (ii) new media platforms consisting of mobile, internet, direct to home (DTH) and other applications; (iii) home entertainment; and (iv) other media.

The recent initiatives of the company include tying up as an official channel partner for Google Inc.’s You Tube where it is managing 32 channels. The company is also moving beyond providing just content, to providing content management solutions to partners.

Business activity

The company’s activities spans across content acquisition, value addition to content and content distributionApart from home video the company is providing content management solutions to partners such as -

• Airtel digital television in connection with an interactive devotional service, namely 'iDarshan'

• British Telecom’s (UK) IPTV service BT Vision for their South-Asian content pack and

• Tata DOCOMO’s video platform for 3G services.

Awards and achievements

  • Chanakya Speaks - The Seven Pillars for Business Success produced by Shemaroo Entertainment, won accolades on an international platform. The film won prestigious Award of Merit in The Indie Fest (California) under the category of feature documentary.
  • Shemaroo bagged 13 Indian DVD Awards at DVD Entertainment India Summit 2009.
  • Shemaroo bags Two Awards at - Golden Cursor Awards' 2009.
  • Shemaroo Entertainment’s films 'Omkara' and 'Anuranan' were awarded at the 54th National Film Awards held in New Delhi in 2008.
  • The BAGHBAN DVD made by the company won the 'Best DVD Creation for Telecine and Authoring Excellence' award at the DVD Disc-Tech Awards 2005.
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: