Shemaroo Entertainment Ltd (SHEMAROO) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 538685 | NSE: SHEMAROO | Film Production, Distribution & Entertainment | Small Cap

Shemaroo Entertain. Share Price

108.95 -4.75 -4.18%
as on 05-Dec'25 15:23

Shemaroo Entertainment Ltd (SHEMAROO) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 538685 | NSE: SHEMAROO | Film Production, Distribution & Entertainment | Small Cap

DeciZen - make an informed investing decision on Shemaroo Entertain.

Based on:

Overall Rating
Login to view analysis. M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Shemaroo Entertainment stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
310.6 Cr.
52-wk low:
88.5
52-wk high:
192

Is Shemaroo Entertainment Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Shemaroo Entertain.: 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

Value Creation Index Colour Code Guide

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

Growth Parameters Colour Code Guide

Sales 375415477548480305368535677650617
Sales YoY Gr.-10.7%15%15%-12.5%-36.4%20.6%45.4%26.5%-3.9%-
Adj EPS 20.422.925.631.711.6-6.92.62.4-16-32.3-49.9
YoY Gr.-12.6%11.5%23.9%-63.5%-160%NA-9.2%-773.8%NA-
BVPS (₹) 136.9159.5183.5213.5220.6213.8216.2218.5202.5170.8138.1
Adj Net
Profit
55.362.369.586.131.4-18.97.16.5-43.5-88.3-136
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

CAGR Colour Code Guide

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 -8.8% 9.6% -11.7% -38.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
1615.514.9165.3-3.21.21.1-7.6-17.2-32.3
Op. Profit
Mgn %
29.531.129.529.415.74.610.18.3-0.5-13.1-25.1
Net Profit
Mgn %
14.81514.615.76.6-6.21.91.2-6.4-13.6-22.1
Debt to
Equity
0.50.70.40.40.40.50.40.50.60.70
Working Cap
Days
4965815414856171,000838626520480191
Cash Conv.
Cycle
42650449345156289972650339236583

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Shemaroo Entertainment Ltd.

Standalone Consolidated
TTM EPS (₹) -49.9 -48.5
TTM Sales (₹ Cr.) 617 652
BVPS (₹.) 138.1 139.7
Reserves (₹ Cr.) 350 354
P/BV 0.82 0.81
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 88.45 / 192.00
All Time Low / High (₹) 41.80 / 595.00
Market Cap (₹ Cr.) 311
Equity (₹ Cr.) 27.3
Face Value (₹) 10
Industry PE 38.2

Management X-Ray of Shemaroo Entertain.:

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 (%)

Valuation of Shemaroo Entertain. - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Shemaroo Entertain.

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

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
Interest 23333126232725303637
Depreciation 4456777566
Exceptional Items 0000-11-00000
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 (%)7%6%6%5%0%0%0%0%0%0%

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
Minority Interest0000000000
Debt177267188197221254239313332300
Long Term Debt2313202417121376
Short Term Debt154254186197197237228300325295
Trade Payables112018304625488810162
Others Liabilities 617035351915134224-11
Total Liabilities 6217907408438858758881,0361,008818

Fixed Assets

Gross Block6434727585867694107110
Accumulated Depreciation35-13944515854586369
Net Fixed Assets 29343331342722364441
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

Finance 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 Days11413112698908054617268
Inventory Days327388387371499862716493379347
Payable Days2730293350928410610574

Shemaroo Entertainment Ltd Stock News

Shemaroo Entertainment Ltd FAQs

The current trading price of Shemaroo Entertain. on 05-Dec-2025 15:23 is ₹109.0.
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 04-Dec-2025 the market cap of Shemaroo Entertain. stood at ₹310.6.
The latest P/E ratio of Shemaroo Entertain. as of 04-Dec-2025 is 0.00.
The latest P/B ratio of Shemaroo Entertain. as of 04-Dec-2025 is 0.82.
The 52-week high of Shemaroo Entertain. is ₹192.0 and the 52-week low is ₹88.45.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Shemaroo Entertain. is ₹617.1 ( Cr.) .

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

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×