Is Shemaroo Entertainment a good quality company?

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

Is Shemaroo Entertainment undervalued or overvalued?

The key valuation ratios of Shemaroo Entertainment Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone .

What is Shemaroo Entertainment share price return in the past 10 years?

Shemaroo Entertainment Ltd share price has declined -0.1% annually (CAGR) over the past ten years.

Is Shemaroo Entertainment a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Shemaroo Entertainment Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

What is the P/E ratio of Shemaroo Entertainment?

The latest standalone P/E ratio of Shemaroo Entertainment as of 20-Dec-2024 is 0.00.

What is the P/B ratio of Shemaroo Entertainment?

The latest standalone P/B ratio of Shemaroo Entertainment as of 20-Dec-2024 is 0.85.

Shemaroo Entertainment Ltd - Stock Valuation and Financial Performance

Name: Shemaroo Entertainment
Brand: Shemaroo Entertainment

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

Place order

Shemaroo Entertain. Share Price

₹160.10 -4.80 -2.91%
as on 20-Dec'24 16:59

10 Year X-Ray of Shemaroo Entertain.:

Analysis of Financial Track Record

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

Standalone Basis ^P Consolidated Basis ^P

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

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
ROCE % ⓘ	22.7%	21.9%	19.9%	19.3%	21.3%	7.3%	0.9%	3.7%	4.8%	-0.5%	-
Value Creation Index ⓘ	0.6	0.6	0.4	0.4	0.5	-0.5	-0.9	-0.7	-0.7	-1.0	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	323	375	415	477	548	480	305	368	535	677	639
Sales YoY Gr.	-	15.9%	10.7%	15%	15%	-12.5%	-36.4%	20.6%	45.4%	26.5%	-
Adj EPS ⓘ	15.5	20.4	22.9	25.6	31.7	11.6	-6.9	2.6	2.4	-16	-32.8
YoY Gr.	-	31.8%	12.6%	11.5%	23.9%	-63.5%	-160%	NA	-9.2%	-773.8%	-
BVPS (₹) ⓘ	118.1	136.9	159.5	183.5	213.5	220.6	213.8	216.2	218.5	202.5	187.4
Adj Net Profit ⓘ	42	55.3	62.3	69.5	86.1	31.4	-18.9	7.1	6.5	-43.5	-90
Cash Flow from Ops. ⓘ	-29.4	-42.1	-59.5	145	22.4	8.7	-8.8	41.8	-14.1	24.6	-
Debt/CF from Ops. ⓘ	-3.6	-4.7	-5	1.4	9	26.4	-29.6	5.9	-22.7	13.7	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	8.6%	4.3%	30.4%	26.5%
Adj EPS ⓘ	-200.4%	-187.2%	NA	-773.8%
BVPSⓘ	6.2%	-1.1%	-1.8%	-7.3%
Share Price	-0.1%	3.1%	10.4%	2%

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
Return on Equity % ⓘ	16.8	16	15.5	14.9	16	5.3	-3.2	1.2	1.1	-7.6	-16.8
Op. Profit Mgn % ⓘ	27.3	29.5	31.1	29.5	29.4	15.7	4.6	10.1	8.3	-0.5	-11
Net Profit Mgn % ⓘ	13	14.8	15	14.6	15.7	6.6	-6.2	1.9	1.2	-6.4	-14
Debt to Equity ⓘ	0.3	0.5	0.7	0.4	0.4	0.4	0.5	0.4	0.5	0.6	0
Working Cap Days ⓘ	456	496	581	541	485	617	1,000	838	626	520	241
Cash Conv. Cycle ⓘ	398	426	504	493	451	562	899	726	503	392	124

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 30.42%

Debt to equity has declined versus last 3 years average to 0.61

Return on Equity is Poor

Sales growth is not so good in last 4 quarters at 0.95%

Latest Financials - Shemaroo Entertainment Ltd.

	Standalone	Consolidated
TTM EPS (₹)	-32.8	-32.1
TTM Sales (₹ Cr.)	639	671
BVPS (₹.) ⓘ	187.4	187.8
Reserves (₹ Cr.) ⓘ	480	486
P/BV ⓘ	0.85	0.85
PE ⓘ	0.00	0.00

From the Market
52 Week Low / High (₹)	130.05 / 239.80
All Time Low / High (₹)	41.80 / 595.00
Market Cap (₹ Cr.)	437
Equity (₹ Cr.)	27.3
Face Value (₹)	10
Industry PE ⓘ	43.8

Management X-Ray of Shemaroo Entertain.:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

0.00

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

Valuation of Shemaroo Entertain.

Price Calculator

Price Chart

Price to Earnings

Enterprise Value to EBIT

Price to Book-Value

Price to Sales

Dividend History

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Shemaroo Entertain.

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Sales	323	375	415	477	548	480	305	368	535	677
Operating Expenses ⓘ	235	264	286	336	387	405	291	332	491	680
Manufacturing Costs	20	35	49	38	42	38	71	78	135	172
Material Costs	186	191	189	235	259	273	140	160	235	331
Employee Cost	18	23	30	39	54	65	57	66	83	112
Other Costs ⓘ	12	16	18	24	31	28	23	28	38	66
Operating Profit ⓘ	88	111	129	141	161	75	14	36	44	-3
Operating Profit Margin (%)	27.2%	29.5%	31.0%	29.5%	29.4%	15.7%	4.5%	9.8%	8.3%	-0.5%
Other Income ⓘ	1	2	5	2	2	2	1	2	3	5
Interest ⓘ	22	23	33	31	26	23	27	25	30	36
Depreciation ⓘ	4	4	4	5	6	7	7	7	5	6
Exceptional Items ⓘ	0	0	0	0	0	-11	0	0	0	0
Profit Before Tax ⓘ	64	86	96	106	132	35	-19	7	13	-40
Tax ⓘ	22	31	34	37	46	11	0	0	5	2
Profit After Tax	42	55	62	69	86	24	-19	6	7	-43
PAT Margin (%)	12.9%	14.8%	14.9%	14.6%	15.7%	5.0%	-6.3%	1.8%	1.4%	-6.3%
Adjusted EPS (₹)	15.4	20.4	22.8	25.6	31.7	8.8	-7.1	2.4	2.7	-15.7
Dividend Payout Ratio (%)	8%	7%	6%	6%	5%	0%	0%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Equity and Liabilities
Shareholders Fund	321	372	433	499	580	600	581	588	594	551
Share Capital ⓘ	27	27	27	27	27	27	27	27	27	27
Reserves ⓘ	294	345	406	472	553	572	554	560	567	524
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	106	177	267	188	197	221	254	239	313	332
Long Term Debt	0	23	13	2	0	24	17	12	13	7
Short Term Debt	105	154	254	186	197	197	237	228	300	325
Trade Payables	17	11	20	18	30	46	25	48	88	101
Others Liabilities ⓘ	49	61	70	35	35	19	15	13	42	24
Total Liabilities ⓘ	493	621	790	740	843	885	875	888	1,036	1,008
Fixed Assets
Gross Block	61	64	34	72	75	85	86	76	94	107
Accumulated Depreciation	31	35	-1	39	44	51	58	54	58	63
Net Fixed Assetsⓘ	29	29	34	33	31	34	27	22	36	44
CWIP ⓘ	0	1	0	0	0	0	0	0	1	0
Investmentsⓘ	20	12	12	35	25	14	6	5	17	14
Inventories	288	384	497	515	601	711	730	715	730	676
Trade Receivables	127	107	190	139	157	81	53	55	123	142
Cash Equivalents	2	1	1	1	1	1	7	7	1	0
Others Assetsⓘ	26	87	55	17	28	45	53	84	127	132
Total Assets ⓘ	493	621	790	740	843	885	875	888	1,036	1,008

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Cash Flow From Operating Activity ⓘ	-29	-42	-59	145	22	9	-9	42	-14	25
PBT ⓘ	64	86	96	106	132	46	-19	7	13	-40
Adjustment ⓘ	24	26	33	35	31	31	39	32	39	57
Changes in Working Capital ⓘ	-90	-127	-171	54	-97	-28	-15	22	-52	14
Tax Paid ⓘ	-28	-27	-18	-50	-43	-39	-13	-19	-13	-6
Cash Flow From Investing Activity ⓘ	-10	-4	-4	-14	7	-8	7	-2	-31	-6
Capex	-2	-5	0	0	-4	-7	-1	-3	-20	-10
Net Investments	-8	8	0	0	0	0	0	0	0	0
Others ⓘ	1	-7	-4	-14	11	-1	8	1	-12	4
Cash Flow From Financing Activityⓘ	41	45	63	-131	-29	-1	2	-40	45	-19
Net Proceeds from Shares ⓘ	109	0	0	0	0	0	0	0	0	1
Net Proceeds from Borrowing ⓘ	-10	23	-7	-27	-10	28	-10	-5	2	-7
Interest Paid ⓘ	-21	-23	-32	-31	-25	-23	-27	-25	-30	-36
Dividend Paid ⓘ	-1	-3	-4	-4	-4	-4	0	0	0	0
Others ⓘ	-36	48	106	-69	10	-2	39	-10	72	24
Net Cash Flow ⓘ	2	-1	0	0	0	0	0	0	0	0

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Ratios
ROE (%)	16.77	15.99	15.38	14.91	15.96	4.03	-3.26	1.1	1.23	-7.44
ROCE (%)	22.65	21.91	19.91	19.26	21.25	7.25	0.9	3.74	4.83	-0.45
Asset Turnover Ratio	0.71	0.67	0.59	0.62	0.69	0.56	0.35	0.42	0.56	0.66
PAT to CFO Conversion(x)	-0.69	-0.76	-0.95	2.1	0.26	0.38	N/A	7	-2	N/A
Working Capital Days
Receivable Days	151	114	131	126	98	90	80	54	61	72
Inventory Days	274	327	388	387	371	499	862	716	493	379
Payable Days	46	27	30	29	33	50	92	84	106	105

Shemaroo Entertainment Ltd Stock News

Shemaroo Entertainment Ltd FAQs

What is the share price of Shemaroo Entertain.?

Company share prices are keep on changing according to the market conditions. The closing price of Shemaroo Entertain. on 20-Dec-2024 16:59 is ₹160.1.

What is the market cap of Shemaroo Entertain.?

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 20-Dec-2024 16:59 the market cap of Shemaroo Entertain. stood at ₹437.3.

What is the P/E ratio of Shemaroo Entertain.?

The latest P/E ratio of Shemaroo Entertain. as of 20-Dec-2024 16:59 is 0.00.

What is the P/B ratio of Shemaroo Entertain.?

The latest P/B ratio of Shemaroo Entertain. as of 20-Dec-2024 16:59 is 0.85.

What is the 52-week high and low of Shemaroo Entertain.?

The 52-week high of Shemaroo Entertain. is ₹239.8 and the 52-week low is ₹130.1.

What is the TTM revenue of Shemaroo Entertain.?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Shemaroo Entertain. is ₹638.9 ( 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.â€™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 companyâ€™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 -

â€¢ Airtel digital television in connection with an interactive devotional service, namely 'iDarshan'

â€¢ British Telecomâ€™s (UK) IPTV service BT Vision for their South-Asian content pack and

â€¢ Tata DOCOMOâ€™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 Entertainmentâ€™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.