Shemaroo Entertainment Limited SHEMAROO NSE

Communication Services · Entertainment · India

https://www.shemarooent.com

Shemaroo Entertainment Limited engages in the distribution of content for broadcasting of satellite channels, physical formats and digital technologies in India. The company offers a comprehensive portfolio of contents, including films, television shows, web series, play, devotional, bollywood music, regional entertainment, and children's content; operates ShemarooMe, a video over the top (OTT) platform; and distributes its content to domestic satellite, cable, and terrestrial platforms. It also involved in the immersive technology business; and provides DTH, music, studio, and film production services, as well as inflight entertainment solutions. Shemaroo Entertainment Limited was founded in 1962 and is based in Mumbai, India.

Market & Price

Market Cap

₹298.28 Cr

Current Price

₹103.82

High / Low (52W)

₹152.20 / ₹74.21

Beta

0.26

Valuation

Stock P/E

Industry PE

23.64

Forward P/E

3.23

PEG Ratio

Book Value

₹139.69

Price to Book

0.74

P/S

0.51

EV/EBITDA

-2.19

Dividend Yield

Profitability & Returns

ROCE

-95.58%

ROE

-59.30%

ROA

-21.81%

Profit Margin

-37.49%

Op Margin

-63.54%

EPS (Latest Qtr)

₹-26.38

EPS (TTM)

₹-79.96

Balance Sheet & Liquidity

Debt/Equity

1.13

Quick Ratio

0.23

Current Ratio

1.29

Debt

₹302.86 Cr

Total Assets

₹685.78 Cr

Current Assets

₹525.80 Cr

Working Capital

₹116.90 Cr

Ownership

Promoter Holding

70.79%

Chg in Prom Hold

FII / Inst Holding

0.00%

Chg in FII Hold

Financial Snapshot

Enterprise Value

₹579.04 Cr

Total Revenue (TTM)

₹583.06 Cr

EBITDA

₹-264.83 Cr

Free Cash Flow

₹91.30 Cr

Operating Cash Flow

₹23.80 Cr

Shares Outstanding

₹2.87 Cr

Gross Margin

-36.84%

Payout Ratio

0.00%

Growth (CAGR)

Revenue 5Y

1.56%

Profit 5Y

-811.51%

Revenue (YoY)

-31.70%

Earnings (YoY)

PROS

Generates positive free cash flow.

CONS

Earnings shrank at -811.5% CAGR over 5 years.
Trading 31.8% below its 52-week high.
In a downtrend (50-DMA below 200-DMA).

* The pros and cons are auto-generated from financial metrics.

Price Chart

NSE TradingView Screener.in

Fundamental Growth

Period: Metric:

Figures from the latest reported periods. CAGR is computed across the displayed window (quarterly CAGR is annualised assuming 4 quarters per year).

Peer comparison

Peer companies in the same sector (Communication Services).

#	Name	CMP ₹	P/E	Mkt Cap	Div Yld %	ROCE %	ROE %	Rev CAGR 5Y %	Profit CAGR 5Y %
1	SHEMAROO Shemaroo Entertainment Limited NSE	103.82	-	₹298.28 Cr	-	-95.58%	-59.30%	1.56%	-811.51%
2	IDEA Vodafone Idea Limited NIFTY_MIDNSE	13.99	4.36	₹1.52 L Cr	-	36.88%	-	2.05%	72.64%
3	INDUSTOWER Indus Towers Limited NIFTY_MIDNSE	442.05	16.31	₹1.17 L Cr	-	18.44%	19.81%	4.61%	51.86%
4	NAUKRI Info Edge (India) Limited NIFTY_MIDNSEAITECH	995.00	44.44	₹64,449.87 Cr	1.45%	4.71%	4.57%	11.88%	483.26%
5	TATACOMM Tata Communications Limited NIFTY_MIDNSEAI	1,965.00	53.76	₹56,002.50 Cr	0.89%	15.29%	31.13%	11.61%	-17.69%
6	AFFLE Affle 3i Limited NIFTY_SMALLNSEAI	1,463.00	45.25	₹20,575.72 Cr	-	15.30%	13.79%	23.64%	22.97%
7	SUNTV Sun TV Network Limited NIFTY_SMALLNSE	502.15	13.73	₹19,788.96 Cr	1.00%	15.31%	11.85%	4.74%	-5.51%
8	PFOCUS Prime Focus Limited NSE	233.40	59.54	₹18,111.62 Cr	-	24.91%	13.14%	-0.29%	14.09%
9	INDIAMART IndiaMART InterMESH Limited NIFTY_SMALLNSEAITECH	2,015.70	25.58	₹12,116.83 Cr	1.49%	19.97%	20.70%	16.77%	18.70%

Quarterly Results

Figures in INR.

Metric	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
Revenue	-	164.37 Cr	204.27 Cr	139.52 Cr	143.38 Cr	160.68 Cr	139.48 Cr
Cost of Revenue	-	154.22 Cr	149.65 Cr	152.26 Cr	151.81 Cr	180.20 Cr	183.30 Cr
Gross Profit	-	10.16 Cr	54.62 Cr	-12.75 Cr	-8.43 Cr	-19.52 Cr	-43.82 Cr
Operating Expenses	-	53.96 Cr	53.77 Cr	44.27 Cr	47.86 Cr	49.34 Cr	44.81 Cr
Operating Income	-	-43.80 Cr	85.43 L	-57.02 Cr	-56.29 Cr	-68.86 Cr	-88.62 Cr
EBITDA	-	-39.31 Cr	6.09 Cr	-51.82 Cr	-54.32 Cr	-66.54 Cr	-86.00 Cr
Interest Expense	-	9.97 Cr	9.55 Cr	7.62 Cr	7.16 Cr	7.53 Cr	7.79 Cr
Pretax Income	-	-50.80 Cr	-4.97 Cr	-60.96 Cr	-63.01 Cr	-75.55 Cr	-95.22 Cr
Tax Provision	-	-14.28 Cr	-1.71 L	-15.21 Cr	-17.47 Cr	-20.66 Cr	-23.25 Cr
Net Income	-	-36.37 Cr	-5.12 Cr	-45.81 Cr	-45.26 Cr	-55.43 Cr	-72.12 Cr
Diluted EPS	-9.62	-13.35	-1.88	-16.77	-16.57	-20.29	-26.38

Profit & Loss (Annual)

Figures in INR.

Metric	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Revenue	-	556.61 Cr	707.20 Cr	685.10 Cr	583.06 Cr
Cost of Revenue	-	384.02 Cr	519.51 Cr	579.15 Cr	667.58 Cr
Gross Profit	-	172.59 Cr	187.68 Cr	105.95 Cr	-84.52 Cr
Operating Expenses	-	129.66 Cr	189.78 Cr	191.75 Cr	186.28 Cr
Operating Income	-	42.93 Cr	-2.10 Cr	-85.80 Cr	-270.79 Cr
EBITDA	-	49.23 Cr	3.38 Cr	-71.32 Cr	-258.68 Cr
Interest Expense	-	29.20 Cr	35.10 Cr	36.98 Cr	30.09 Cr
Pretax Income	-	14.82 Cr	-37.29 Cr	-114.35 Cr	-294.74 Cr
Tax Provision	-	5.27 Cr	2.63 Cr	-29.88 Cr	-76.59 Cr
Net Income	-	9.36 Cr	-40.67 Cr	-84.96 Cr	-218.62 Cr
Diluted EPS	1.94	3.45	-14.94	-31.14	-

Compounded Sales Growth

5 Years:	1.56%
1 Year:	-31.70%

Compounded Profit Growth

5 Years:	-811.51%
1 Year:	-

Stock Price Performance

1 Year:	-4.49%
6 Months:	-8.24%
3 Months:	+8.59%
1 Month:	+0.22%

Balance Sheet (Annual)

Figures in INR.

Metric	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Total Assets	-	1,038.47 Cr	1,022.04 Cr	866.09 Cr	685.78 Cr
Current Assets	-	994.06 Cr	959.04 Cr	772.51 Cr	525.80 Cr
Cash & Equivalents	-	92.61 L	23.45 L	1.18 Cr	3.51 Cr
Inventory	-	734.57 Cr	682.31 Cr	568.35 Cr	339.07 Cr
Receivables	-	126.76 Cr	145.25 Cr	105.97 Cr	69.41 Cr
Total Liabilities	-	451.04 Cr	472.56 Cr	397.58 Cr	418.57 Cr
Current Liabilities	-	434.10 Cr	459.65 Cr	385.22 Cr	408.90 Cr
Long Term Debt	-	12.55 Cr	6.97 Cr	5.70 Cr	4.80 Cr
Total Debt	-	320.92 Cr	340.50 Cr	304.24 Cr	301.70 Cr
Total Equity	-	591.92 Cr	553.22 Cr	471.75 Cr	269.99 Cr
Shares Outstanding	-	2.72 Cr	2.72 Cr	2.73 Cr	2.87 Cr

Cash Flows (Annual)

Figures in INR.

Metric	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Operating Cash Flow	-	-17.23 Cr	25.59 Cr	72.75 Cr	23.80 Cr
Investing Cash Flow	-	-19.00 Cr	-7.47 Cr	92.13 L	-3.78 Cr
Financing Cash Flow	-	35.55 Cr	-18.81 Cr	-72.73 Cr	-17.69 Cr
Capital Expenditure	-	-19.57 Cr	-10.17 Cr	-2.63 Cr	-6.23 Cr
Free Cash Flow	-	-36.80 Cr	15.42 Cr	70.12 Cr	17.57 Cr
Net Change in Cash	-	-68.26 L	-69.17 L	94.08 L	2.33 Cr

Ratios (Annual)

Figures in %.

Metric	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Gross Margin %	-	31.0%	26.5%	15.5%	-14.5%
Operating Margin %	-	7.7%	-0.3%	-12.5%	-46.4%
Net Margin %	-	1.7%	-5.8%	-12.4%	-37.5%
ROE %	-	1.6%	-7.4%	-18.0%	-81.0%
ROCE %	-	7.1%	-0.4%	-17.8%	-97.8%

Shareholding Pattern

Insiders

70.79%

Institutions

0.00%

Public Float

0.00%

Analyst View

Loading analyst coverage…

Latest News

Recent headlines for SHEMAROO

No recent headlines available.

SHEMAROO · Communication Services