Incorporated in 2005, Shemaroo Entertainment Ltd is engaged in distribution of content for Broadcasting of Satellite Channels, Physical Formats and Digital Technologies like Mobile, Internet, Broadband, IPTV and DTH[1]
Business Overview:[1]SEL is an ISO 10002: 2018, ISO 27001: 2013, ISO 9001: 2015 certified company which is in the business of media and entertainment. It offers content across various genres, including fiction and non-fiction shows, movies, comedy, devotional, and kids' entertainment. Company operates multiple broadcast channels and has vast library of 7000+ hours of content in Hindi, Gujarati, Marathi, Punjabi amongst other regional languages, available in over 150 countries
| S.No. | Name | Current Price (Rs.) | Price to Earning | Market Capitalization (Rs.Cr.) | Dividend yield (%) | Net Profit latest quarter (Rs.Cr.) | YOY Quarterly profit growth (%) | Sales latest quarter (Rs.Cr.) | YOY Quarterly sales growth (%) | Return on capital employed (%) | Sales (Rs.Cr.) | OPM (%) | Profit after tax (Rs.Cr.) | Profit after tax latest quarter (Rs.Cr.) | Price to book value | Return on assets (%) | Debt to equity |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | Prime Focus | 239.30 | 154.26 | 18569.45 | 0.00 | 4.07 | -89.22 | 1060.94 | 18.27 | 7.95 | 3972.50 | 25.13 | 120.38 | 3.60 | 10.68 | -1.66 | 3.02 |
| 2. | Saregama India | 377.55 | 36.54 | 7279.58 | 1.18 | 43.83 | -2.54 | 230.03 | -4.88 | 17.20 | 1161.05 | 24.87 | 199.22 | 43.76 | 4.45 | 9.25 | 0.00 |
| 3. | Netwrk.18 Media | 43.92 | 758.38 | 6772.47 | 0.00 | 41.25 | 142.45 | 497.81 | -72.73 | 0.61 | 2887.49 | 0.04 | 8.93 | 40.68 | 1.37 | -1.45 | 0.65 |
| 4. | Tips Music | 528.25 | 38.86 | 6752.69 | 1.52 | 53.19 | 10.44 | 89.22 | 10.68 | 108.83 | 333.45 | 65.14 | 173.87 | 53.19 | 26.21 | 47.54 | 0.01 |
| 5. | Balaji Telefilms | 111.90 | 18.76 | 1342.64 | 0.00 | -4.97 | -185.51 | 48.81 | -66.20 | -1.35 | 281.14 | -16.63 | 71.51 | -4.84 | 2.08 | 11.05 | 0.04 |
| 6. | Basilic Fly Stud | 338.10 | 16.25 | 854.21 | 0.00 | 26.78 | 106.76 | 189.40 | 149.14 | 31.23 | 417.47 | 20.34 | 52.59 | 23.86 | 2.76 | 21.82 | 0.21 |
| 7. | Ent.Network | 118.50 | 48.23 | 564.90 | 1.69 | -4.09 | 1.68 | 141.14 | 24.31 | 2.56 | 575.20 | 13.71 | 11.71 | -4.10 | 0.76 | 0.54 | 0.23 |
| 8. | Shemaroo Entert. | 107.00 | – | 292.33 | 0.00 | -46.33 | -72.49 | 135.21 | -11.20 | -9.96 | 617.11 | -25.05 | -136.38 | -46.33 | 0.78 | -9.45 | 0.79 |
| – | Median: 13 Co. | 118.5 | 43.55 | 564.9 | 0.0 | 1.23 | 1.68 | 89.22 | 14.47 | 3.93 | 333.45 | 13.71 | 11.71 | 1.26 | 2.08 | 3.96 | 0.21 |
Standalone figures in ₹ crores
| Dec 2022 | Dec 2023 | Dec 2024 | Jun 2023 | Jun 2024 | Jun 2025 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2022 | Sep 2023 | Sep 2024 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | 144 | 148 | 155 | 147 | 147 | 131 | 158 | 192 | 195 | 141 | 191 | 152 | 135 |
Expenses | 134 | 166 | 198 | 140 | 162 | 188 | 143 | 199 | 194 | 129 | 174 | 181 | 191 |
Operating Profit | 10 | -19 | -43 | 7 | -15 | -57 | 15 | -8 | 1 | 11 | 16 | -29 | -56 |
Other Income | 1 | 2 | 3 | 1 | 2 | 4 | 0 | 1 | 4 | 1 | 1 | 1 | 0 |
Profit before tax | 1 | -27 | -52 | -3 | -24 | -62 | 6 | -17 | -6 | 4 | 7 | -37 | -64 |
Tax % | -8% | 15% | -28% | -19% | -26% | -25% | 47% | -19% | -5% | 37% | 30% | -28% | -28% |
Net Profit | 1 | -31 | -37 | -2 | -18 | -47 | 3 | -14 | -6 | 2 | 5 | -27 | -46 |
EPS in Rs | 0.52 | -11.55 | -13.69 | -0.75 | -6.42 | -17.17 | 1.18 | -5.06 | -2.10 | 0.87 | 1.68 | -9.84 | -16.96 |
Standalone Figures in ₹ Crores / Yearly
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | 263 | 323 | 375 | 415 | 477 | 548 | 480 | 305 | 368 | 535 | 677 | 650 | 617 |
Expenses | 198 | 235 | 264 | 286 | 336 | 387 | 405 | 291 | 331 | 488 | 679 | 736 | 772 |
Operating Profit | 66 | 88 | 111 | 129 | 141 | 161 | 75 | 14 | 37 | 47 | -2 | -85 | -155 |
Other Income | 1 | 1 | 2 | 5 | 2 | 2 | -9 | 1 | 1 | 0 | 4 | 9 | 10 |
Interest | 19 | 22 | 23 | 33 | 31 | 26 | 23 | 27 | 25 | 30 | 36 | 37 | 34 |
Depreciation | 3 | 4 | 4 | 4 | 5 | 6 | 7 | 7 | 7 | 5 | 6 | 6 | 6 |
Profit before tax | 44 | 64 | 86 | 96 | 106 | 132 | 35 | -19 | 7 | 13 | -40 | -119 | -184 |
Net Profit | 28 | 42 | 55 | 62 | 69 | 86 | 24 | -19 | 6 | 7 | -43 | -88 | -136 |
EPS in Rs | 14.03 | 15.38 | 20.39 | 22.79 | 25.56 | 31.68 | 8.75 | -7.08 | 2.37 | 2.68 | -15.66 | -32.03 | -49.92 |
Dividend Payout % | 4% | 8% | 7% | 6% | 6% | 5% | 0% | 0% | 0% | 0% | 0% | 0% | – |
Standalone figures in ₹ crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 20 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 |
Reserves | 158 | 294 | 345 | 406 | 472 | 553 | 572 | 554 | 560 | 569 | 527 | 443 | 350 |
Borrowings | 183 | 137 | 212 | 296 | 201 | 202 | 233 | 261 | 246 | 321 | 340 | 304 | 297 |
Other Liabilities | 52 | 35 | 37 | 61 | 40 | 60 | 53 | 33 | 55 | 122 | 124 | 86 | 104 |
Total Liabilities | 413 | 493 | 621 | 790 | 740 | 843 | 885 | 875 | 888 | 1,039 | 1,020 | 860 | 778 |
Fixed Assets | 34 | 30 | 29 | 34 | 33 | 31 | 34 | 27 | 22 | 36 | 44 | 41 | 40 |
Gross Block | 59.79 | 60.92 | 63.91 | 35.57 | 71.97 | 75.37 | 85.00 | 85.56 | 76.28 | 94.05 | 107.54 | 110.08 | – |
Accumulated Depreciation | 25.69 | 31.42 | 34.61 | 1.11 | 38.94 | 43.94 | 51.19 | 58.42 | 53.81 | 58.10 | 63.27 | 69.03 | – |
CWIP | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Investments | 12 | 20 | 12 | 12 | 35 | 25 | 14 | 6 | 5 | 17 | 14 | 15 | 28 |
Other Assets | 367 | 444 | 578 | 744 | 671 | 786 | 837 | 842 | 861 | 985 | 961 | 804 | 710 |
Total Assets | 413 | 493 | 621 | 790 | 740 | 843 | 885 | 875 | 888 | 1,039 | 1,020 | 860 | 778 |
Standalone Figures in ₹ Crores / Yearly
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash from Operating Activity | -18 | -29 | -42 | -59 | 145 | 22 | 9 | -9 | 42 | -14 | 25 | 74 |
Cash from Investing Activity | -3 | -10 | -4 | -4 | -14 | 7 | -8 | 7 | -2 | -31 | -6 | -1 |
Cash from Financing Activity | 20 | 41 | 45 | 63 | -131 | -29 | -1 | 2 | -40 | 45 | -19 | -72 |
Net Cash Flow | -0 | 2 | -1 | 0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | 0 |
Standalone Figures in ₹ Crores / Yearly
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 194 | 143 | 104 | 168 | 106 | 104 | 62 | 63 | 55 | 84 | 76 | 57 |
Inventory Days | 460 | 566 | 735 | – | – | – | – | – | – | – | – | – |
Days Payable | 69 | 34 | 21 | – | – | – | – | – | – | – | – | – |
Cash Conversion Cycle | 585 | 675 | 817 | 168 | 106 | 104 | 62 | 63 | 55 | 84 | 76 | 57 |
Working Capital Days | 199 | 304 | 340 | 348 | 332 | 351 | 439 | 669 | 560 | 377 | 266 | 209 |
ROCE % | 20% | 21% | 21% | 20% | 19% | 21% | 9% | 1% | 4% | 5% | -0% | -10% |
Direct from BSE filings, auto-summarised
External media mentions & references
Editorial & research coverage
Nov 2025
Jul 2025
May 2025
Mar 2025
Jan 2025
Dec 2024
Oct 2024
Aug 2024
May 2024
Feb 2024
Dec 2023
Nov 2023
Jul 2023
Jun 2023
May 2023
Mar 2023
Jan 2023
Oct 2022
Jul 2022
May 2022
May 2022
Mar 2022
Jan 2022
Oct 2021
Jul 2021
Jun 2021
Jun 2021
Jan 2021
Dec 2020
Nov 2020
Oct 2020
Jul 2020
Feb 2020
Feb 2020
Oct 2019
Aug 2019
Aug 2019
May 2019
May 2019
Mar 2019
Jan 2019
Nov 2018
Oct 2018
Aug 2018
Jul 2018
May 2018
Jan 2018
Dec 2017
Dec 2017
Sep 2017
May 2017
May 2017
Feb 2017
Feb 2017
Sep 2016
Jan 2016
Stock Analysis
Shemaroo Entertainment Ltd is engaged in the distribution of content for broadcasting, physical formats, and digital technologies. It offers a vast library of content across various genres and languages, available in over 150 countries.
Corporate Announcements
