Nifty
Sensex
:
:
11456.90
38164.61
-64.15 (-0.56%)
-222.14 (-0.58%)

Film Production, Distribution & Entertainment

Rating :
46/99

BSE: 533261 | NSE: EROSMEDIA

76.65
-1.00 (-1.29%)
22-Mar-2019 | 3:55PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  77.75
  •  78.35
  •  75.90
  •  77.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  658706
  •  504.90
  •  186.75
  •  59.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 731.11
  • 2.81
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,240.82
  • N/A
  • 0.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.35%
  • 8.66%
  • 20.53%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 9.46%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.36
  • -3.28
  • -15.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.19
  • 1.84
  • 0.43

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.08
  • 2.81
  • -1.32

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.41
  • 8.42
  • 8.01

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.55
  • 1.33
  • 0.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.47
  • 6.88
  • 5.44

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
295.93
193.51
52.93%
292.88
268.26
9.18%
217.93
259.62
-16.06%
238.77
180.62
32.19%
Expenses
236.79
101.87
132.44%
211.30
184.74
14.38%
124.60
196.83
-36.70%
148.41
141.46
4.91%
EBITDA
59.14
91.64
-35.46%
81.58
83.52
-2.32%
93.33
62.79
48.64%
90.36
39.16
130.75%
EBIDTM
19.98%
47.36%
27.85%
31.13%
42.83%
24.19%
37.84%
21.68%
Other Income
36.45
11.46
218.06%
27.68
5.67
388.18%
5.64
13.74
-58.95%
18.98
29.79
-36.29%
Interest
15.95
18.33
-12.98%
17.55
21.36
-17.84%
19.50
18.58
4.95%
22.26
22.53
-1.20%
Depreciation
2.68
2.66
0.75%
2.51
2.44
2.87%
2.35
2.40
-2.08%
2.78
2.94
-5.44%
PBT
76.96
82.11
-6.27%
89.20
65.39
36.41%
77.12
55.55
38.83%
84.30
43.48
93.88%
Tax
14.77
14.95
-1.20%
11.89
7.88
50.89%
17.17
7.69
123.28%
25.61
11.81
116.85%
PAT
62.19
67.16
-7.40%
77.31
57.51
34.43%
59.95
47.86
25.26%
58.69
31.67
85.32%
PATM
21.02%
34.71%
26.40%
21.44%
27.51%
18.43%
24.58%
17.53%
EPS
6.61
6.87
-3.78%
8.10
5.85
38.46%
6.24
5.11
22.11%
6.40
3.59
78.27%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
1,045.51
960.16
1,399.70
1,582.68
1,421.17
1,134.66
1,067.95
943.88
706.97
640.88
626.53
Net Sales Growth
15.91%
-31.40%
-11.56%
11.36%
25.25%
6.25%
13.14%
33.51%
10.31%
2.29%
 
Cost Of Goods Sold
-0.51
-1.41
2.94
133.51
-132.90
5.57
-2.55
-2.92
0.84
0.59
-22.12
Gross Profit
1,046.02
961.57
1,396.76
1,449.17
1,554.07
1,129.09
1,070.50
946.80
706.13
640.30
648.65
GP Margin
100.05%
100.15%
99.79%
91.56%
109.35%
99.51%
100.24%
100.31%
99.88%
99.91%
103.53%
Total Expenditure
721.10
631.85
1,058.95
1,261.30
1,072.59
834.91
841.68
730.95
550.38
527.85
512.84
Power & Fuel Cost
-
0.81
1.04
1.03
0.82
0.69
0.86
1.46
1.52
1.63
0.00
% Of Sales
-
0.08%
0.07%
0.07%
0.06%
0.06%
0.08%
0.15%
0.22%
0.25%
0%
Employee Cost
-
58.94
70.53
56.19
35.90
28.20
27.29
22.55
25.28
16.91
15.49
% Of Sales
-
6.14%
5.04%
3.55%
2.53%
2.49%
2.56%
2.39%
3.58%
2.64%
2.47%
Manufacturing Exp.
-
113.92
347.07
627.96
470.57
249.67
224.96
270.84
224.30
247.55
239.00
% Of Sales
-
11.86%
24.80%
39.68%
33.11%
22.00%
21.06%
28.69%
31.73%
38.63%
38.15%
General & Admin Exp.
-
38.11
59.96
57.83
28.00
18.24
26.65
29.23
21.95
27.06
75.23
% Of Sales
-
3.97%
4.28%
3.65%
1.97%
1.61%
2.50%
3.10%
3.10%
4.22%
12.01%
Selling & Distn. Exp.
-
34.91
65.09
79.18
104.72
57.97
71.65
46.92
27.33
34.60
0.00
% Of Sales
-
3.64%
4.65%
5.00%
7.37%
5.11%
6.71%
4.97%
3.87%
5.40%
0%
Miscellaneous Exp.
-
386.57
512.32
305.60
565.48
474.57
492.82
362.87
249.16
199.50
0.00
% Of Sales
-
40.26%
36.60%
19.31%
39.79%
41.82%
46.15%
38.44%
35.24%
31.13%
32.76%
EBITDA
324.41
328.31
340.75
321.38
348.58
299.75
226.27
212.93
156.59
113.03
113.69
EBITDA Margin
31.03%
34.19%
24.34%
20.31%
24.53%
26.42%
21.19%
22.56%
22.15%
17.64%
18.15%
Other Income
88.75
52.49
47.66
44.52
21.23
10.04
17.64
27.12
12.10
16.34
1.26
Interest
75.26
83.17
56.60
35.36
39.77
37.80
20.46
21.80
12.99
12.74
6.11
Depreciation
10.32
10.28
9.58
9.47
6.89
5.02
6.45
6.00
3.82
4.39
4.97
PBT
327.58
287.35
322.23
321.07
323.15
266.97
217.00
212.25
151.88
112.24
103.87
Tax
69.44
56.13
78.94
79.00
76.15
73.70
61.19
63.14
33.67
29.63
29.15
Tax Rate
21.20%
19.53%
24.50%
24.61%
23.56%
27.61%
28.20%
29.75%
22.17%
26.40%
28.06%
PAT
258.14
229.34
257.45
238.67
247.06
199.69
154.53
147.84
117.23
82.12
73.30
PAT before Minority Interest
260.13
231.22
243.29
242.07
247.00
193.27
155.81
149.11
118.21
82.62
74.72
Minority Interest
1.99
-1.88
14.16
-3.40
0.06
6.42
-1.28
-1.27
-0.98
-0.50
-1.42
PAT Margin
24.69%
23.89%
18.39%
15.08%
17.38%
17.60%
14.47%
15.66%
16.58%
12.81%
11.70%
PAT Growth
26.42%
-10.92%
7.87%
-3.40%
23.72%
29.22%
4.53%
26.11%
42.75%
12.03%
 
Unadjusted EPS
27.35
24.26
27.49
25.61
26.78
21.72
16.83
16.16
14.45
11.50
146.51

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
2,243.00
2,009.06
1,745.68
1,482.21
1,208.62
986.49
834.61
670.48
237.54
158.09
Share Capital
94.97
93.85
93.58
92.50
91.97
91.92
91.74
91.41
71.41
5.10
Total Reserves
2,132.26
1,888.76
1,634.35
1,380.21
1,110.81
890.68
740.97
573.53
164.80
152.99
Non-Current Liabilities
415.54
409.90
311.07
355.53
306.17
291.21
223.75
98.77
267.64
239.84
Secured Loans
87.12
149.40
106.59
95.33
97.32
130.09
112.53
22.87
217.82
211.41
Unsecured Loans
62.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.40
Long Term Provisions
4.87
4.50
3.55
2.21
1.50
1.19
0.73
0.74
0.00
0.00
Current Liabilities
1,115.42
1,261.52
1,439.20
1,429.69
677.37
517.42
626.95
590.92
495.92
718.83
Trade Payables
381.23
353.37
339.18
237.85
231.01
142.33
115.34
29.11
153.67
0.00
Other Current Liabilities
227.03
431.64
885.88
843.25
134.53
107.84
165.34
340.71
332.13
714.89
Short Term Borrowings
468.08
430.33
172.23
329.68
285.88
254.00
323.71
215.86
0.00
0.00
Short Term Provisions
39.08
46.18
41.91
18.91
25.95
13.25
22.56
5.24
10.12
3.93
Total Liabilities
3,786.84
3,675.82
3,500.73
3,268.63
2,193.43
1,802.81
1,691.72
1,365.31
1,005.27
1,120.73
Net Block
2,633.42
2,701.44
2,609.19
1,214.13
1,040.83
792.27
528.78
331.99
271.97
219.47
Gross Block
6,467.61
6,684.96
6,192.57
4,116.43
3,438.54
2,655.72
1,903.90
1,309.38
1,004.68
772.33
Accumulated Depreciation
3,834.19
3,983.52
3,583.38
2,902.30
2,397.71
1,863.45
1,375.12
977.39
732.71
552.87
Non Current Assets
2,884.82
2,834.80
2,731.25
2,374.11
1,780.33
1,324.62
1,007.77
816.24
280.25
227.47
Capital Work in Progress
70.87
25.63
32.13
1,018.11
578.89
438.64
1.50
47.66
0.28
0.00
Non Current Investment
0.00
0.00
0.00
0.00
8.00
8.00
8.00
8.00
8.00
8.00
Long Term Loans & Adv.
173.37
105.56
89.93
138.05
147.11
82.91
467.94
421.34
0.00
0.00
Other Non Current Assets
7.16
2.17
0.00
3.82
5.50
2.80
1.55
7.25
0.00
0.00
Current Assets
902.02
841.02
769.48
894.52
413.10
478.19
683.95
549.07
725.01
893.25
Current Investments
0.00
0.00
0.00
0.00
0.00
0.20
43.50
147.47
0.00
0.00
Inventories
1.87
0.46
3.40
136.91
4.01
9.58
7.03
4.68
40.87
97.83
Sundry Debtors
698.57
630.58
400.37
525.74
205.27
214.97
244.97
133.49
130.28
158.81
Cash & Bank
180.06
176.73
304.16
169.68
154.36
172.50
300.36
143.54
107.24
36.11
Other Current Assets
21.52
3.12
6.98
16.29
49.46
80.94
88.09
119.89
446.62
600.50
Short Term Loans & Adv.
11.67
30.13
54.57
45.90
44.18
70.86
79.98
115.59
445.38
600.50
Net Current Assets
-213.40
-420.50
-669.72
-535.17
-264.27
-39.23
57.00
-41.85
229.09
174.43
Total Assets
3,786.84
3,675.82
3,500.73
3,268.63
2,193.43
1,802.81
1,691.72
1,365.31
1,005.26
1,120.72

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
235.27
235.15
1,170.46
933.34
871.71
647.92
405.64
426.70
329.72
122.71
PBT
287.35
322.23
321.07
323.15
266.97
217.00
212.25
151.88
112.24
103.87
Adjustment
440.46
555.87
657.83
600.93
499.36
486.43
358.50
259.28
210.65
216.14
Changes in Working Capital
-442.70
-612.80
219.03
62.79
141.99
-9.87
-156.85
43.96
21.01
-183.49
Cash after chg. in Working capital
285.11
265.30
1,197.93
986.87
908.32
693.56
413.90
455.12
343.91
136.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-49.84
-30.15
-27.47
-53.53
-36.61
-45.64
-8.26
-28.42
-14.19
-13.81
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-193.91
-501.20
-984.93
-1,078.74
-785.77
-673.65
-682.21
-543.10
-256.41
-280.53
Net Fixed Assets
-300.16
-434.08
1,312.09
-863.09
-565.90
-999.90
-447.06
-278.53
-215.32
-200.72
Net Investments
13.00
5.18
-52.78
-0.01
0.19
43.30
103.97
-147.47
0.00
-19.46
Others
93.25
-72.30
-2,244.24
-215.64
-220.06
282.95
-339.12
-117.10
-41.09
-60.35
Cash from Financing Activity
-32.98
238.18
-186.87
32.77
6.80
-63.64
159.40
333.35
-2.18
80.14
Net Cash Inflow / Outflow
8.38
-27.87
-1.34
-112.63
92.74
-89.37
-117.17
216.95
71.13
-77.68
Opening Cash & Equivalents
6.52
33.42
34.47
144.75
52.81
136.80
290.86
83.01
36.11
118.22
Closing Cash & Equivalent
14.86
6.52
33.42
34.47
144.75
52.81
180.30
290.86
107.24
36.11

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
234.52
211.25
184.65
159.21
130.78
106.90
90.77
72.74
33.08
22.14
ROA
6.20%
6.78%
7.15%
9.04%
9.67%
8.92%
9.76%
9.97%
7.77%
7.76%
ROE
10.98%
13.11%
15.13%
18.46%
17.69%
17.17%
19.91%
26.24%
41.91%
62.37%
ROCE
13.25%
15.88%
17.46%
20.08%
20.11%
17.77%
21.01%
23.54%
30.29%
38.23%
Fixed Asset Turnover
0.15
0.22
0.31
0.38
0.37
0.47
0.59
0.61
0.72
1.01
Receivable days
252.63
134.42
106.79
93.87
67.59
78.60
73.18
68.09
82.32
76.73
Inventory Days
0.44
0.50
16.18
18.10
2.19
2.84
2.26
11.76
39.50
48.75
Payable days
515.41
213.40
122.43
137.81
196.44
144.57
74.94
117.54
102.50
0.00
Cash Conversion Cycle
-262.33
-78.47
0.53
-25.84
-126.67
-63.13
0.50
-37.69
19.33
125.48
Total Debt/Equity
0.31
0.33
0.21
0.33
0.36
0.41
0.54
0.41
0.92
1.34
Interest Cover
4.45
6.69
10.08
9.13
8.06
11.61
10.74
12.69
9.81
18.01

News Update:


  • Eros International Media reports marginal fall in Q3 consolidated net profit
    7th Feb 2019, 15:10 PM

    Total consolidated income of the company increased by 62.16% at Rs 332.38 crore for Q3FY19

    Read More
  • Eros Internatl.Media - Quarterly Results
    7th Feb 2019, 13:52 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.