Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Film Production, Distribution & Entertainment

Rating :
43/99

BSE: 533261 | NSE: EROSMEDIA

99.05
2.90 (3.02%)
16-Nov-2018 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  96.15
  •  100.80
  •  93.00
  •  96.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  402365
  •  398.54
  •  259.85
  •  59.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 913.07
  • 3.48
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,422.78
  • N/A
  • 0.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.05%
  • 11.18%
  • 19.17%
  • FII
  • DII
  • Others
  • 0.34%
  • 0.00%
  • 9.26%

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
  • 9.68
  • 8.55
  • 8.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.63
  • 1.40
  • 0.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.74
  • 7.14
  • 5.70

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
292.88
268.26
9.18%
217.93
259.62
-16.06%
238.77
180.62
32.19%
193.51
332.12
-41.73%
Expenses
211.30
184.74
14.38%
124.60
196.83
-36.70%
148.41
141.46
4.91%
101.87
200.73
-49.25%
EBITDA
81.58
83.52
-2.32%
93.33
62.79
48.64%
90.36
39.16
130.75%
91.64
131.39
-30.25%
EBIDTM
27.85%
31.13%
42.83%
24.19%
37.84%
21.68%
47.36%
39.56%
Other Income
27.68
5.67
388.18%
5.64
13.74
-58.95%
18.98
29.79
-36.29%
11.46
3.66
213.11%
Interest
17.55
21.36
-17.84%
19.50
18.58
4.95%
22.26
22.53
-1.20%
18.33
11.93
53.65%
Depreciation
2.51
2.44
2.87%
2.35
2.40
-2.08%
2.78
2.94
-5.44%
2.66
2.45
8.57%
PBT
89.20
65.39
36.41%
77.12
55.55
38.83%
84.30
43.48
93.88%
82.11
120.67
-31.95%
Tax
11.89
7.88
50.89%
17.17
7.69
123.28%
25.61
11.81
116.85%
14.95
25.03
-40.27%
PAT
77.31
57.51
34.43%
59.95
47.86
25.26%
58.69
31.67
85.32%
67.16
95.64
-29.78%
PATM
26.40%
21.44%
27.51%
18.43%
24.58%
17.53%
34.71%
28.80%
EPS
8.10
5.85
38.46%
6.24
5.11
22.11%
6.40
3.59
78.27%
6.87
10.87
-36.80%

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
943.09
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
-9.37%
-31.40%
-11.56%
11.36%
25.25%
6.25%
13.14%
33.51%
10.31%
2.29%
 
Cost Of Goods Sold
-1.70
-1.41
2.94
133.51
-132.90
5.57
-2.55
-2.92
0.84
0.59
-22.12
Gross Profit
944.79
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
100.18%
100.15%
99.79%
91.56%
109.35%
99.51%
100.24%
100.31%
99.88%
99.91%
103.53%
Total Expenditure
586.18
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
356.91
328.31
340.75
321.38
348.58
299.75
226.27
212.93
156.59
113.03
113.69
EBITDA Margin
37.84%
34.19%
24.34%
20.31%
24.53%
26.42%
21.19%
22.56%
22.15%
17.64%
18.15%
Other Income
63.76
52.49
47.66
44.52
21.23
10.04
17.64
27.12
12.10
16.34
1.26
Interest
77.64
83.17
56.60
35.36
39.77
37.80
20.46
21.80
12.99
12.74
6.11
Depreciation
10.30
10.28
9.58
9.47
6.89
5.02
6.45
6.00
3.82
4.39
4.97
PBT
332.73
287.35
322.23
321.07
323.15
266.97
217.00
212.25
151.88
112.24
103.87
Tax
69.62
56.13
78.94
79.00
76.15
73.70
61.19
63.14
33.67
29.63
29.15
Tax Rate
20.92%
19.53%
24.50%
24.61%
23.56%
27.61%
28.20%
29.75%
22.17%
26.40%
28.06%
PAT
263.11
229.34
257.45
238.67
247.06
199.69
154.53
147.84
117.23
82.12
73.30
PAT before Minority Interest
262.16
231.22
243.29
242.07
247.00
193.27
155.81
149.11
118.21
82.62
74.72
Minority Interest
-0.95
-1.88
14.16
-3.40
0.06
6.42
-1.28
-1.27
-0.98
-0.50
-1.42
PAT Margin
27.90%
23.89%
18.39%
15.08%
17.38%
17.60%
14.47%
15.66%
16.58%
12.81%
11.70%
PAT Growth
13.08%
-10.92%
7.87%
-3.40%
23.72%
29.22%
4.53%
26.11%
42.75%
12.03%
 
Unadjusted EPS
27.61
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 acquires highly anticipated Telugu film Amar Akbar Anthony
    13th Nov 2018, 16:04 PM

    The action filled romantic drama is slated to hit the screens on November 16

    Read More
  • Eros International acquires highly anticipated Telugu film ‘Savyasachi’
    1st Nov 2018, 10:29 AM

    The trailer of Savyasachi has gathered phenomenal traction with 4.4 million views on the internet in less than a week

    Read More
  • Eros International Media reports 89% rise in Q2 net profit
    29th Oct 2018, 10:18 AM

    Total income of the company increased by 27.57% at Rs 251.24 crore for Q2FY19

    Read More
  • Eros Internatl.Media - Quarterly Results
    26th Oct 2018, 16:43 PM

    Read More
  • CARE revises Eros International Media’s bank facilities ratings
    4th Oct 2018, 15:20 PM

    The agency has revised rating of long term bank facilities worth Rs 563 crore to ‘BBB-/Stable’ from ‘BBB+’

    Read More
  • Eros International collaborates with Kyta Production
    18th Sep 2018, 11:44 AM

    Eros will team with producers to release in India the eagerly awaited Pataakha

    Read More
  • Eros International Media reports 23% rise in Q1 consolidated net profit
    14th Aug 2018, 11:49 AM

    Total consolidated income of the company decreased by 18.21% at Rs 223.57 crore for Q1FY19

    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.