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

Film Production, Distribution & Entertainment

Rating :
72/99

BSE: 538685 | NSE: SHEMAROO

459.85
2.80 (0.61%)
16-Nov-2018 | 3:31PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  458.00
  •  465.05
  •  451.25
  •  457.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4221
  •  19.41
  •  594.70
  •  372.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,251.47
  • 15.83
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,451.08
  • 0.34%
  • 2.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.82%
  • 3.60%
  • 11.71%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.00%
  • 18.85%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.70
  • 13.05
  • 9.22

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 39.06
  • 17.28
  • 5.80

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 21.54
  • 10.72

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 17.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 2.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 9.90

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
163.33
134.37
21.55%
123.36
103.64
19.03%
118.35
98.64
19.98%
132.63
113.54
16.81%
Expenses
120.70
98.25
22.85%
84.46
70.21
20.30%
81.60
66.98
21.83%
96.82
83.28
16.26%
EBITDA
42.63
36.12
18.02%
38.90
33.43
16.36%
36.75
31.66
16.08%
35.81
30.26
18.34%
EBIDTM
26.11%
26.89%
31.53%
32.26%
31.05%
32.10%
27.00%
26.65%
Other Income
0.00
0.20
-100.00%
0.23
0.87
-73.56%
0.44
0.68
-35.29%
0.22
1.68
-86.90%
Interest
5.63
8.41
-33.06%
6.13
8.10
-24.32%
7.12
9.89
-28.01%
7.10
8.32
-14.66%
Depreciation
1.33
1.30
2.31%
1.40
1.24
12.90%
1.29
1.14
13.16%
1.30
1.06
22.64%
PBT
35.68
26.62
34.03%
31.59
24.96
26.56%
28.78
21.31
35.05%
27.63
22.56
22.47%
Tax
12.70
7.79
63.03%
12.04
8.93
34.83%
10.35
7.50
38.00%
9.68
8.37
15.65%
PAT
22.98
18.82
22.10%
19.55
16.03
21.96%
18.43
13.81
33.45%
17.95
14.19
26.50%
PATM
14.07%
14.01%
15.85%
15.47%
15.57%
14.00%
13.53%
12.50%
EPS
8.45
6.88
22.82%
7.19
5.86
22.70%
6.89
5.07
35.90%
6.55
5.31
23.35%

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
537.67
488.63
425.53
375.06
323.45
264.61
214.74
182.01
158.24
101.68
104.32
Net Sales Growth
19.43%
14.83%
13.46%
15.96%
22.24%
23.22%
17.98%
15.02%
55.63%
-2.53%
 
Cost Of Goods Sold
247.17
242.83
195.23
189.39
185.53
158.15
-49.55
-43.79
-1.69
2.29
-17.94
Gross Profit
290.50
245.80
230.30
185.67
137.92
106.47
264.29
225.80
159.93
99.38
122.26
GP Margin
54.03%
50.30%
54.12%
49.50%
42.64%
40.24%
123.07%
124.06%
101.07%
97.74%
117.20%
Total Expenditure
383.58
345.83
297.05
267.32
236.18
200.26
157.38
135.46
124.64
84.24
99.04
Power & Fuel Cost
-
1.73
1.54
1.50
1.39
1.43
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0.35%
0.36%
0.40%
0.43%
0.54%
0%
0%
0%
0%
0%
Employee Cost
-
39.69
30.82
23.47
18.50
18.54
16.47
14.81
9.96
8.73
10.59
% Of Sales
-
8.12%
7.24%
6.26%
5.72%
7.01%
7.67%
8.14%
6.29%
8.59%
10.15%
Manufacturing Exp.
-
36.81
50.29
36.91
18.63
11.53
176.73
149.28
103.64
62.29
94.16
% Of Sales
-
7.53%
11.82%
9.84%
5.76%
4.36%
82.30%
82.02%
65.50%
61.26%
90.26%
General & Admin Exp.
-
15.85
15.61
11.54
9.06
7.17
13.74
15.16
12.13
10.84
12.23
% Of Sales
-
3.24%
3.67%
3.08%
2.80%
2.71%
6.40%
8.33%
7.67%
10.66%
11.72%
Selling & Distn. Exp.
-
7.00
2.63
3.39
2.16
3.16
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
1.43%
0.62%
0.90%
0.67%
1.19%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
1.93
0.94
1.13
0.91
0.28
0.00
0.00
0.60
0.08
0.00
% Of Sales
-
0.39%
0.22%
0.30%
0.28%
0.11%
0%
0%
0.38%
0.08%
0%
EBITDA
154.09
142.80
128.48
107.74
87.27
64.35
57.36
46.55
33.60
17.44
5.28
EBITDA Margin
28.66%
29.22%
30.19%
28.73%
26.98%
24.32%
26.71%
25.58%
21.23%
17.15%
5.06%
Other Income
0.89
1.74
2.99
1.58
1.26
1.34
1.35
5.11
1.78
2.05
2.69
Interest
25.98
31.42
33.03
22.88
21.58
19.23
18.31
19.26
15.30
16.46
17.78
Depreciation
5.32
5.13
4.28
3.74
3.68
2.96
2.98
2.95
2.71
2.69
2.87
PBT
123.68
107.99
94.16
82.69
63.28
43.49
37.42
29.44
17.37
0.34
-12.68
Tax
44.77
36.74
34.21
30.68
22.22
16.45
12.76
7.77
3.70
0.02
0.80
Tax Rate
36.20%
34.02%
36.33%
37.10%
35.11%
37.82%
34.10%
26.39%
21.30%
5.88%
-6.31%
PAT
78.91
71.70
62.60
52.83
41.06
27.04
24.66
21.68
13.67
0.32
-13.48
PAT before Minority Interest
79.44
71.25
59.95
52.01
41.06
27.04
24.66
21.68
13.67
0.32
-13.48
Minority Interest
0.53
0.45
2.65
0.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
14.68%
14.67%
14.71%
14.09%
12.69%
10.22%
11.48%
11.91%
8.64%
0.31%
-12.92%
PAT Growth
25.55%
14.54%
18.49%
28.67%
51.85%
9.65%
13.75%
58.60%
4,171.88%
-
 
Unadjusted EPS
29.08
2.63
2.28
19.18
17.35
13.68
12.42
10.92
30.01
6.95
-295.87

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
493.43
426.45
364.93
317.35
174.46
148.48
126.10
90.34
77.80
77.33
Share Capital
27.18
27.18
27.18
27.18
19.85
19.85
19.85
4.56
0.46
0.46
Total Reserves
466.25
399.27
337.74
290.17
154.61
128.63
106.25
85.79
77.34
76.88
Non-Current Liabilities
7.33
20.50
30.27
7.69
19.19
5.77
10.48
18.09
29.46
31.80
Secured Loans
2.13
13.11
22.91
0.32
10.09
0.24
5.14
13.23
25.29
27.68
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.62
0.96
0.67
0.54
0.62
0.45
0.48
0.37
0.13
0.10
Current Liabilities
234.24
336.68
218.33
163.44
218.72
141.02
135.87
119.11
104.00
85.48
Trade Payables
18.11
19.04
10.52
16.48
30.64
8.99
22.84
12.49
15.06
7.35
Other Current Liabilities
16.37
38.93
39.49
33.89
38.01
17.93
24.16
22.05
7.80
6.92
Short Term Borrowings
185.82
254.08
154.36
105.41
141.15
109.92
87.68
82.90
80.90
70.97
Short Term Provisions
13.94
24.63
13.95
7.66
8.92
4.19
1.19
1.68
0.25
0.25
Total Liabilities
731.36
780.44
612.71
488.48
412.37
295.27
272.45
227.54
211.26
194.61
Net Block
33.26
34.77
29.59
29.50
34.11
35.06
36.13
34.97
36.25
37.79
Gross Block
37.77
34.16
64.25
60.93
59.80
57.79
55.91
51.91
54.38
53.26
Accumulated Depreciation
4.51
-0.61
34.66
31.42
25.69
22.73
19.78
16.94
18.13
15.47
Non Current Assets
43.37
52.59
48.36
53.48
49.21
48.28
53.58
70.69
52.05
62.36
Capital Work in Progress
0.00
0.00
1.38
0.00
0.00
0.13
0.07
0.05
0.06
0.54
Non Current Investment
6.69
7.23
8.07
16.80
8.94
8.79
9.90
6.15
0.07
0.07
Long Term Loans & Adv.
1.67
8.39
7.54
7.13
6.07
4.25
7.38
27.92
15.63
23.97
Other Non Current Assets
1.75
2.21
1.77
0.05
0.08
0.05
0.10
1.59
0.05
0.00
Current Assets
687.98
727.85
564.35
435.00
363.15
246.99
218.87
156.86
159.21
132.25
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
529.71
500.44
387.64
288.68
200.51
146.47
96.92
53.13
51.44
53.73
Sundry Debtors
140.57
190.54
106.91
126.83
140.55
70.94
91.26
66.81
60.79
29.60
Cash & Bank
1.30
1.89
1.94
2.47
0.93
1.13
6.54
6.96
18.58
15.21
Other Current Assets
16.39
2.96
2.48
2.29
21.17
28.46
24.15
29.96
28.40
33.71
Short Term Loans & Adv.
12.22
32.02
65.37
14.73
16.77
24.55
21.13
28.17
27.41
31.51
Net Current Assets
453.74
391.17
346.02
271.56
144.43
105.97
83.00
37.75
55.20
46.77
Total Assets
731.35
780.44
612.71
488.48
412.36
295.27
272.45
227.55
211.26
194.61

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
132.51
-58.11
-49.45
-30.26
-19.37
-1.07
14.55
22.74
11.96
-17.51
PBT
107.99
94.14
82.69
63.28
43.49
37.42
29.44
17.37
0.34
-12.68
Adjustment
35.76
35.46
26.08
24.27
21.58
20.75
20.67
17.55
18.41
18.03
Changes in Working Capital
38.88
-169.34
-131.32
-90.41
-75.97
-52.02
-33.73
-10.13
-6.76
-19.41
Cash after chg. in Working capital
182.63
-39.73
-22.55
-2.86
-10.90
6.15
16.39
24.79
11.99
-14.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-50.12
-18.38
-26.90
-27.41
-8.47
-7.22
-1.83
-2.05
-0.02
-3.45
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
-14.33
-4.07
-4.37
-9.27
-1.25
-1.01
-6.09
-8.99
0.32
0.21
Net Fixed Assets
-3.62
31.55
-4.37
-1.13
-1.88
-1.94
-4.01
2.46
-0.64
-0.87
Net Investments
-23.46
0.03
8.00
-8.00
-0.03
-1.00
-4.49
-6.12
-0.27
0.00
Others
12.75
-35.65
-8.00
-0.14
0.66
1.93
2.41
-5.33
1.23
1.08
Cash from Financing Activity
-118.76
62.12
53.30
41.07
20.42
-3.34
-8.88
-25.37
-8.92
14.34
Net Cash Inflow / Outflow
-0.58
-0.06
-0.52
1.54
-0.20
-5.42
-0.42
-11.62
3.37
-2.96
Opening Cash & Equivalents
1.89
1.94
2.47
0.93
1.13
6.54
6.96
18.58
15.21
18.16
Closing Cash & Equivalent
1.30
1.89
1.94
2.47
0.93
1.13
6.54
6.96
18.58
15.21

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.)
181.54
156.90
134.25
116.75
87.89
74.81
63.53
49.56
42.68
42.42
ROA
9.43%
8.61%
9.45%
9.12%
7.64%
8.69%
8.67%
6.23%
0.16%
-6.95%
ROE
15.49%
15.15%
15.25%
16.70%
16.75%
17.96%
20.03%
16.27%
0.41%
-19.60%
ROCE
19.68%
19.82%
21.46%
22.65%
21.46%
23.32%
24.00%
17.51%
9.16%
2.91%
Fixed Asset Turnover
13.59
8.65
5.99
5.36
4.50
3.78
3.38
2.98
1.89
1.97
Receivable days
123.67
127.57
113.74
150.87
145.86
137.84
158.49
147.15
162.24
144.09
Inventory Days
384.75
380.87
329.10
276.02
239.31
206.85
150.45
120.60
188.77
156.63
Payable days
18.70
13.54
13.77
26.99
28.88
30.95
38.27
43.54
51.34
36.19
Cash Conversion Cycle
489.72
494.90
429.06
399.89
356.30
313.74
270.67
224.20
299.67
264.53
Total Debt/Equity
0.41
0.69
0.54
0.33
0.87
0.74
0.74
1.07
1.40
1.33
Interest Cover
4.44
3.85
4.61
3.93
3.26
3.04
2.53
2.14
1.02
0.29

News Update:


  • Shemaroo Entertainment reports 22% rise in Q2 consolidated net profit
    31st Oct 2018, 10:14 AM

    Total consolidated income of the company increased by 21.37% at Rs 163.33 crore for Q2FY19

    Read More
  • Shemaroo Entertainment - Quarterly Results
    30th Oct 2018, 19:48 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.