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

Film Production, Distribution & Entertainment

Rating :
70/99

BSE: 538685 | NSE: SHEMAROO

401.55
-4.65 (-1.14%)
22-Mar-2019 | 3:48PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  404.55
  •  405.95
  •  396.00
  •  406.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6747
  •  27.09
  •  559.40
  •  333.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,106.32
  • 13.69
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,305.93
  • 0.38%
  • 2.01

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.82%
  • 3.50%
  • 10.69%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.00%
  • 19.97%

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
  • -
  • 16.47
  • 16.97

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.23
  • 2.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 9.42
  • 9.89

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
148.95
132.63
12.30%
163.33
134.37
21.55%
123.36
103.64
19.03%
118.35
98.64
19.98%
Expenses
113.66
96.82
17.39%
120.70
98.25
22.85%
84.46
70.21
20.30%
81.60
66.98
21.83%
EBITDA
35.29
35.81
-1.45%
42.63
36.12
18.02%
38.90
33.43
16.36%
36.75
31.66
16.08%
EBIDTM
23.69%
27.00%
26.11%
26.89%
31.53%
32.26%
31.05%
32.10%
Other Income
0.69
0.22
213.64%
0.00
0.20
-100.00%
0.23
0.87
-73.56%
0.44
0.68
-35.29%
Interest
6.52
7.10
-8.17%
5.63
8.41
-33.06%
6.13
8.10
-24.32%
7.12
9.89
-28.01%
Depreciation
1.44
1.30
10.77%
1.33
1.30
2.31%
1.40
1.24
12.90%
1.29
1.14
13.16%
PBT
28.02
27.63
1.41%
35.68
26.62
34.03%
31.59
24.96
26.56%
28.78
21.31
35.05%
Tax
8.46
9.68
-12.60%
12.70
7.79
63.03%
12.04
8.93
34.83%
10.35
7.50
38.00%
PAT
19.57
17.95
9.03%
22.98
18.82
22.10%
19.55
16.03
21.96%
18.43
13.81
33.45%
PATM
13.14%
13.53%
14.07%
14.01%
15.85%
15.47%
15.57%
14.00%
EPS
7.20
6.55
9.92%
8.45
6.88
22.82%
7.19
5.86
22.70%
6.89
5.07
35.90%

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
553.99
488.63
425.53
375.06
323.45
264.61
214.74
182.01
158.24
101.68
104.32
Net Sales Growth
18.05%
14.83%
13.46%
15.96%
22.24%
23.22%
17.98%
15.02%
55.63%
-2.53%
 
Cost Of Goods Sold
256.48
242.83
195.23
189.39
185.53
158.15
-49.55
-43.79
-1.69
2.29
-17.94
Gross Profit
297.51
245.80
230.30
185.67
137.92
106.47
264.29
225.80
159.93
99.38
122.26
GP Margin
53.70%
50.30%
54.12%
49.50%
42.64%
40.24%
123.07%
124.06%
101.07%
97.74%
117.20%
Total Expenditure
400.42
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
153.57
142.80
128.48
107.74
87.27
64.35
57.36
46.55
33.60
17.44
5.28
EBITDA Margin
27.72%
29.22%
30.19%
28.73%
26.98%
24.32%
26.71%
25.58%
21.23%
17.15%
5.06%
Other Income
1.36
1.74
2.99
1.58
1.26
1.34
1.35
5.11
1.78
2.05
2.69
Interest
25.40
31.42
33.03
22.88
21.58
19.23
18.31
19.26
15.30
16.46
17.78
Depreciation
5.46
5.13
4.28
3.74
3.68
2.96
2.98
2.95
2.71
2.69
2.87
PBT
124.07
107.99
94.16
82.69
63.28
43.49
37.42
29.44
17.37
0.34
-12.68
Tax
43.55
36.74
34.21
30.68
22.22
16.45
12.76
7.77
3.70
0.02
0.80
Tax Rate
35.10%
34.02%
36.33%
37.10%
35.11%
37.82%
34.10%
26.39%
21.30%
5.88%
-6.31%
PAT
80.53
71.70
62.60
52.83
41.06
27.04
24.66
21.68
13.67
0.32
-13.48
PAT before Minority Interest
81.16
71.25
59.95
52.01
41.06
27.04
24.66
21.68
13.67
0.32
-13.48
Minority Interest
0.63
0.45
2.65
0.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
14.54%
14.67%
14.71%
14.09%
12.69%
10.22%
11.48%
11.91%
8.64%
0.31%
-12.92%
PAT Growth
20.90%
14.54%
18.49%
28.67%
51.85%
9.65%
13.75%
58.60%
4,171.88%
-
 
Unadjusted EPS
29.73
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 to invest in Shemaroo Entertainment LLC
    31st Jan 2019, 09:00 AM

    The Board of Directors of the Company at its meeting held on January 30, 2019 has approved the same

    Read More
  • Shemaroo Entertainment - Quarterly Results
    30th Jan 2019, 19:13 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.