Nifty
Sensex
:
:
24413.50
80148.88
-65.55 (-0.27%)
-280.16 (-0.35%)

Film Production, Distribution & Entertainment

Rating :
61/99

BSE: 538685 | NSE: SHEMAROO

157.02
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  159.00
  •  159.87
  •  156.39
  •  158.47
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  30569
  •  48.19
  •  240.00
  •  123.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 459.59
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 791.15
  • N/A
  • 0.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.67%
  • 3.21%
  • 26.74%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.38%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.72
  • -0.40
  • 21.40

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.04
  • -21.44
  • 30.35

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.07
  • -35.40
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.97
  • 40.59
  • 49.79

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.25
  • 0.60
  • 0.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 53.51
  • 78.59
  • 24.78

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
198.86
164.49
20.89%
155.93
149.56
4.26%
198.91
146.56
35.72%
153.50
96.00
59.90%
Expenses
206.39
147.61
39.82%
173.61
140.13
23.89%
181.72
133.74
35.88%
145.73
87.85
65.89%
EBITDA
-7.53
16.88
-
-17.69
9.43
-
17.19
12.82
34.09%
7.77
8.14
-4.55%
EBIDTM
-3.79%
10.26%
-11.34%
6.31%
8.64%
8.75%
5.06%
8.48%
Other Income
0.84
0.25
236.00%
2.20
0.92
139.13%
1.07
0.60
78.33%
0.76
1.66
-54.22%
Interest
8.77
8.35
5.03%
9.43
8.19
15.14%
9.37
7.27
28.89%
8.77
6.86
27.84%
Depreciation
1.40
1.32
6.06%
1.44
1.24
16.13%
1.45
1.34
8.21%
1.28
1.31
-2.29%
PBT
-16.87
7.45
-
-26.36
0.92
-
7.45
4.82
54.56%
-1.51
1.63
-
Tax
-2.96
2.80
-
4.07
-0.10
-
2.00
1.37
45.99%
-0.48
1.20
-
PAT
-13.91
4.65
-
-30.43
1.02
-
5.45
3.45
57.97%
-1.03
0.43
-
PATM
-7.00%
2.83%
-19.52%
0.69%
2.74%
2.35%
-0.67%
0.45%
EPS
-5.25
1.78
-
-11.02
0.32
-
1.80
1.25
44.00%
-0.49
0.09
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
707.20
556.61
381.38
311.11
513.14
567.83
488.94
425.53
375.06
323.45
264.61
Net Sales Growth
27.05%
45.95%
22.59%
-39.37%
-9.63%
16.13%
14.90%
13.46%
15.96%
22.24%
 
Cost Of Goods Sold
519.52
252.81
170.35
145.49
301.30
279.55
242.83
195.23
189.39
185.53
158.15
Gross Profit
187.68
303.79
211.03
165.62
211.84
288.28
246.10
230.30
185.67
137.92
106.47
GP Margin
26.54%
54.58%
55.33%
53.24%
41.28%
50.77%
50.33%
54.12%
49.50%
42.64%
40.24%
Total Expenditure
707.45
509.34
345.54
298.55
436.34
409.87
345.74
297.05
267.32
236.18
200.26
Power & Fuel Cost
-
1.29
1.00
0.95
1.75
1.66
1.73
1.54
1.50
1.39
1.43
% Of Sales
-
0.23%
0.26%
0.31%
0.34%
0.29%
0.35%
0.36%
0.40%
0.43%
0.54%
Employee Cost
-
85.13
67.79
58.95
67.44
55.13
39.69
30.82
23.47
18.50
18.54
% Of Sales
-
15.29%
17.77%
18.95%
13.14%
9.71%
8.12%
7.24%
6.26%
5.72%
7.01%
Manufacturing Exp.
-
133.37
77.41
67.67
36.37
42.43
36.81
50.29
36.91
18.63
11.53
% Of Sales
-
23.96%
20.30%
21.75%
7.09%
7.47%
7.53%
11.82%
9.84%
5.76%
4.36%
General & Admin Exp.
-
21.26
14.82
13.43
22.59
23.70
15.85
15.61
11.54
9.06
7.17
% Of Sales
-
3.82%
3.89%
4.32%
4.40%
4.17%
3.24%
3.67%
3.08%
2.80%
2.71%
Selling & Distn. Exp.
-
14.74
8.57
6.29
4.32
5.31
7.00
2.63
3.39
2.16
3.16
% Of Sales
-
2.65%
2.25%
2.02%
0.84%
0.94%
1.43%
0.62%
0.90%
0.67%
1.19%
Miscellaneous Exp.
-
0.73
5.61
5.77
2.56
2.08
1.83
0.94
1.13
0.91
3.16
% Of Sales
-
0.13%
1.47%
1.85%
0.50%
0.37%
0.37%
0.22%
0.30%
0.28%
0.11%
EBITDA
-0.26
47.27
35.84
12.56
76.80
157.96
143.20
128.48
107.74
87.27
64.35
EBITDA Margin
-0.04%
8.49%
9.40%
4.04%
14.97%
27.82%
29.29%
30.19%
28.73%
26.98%
24.32%
Other Income
4.87
3.42
1.88
1.03
2.97
1.74
1.34
2.99
1.58
1.26
1.34
Interest
36.34
30.67
25.91
28.44
24.38
25.72
31.42
33.03
22.88
21.58
19.23
Depreciation
5.57
5.21
6.63
7.27
7.51
5.58
5.13
4.28
3.74
3.68
2.96
PBT
-37.29
14.82
5.17
-22.12
47.89
128.40
107.99
94.16
82.69
63.28
43.49
Tax
2.63
5.27
0.10
-0.24
11.27
45.73
36.74
34.21
30.68
22.22
16.45
Tax Rate
-7.05%
35.56%
1.93%
1.08%
27.01%
35.62%
34.02%
36.33%
37.10%
35.11%
37.82%
PAT
-39.92
9.36
5.27
-21.48
30.40
83.18
71.70
62.60
52.83
41.06
27.04
PAT before Minority Interest
-40.67
9.55
5.07
-21.88
30.45
82.67
71.25
59.95
52.01
41.06
27.04
Minority Interest
-0.75
-0.19
0.20
0.40
-0.05
0.51
0.45
2.65
0.82
0.00
0.00
PAT Margin
-5.64%
1.68%
1.38%
-6.90%
5.92%
14.65%
14.66%
14.71%
14.09%
12.69%
10.22%
PAT Growth
-518.01%
77.61%
-
-
-63.45%
16.01%
14.54%
18.49%
28.67%
51.85%
 
EPS
-14.62
3.43
1.93
-7.87
11.14
30.47
26.26
22.93
19.35
15.04
9.90

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
591.92
581.80
576.30
596.97
571.71
493.43
426.45
364.93
317.35
174.46
Share Capital
27.18
27.18
27.18
27.18
27.18
27.18
27.18
27.18
27.18
19.85
Total Reserves
562.84
554.61
549.12
569.79
544.53
466.25
399.27
337.74
290.17
154.61
Non-Current Liabilities
14.16
12.79
20.45
28.95
6.96
7.33
20.50
30.27
7.69
19.19
Secured Loans
7.83
0.35
0.00
0.53
0.38
2.13
13.11
22.91
0.32
10.09
Unsecured Loans
4.72
11.21
17.41
23.34
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.04
0.78
1.08
1.62
3.17
1.62
0.96
0.67
0.54
0.62
Current Liabilities
434.10
298.87
284.27
279.71
255.69
234.24
336.68
218.33
163.44
218.72
Trade Payables
93.94
49.32
25.23
49.10
29.79
18.11
19.04
10.52
16.48
30.64
Other Current Liabilities
38.31
12.09
11.69
14.13
13.07
16.36
38.93
39.49
33.89
38.01
Short Term Borrowings
300.23
236.20
245.12
215.06
196.88
185.82
254.08
154.36
105.41
141.15
Short Term Provisions
1.61
1.26
2.23
1.43
15.96
13.94
24.63
13.95
7.66
8.92
Total Liabilities
1,035.69
888.78
876.53
901.53
830.21
731.36
780.44
612.71
488.48
412.37
Net Block
35.84
22.35
27.28
34.00
31.63
33.26
34.77
29.59
29.50
34.11
Gross Block
94.28
76.48
86.08
85.51
75.83
72.42
34.16
64.25
60.93
59.80
Accumulated Depreciation
58.44
54.13
58.79
51.51
44.20
39.16
-0.61
34.66
31.42
25.69
Non Current Assets
41.63
27.04
32.35
39.34
40.31
43.37
52.59
48.36
53.48
49.21
Capital Work in Progress
1.10
0.00
0.00
0.22
0.02
0.00
0.00
1.38
0.00
0.00
Non Current Investment
2.55
2.55
2.55
2.55
6.47
6.69
7.23
8.07
16.80
8.94
Long Term Loans & Adv.
1.71
1.76
1.49
1.78
1.83
1.67
8.39
7.54
7.13
6.07
Other Non Current Assets
0.28
0.23
1.03
0.80
0.36
1.75
2.21
1.77
0.05
0.08
Current Assets
994.06
861.72
844.17
862.20
789.91
687.98
727.85
564.35
435.00
363.15
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
734.57
714.95
730.32
713.59
602.74
529.71
500.44
387.64
288.68
200.51
Sundry Debtors
126.76
56.64
54.73
104.82
159.02
140.57
190.54
106.91
126.83
140.55
Cash & Bank
2.14
8.31
7.34
1.07
1.34
1.30
1.89
1.94
2.47
0.93
Other Current Assets
130.59
26.16
23.33
18.00
26.80
16.39
34.98
67.85
17.02
21.17
Short Term Loans & Adv.
77.30
55.67
28.45
24.71
21.26
12.22
32.02
65.37
14.73
16.77
Net Current Assets
559.96
562.86
559.90
582.48
534.22
453.74
391.17
346.02
271.56
144.43
Total Assets
1,035.69
888.76
876.52
901.54
830.22
731.35
780.44
612.71
488.48
412.36

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-17.23
44.13
10.15
-7.55
31.96
132.51
-58.11
-49.45
-30.26
-19.37
PBT
14.82
5.17
-22.12
47.89
128.40
107.99
94.14
82.69
63.28
43.49
Adjustment
37.27
34.06
39.80
31.20
31.52
35.76
35.46
26.08
24.27
21.58
Changes in Working Capital
-55.91
23.83
5.77
-47.30
-84.54
38.88
-169.34
-131.32
-90.41
-75.97
Cash after chg. in Working capital
-3.82
63.07
23.45
31.78
75.38
182.63
-39.73
-22.55
-2.86
-10.90
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.41
-18.93
-13.31
-39.33
-43.43
-50.12
-18.38
-26.90
-27.41
-8.47
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
-19.00
-2.39
-0.70
-6.14
-2.76
-14.33
-4.07
-4.37
-9.27
-1.25
Net Fixed Assets
-18.87
9.60
-0.34
-9.83
-3.42
-38.23
31.55
-4.37
-1.13
-1.88
Net Investments
-12.59
1.33
7.84
11.18
10.31
-23.46
0.03
8.00
-8.00
-0.03
Others
12.46
-13.32
-8.20
-7.49
-9.65
47.36
-35.65
-8.00
-0.14
0.66
Cash from Financing Activity
35.55
-40.98
-9.32
13.36
-29.45
-118.76
62.12
53.30
41.07
20.42
Net Cash Inflow / Outflow
-0.68
0.76
0.12
-0.33
-0.25
-0.58
-0.06
-0.52
1.54
-0.20
Opening Cash & Equivalents
1.61
0.85
0.72
1.05
1.30
1.89
1.94
2.47
0.93
1.13
Closing Cash & Equivalent
0.93
1.61
0.85
0.72
1.05
1.30
1.89
1.94
2.47
0.93

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
217.06
214.04
212.01
219.62
210.33
181.53
156.90
134.25
116.75
87.89
ROA
0.99%
0.57%
-2.46%
3.52%
10.59%
9.43%
8.61%
9.45%
9.12%
7.64%
ROE
1.63%
0.88%
-3.73%
5.21%
15.52%
15.49%
15.15%
15.25%
16.70%
16.75%
ROCE
5.20%
3.70%
0.75%
8.16%
20.99%
19.68%
19.82%
21.46%
22.65%
21.46%
Fixed Asset Turnover
6.52
4.69
3.63
6.36
7.66
9.17
8.65
5.99
5.36
4.50
Receivable days
60.13
53.29
93.59
93.84
96.29
123.59
127.57
113.74
150.87
145.86
Inventory Days
475.27
691.60
847.00
468.16
363.97
384.51
380.87
329.10
276.02
239.31
Payable days
103.42
79.87
93.23
27.01
18.96
18.70
13.54
13.77
26.99
28.88
Cash Conversion Cycle
431.98
665.02
847.36
534.99
441.30
489.41
494.90
429.06
399.89
356.30
Total Debt/Equity
0.54
0.44
0.47
0.42
0.35
0.41
0.69
0.54
0.33
0.87
Interest Cover
1.48
1.20
0.22
2.71
5.99
4.44
3.85
4.61
3.93
3.26

Top Investors:

News Update:


  • Shemaroo Entertain. - Quarterly Results
    24th May 2024, 15:56 PM

    Read More

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