Nifty
Sensex
:
:
11896.45
40558.49
-41.20 (-0.35%)
-148.82 (-0.37%)

Film Production, Distribution & Entertainment

Rating :
41/99

BSE: 538685 | NSE: SHEMAROO

56.60
22-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  57.45
  •  57.45
  •  55.45
  •  56.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11107
  •  6.26
  •  190.00
  •  40.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 152.76
  • 146.89
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 400.22
  • N/A
  • 0.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.88%
  • 1.84%
  • 19.72%
  • FII
  • DII
  • Others
  • 10.21%
  • 0.00%
  • 2.35%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.48
  • 6.47
  • 1.62

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.62
  • -6.55
  • -11.72

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.32
  • -10.46
  • -24.87

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 16.08
  • 13.79

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.90
  • 1.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 8.39
  • 7.81

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
86.20
143.03
-39.73%
122.74
132.19
-7.15%
97.04
148.95
-34.85%
150.33
163.33
-7.96%
Expenses
91.10
111.12
-18.02%
125.82
91.18
37.99%
77.56
113.66
-31.76%
121.83
120.69
0.94%
EBITDA
-4.90
31.91
-
-3.08
41.01
-
19.48
35.29
-44.80%
28.50
42.64
-33.16%
EBIDTM
-5.67%
22.31%
-2.51%
31.02%
20.07%
23.69%
18.96%
26.11%
Other Income
0.34
0.85
-60.00%
1.06
0.82
29.27%
0.52
0.69
-24.64%
0.55
0.00
0
Interest
6.86
5.77
18.89%
7.12
7.30
-2.47%
5.93
6.52
-9.05%
5.56
5.63
-1.24%
Depreciation
1.87
1.44
29.86%
2.03
1.42
42.96%
2.01
1.44
39.58%
2.03
1.33
52.63%
PBT
-13.28
25.55
-
-17.34
33.11
-
12.06
28.02
-56.96%
21.46
35.68
-39.85%
Tax
-0.47
9.17
-
-3.27
12.52
-
3.32
8.46
-60.76%
2.06
12.71
-83.79%
PAT
-12.81
16.38
-
-14.07
20.59
-
8.74
19.56
-55.32%
19.40
22.97
-15.54%
PATM
-14.86%
11.45%
-11.46%
15.58%
9.01%
13.13%
12.90%
14.06%
EPS
-4.71
6.02
-
-5.17
7.57
-
3.21
7.19
-55.35%
7.13
8.44
-15.52%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
456.31
513.14
567.83
488.94
425.53
375.06
323.45
264.61
214.74
182.01
158.24
Net Sales Growth
-22.33%
-9.63%
16.13%
14.90%
13.46%
15.96%
22.24%
23.22%
17.98%
15.02%
 
Cost Of Goods Sold
317.48
301.30
279.55
242.83
195.23
189.39
185.53
158.15
-49.55
-43.79
-1.69
Gross Profit
138.83
211.84
288.28
246.10
230.30
185.67
137.92
106.47
264.29
225.80
159.93
GP Margin
30.42%
41.28%
50.77%
50.33%
54.12%
49.50%
42.64%
40.24%
123.07%
124.06%
101.07%
Total Expenditure
416.31
436.34
409.87
345.74
297.05
267.32
236.18
200.26
157.38
135.46
124.64
Power & Fuel Cost
-
1.75
1.66
1.73
1.54
1.50
1.39
1.43
0.00
0.00
0.00
% Of Sales
-
0.34%
0.29%
0.35%
0.36%
0.40%
0.43%
0.54%
0%
0%
0%
Employee Cost
-
67.44
55.13
39.69
30.82
23.47
18.50
18.54
16.47
14.81
9.96
% Of Sales
-
13.14%
9.71%
8.12%
7.24%
6.26%
5.72%
7.01%
7.67%
8.14%
6.29%
Manufacturing Exp.
-
36.37
42.43
36.81
50.29
36.91
18.63
11.53
176.73
149.28
103.64
% Of Sales
-
7.09%
7.47%
7.53%
11.82%
9.84%
5.76%
4.36%
82.30%
82.02%
65.50%
General & Admin Exp.
-
22.60
23.70
15.85
15.61
11.54
9.06
7.17
13.74
15.16
12.13
% Of Sales
-
4.40%
4.17%
3.24%
3.67%
3.08%
2.80%
2.71%
6.40%
8.33%
7.67%
Selling & Distn. Exp.
-
4.32
5.31
7.00
2.63
3.39
2.16
3.16
0.00
0.00
0.00
% Of Sales
-
0.84%
0.94%
1.43%
0.62%
0.90%
0.67%
1.19%
0%
0%
0%
Miscellaneous Exp.
-
2.56
2.08
1.83
0.94
1.13
0.91
0.28
0.00
0.00
0.00
% Of Sales
-
0.50%
0.37%
0.37%
0.22%
0.30%
0.28%
0.11%
0%
0%
0.38%
EBITDA
40.00
76.80
157.96
143.20
128.48
107.74
87.27
64.35
57.36
46.55
33.60
EBITDA Margin
8.77%
14.97%
27.82%
29.29%
30.19%
28.73%
26.98%
24.32%
26.71%
25.58%
21.23%
Other Income
2.47
2.97
1.74
1.34
2.99
1.58
1.26
1.34
1.35
5.11
1.78
Interest
25.47
24.38
25.72
31.42
33.03
22.88
21.58
19.23
18.31
19.26
15.30
Depreciation
7.94
7.51
5.58
5.13
4.28
3.74
3.68
2.96
2.98
2.95
2.71
PBT
2.90
47.89
128.40
107.99
94.16
82.69
63.28
43.49
37.42
29.44
17.37
Tax
1.64
11.27
45.73
36.74
34.21
30.68
22.22
16.45
12.76
7.77
3.70
Tax Rate
56.55%
27.01%
35.62%
34.02%
36.33%
37.10%
35.11%
37.82%
34.10%
26.39%
21.30%
PAT
1.26
30.40
83.18
71.70
62.60
52.83
41.06
27.04
24.66
21.68
13.67
PAT before Minority Interest
1.25
30.45
82.67
71.25
59.95
52.01
41.06
27.04
24.66
21.68
13.67
Minority Interest
-0.01
-0.05
0.51
0.45
2.65
0.82
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.28%
5.92%
14.65%
14.66%
14.71%
14.09%
12.69%
10.22%
11.48%
11.91%
8.64%
PAT Growth
-98.42%
-63.45%
16.01%
14.54%
18.49%
28.67%
51.85%
9.65%
13.75%
58.60%
 
EPS
0.46
11.18
30.58
26.36
23.01
19.42
15.10
9.94
9.07
7.97
5.03

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
596.97
571.71
493.43
426.45
364.93
317.35
174.46
148.48
126.10
90.34
Share Capital
27.18
27.18
27.18
27.18
27.18
27.18
19.85
19.85
19.85
4.56
Total Reserves
569.79
544.53
466.25
399.27
337.74
290.17
154.61
128.63
106.25
85.79
Non-Current Liabilities
28.95
6.96
7.33
20.50
30.27
7.69
19.19
5.77
10.48
18.09
Secured Loans
0.53
0.38
2.13
13.11
22.91
0.32
10.09
0.24
5.14
13.23
Unsecured Loans
23.34
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.62
3.17
1.62
0.96
0.67
0.54
0.62
0.45
0.48
0.37
Current Liabilities
279.71
255.69
234.24
336.68
218.33
163.44
218.72
141.02
135.87
119.11
Trade Payables
49.10
29.79
18.11
19.04
10.52
16.48
30.64
8.99
22.84
12.49
Other Current Liabilities
14.13
13.07
16.36
38.93
39.49
33.89
38.01
17.93
24.16
22.05
Short Term Borrowings
215.06
196.88
185.82
254.08
154.36
105.41
141.15
109.92
87.68
82.90
Short Term Provisions
1.43
15.96
13.94
24.63
13.95
7.66
8.92
4.19
1.19
1.68
Total Liabilities
901.53
830.21
731.36
780.44
612.71
488.48
412.37
295.27
272.45
227.54
Net Block
34.00
31.63
33.26
34.77
29.59
29.50
34.11
35.06
36.13
34.97
Gross Block
85.50
75.83
72.42
34.16
64.25
60.93
59.80
57.79
55.91
51.91
Accumulated Depreciation
51.51
44.20
39.16
-0.61
34.66
31.42
25.69
22.73
19.78
16.94
Non Current Assets
39.34
40.31
43.37
52.59
48.36
53.48
49.21
48.28
53.58
70.69
Capital Work in Progress
0.22
0.02
0.00
0.00
1.38
0.00
0.00
0.13
0.07
0.05
Non Current Investment
2.55
6.47
6.69
7.23
8.07
16.80
8.94
8.79
9.90
6.15
Long Term Loans & Adv.
1.78
1.83
1.67
8.39
7.54
7.13
6.07
4.25
7.38
27.92
Other Non Current Assets
0.80
0.36
1.75
2.21
1.77
0.05
0.08
0.05
0.10
1.59
Current Assets
862.20
789.91
687.98
727.85
564.35
435.00
363.15
246.99
218.87
156.86
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
713.59
602.74
529.71
500.44
387.64
288.68
200.51
146.47
96.92
53.13
Sundry Debtors
104.82
159.02
140.57
190.54
106.91
126.83
140.55
70.94
91.26
66.81
Cash & Bank
1.07
1.34
1.30
1.89
1.94
2.47
0.93
1.13
6.54
6.96
Other Current Assets
42.71
5.54
4.17
2.96
67.85
17.02
21.17
28.46
24.15
29.96
Short Term Loans & Adv.
24.71
21.26
12.22
32.02
65.37
14.73
16.77
24.55
21.13
28.17
Net Current Assets
582.48
534.22
453.74
391.17
346.02
271.56
144.43
105.97
83.00
37.75
Total Assets
901.54
830.22
731.35
780.44
612.71
488.48
412.36
295.27
272.45
227.55

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-7.55
31.96
132.51
-58.11
-49.45
-30.26
-19.37
-1.07
14.55
22.74
PBT
47.89
128.40
107.99
94.14
82.69
63.28
43.49
37.42
29.44
17.37
Adjustment
31.20
31.52
35.76
35.46
26.08
24.27
21.58
20.75
20.67
17.55
Changes in Working Capital
-47.30
-84.54
38.88
-169.34
-131.32
-90.41
-75.97
-52.02
-33.73
-10.13
Cash after chg. in Working capital
31.78
75.38
182.63
-39.73
-22.55
-2.86
-10.90
6.15
16.39
24.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-39.33
-43.43
-50.12
-18.38
-26.90
-27.41
-8.47
-7.22
-1.83
-2.05
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
-6.14
-2.76
-14.33
-4.07
-4.37
-9.27
-1.25
-1.01
-6.09
-8.99
Net Fixed Assets
-9.83
-3.42
-38.23
31.55
-4.37
-1.13
-1.88
-1.94
-4.01
2.46
Net Investments
11.18
10.31
-23.46
0.03
8.00
-8.00
-0.03
-1.00
-4.49
-6.12
Others
-7.49
-9.65
47.36
-35.65
-8.00
-0.14
0.66
1.93
2.41
-5.33
Cash from Financing Activity
13.36
-29.45
-118.76
62.12
53.30
41.07
20.42
-3.34
-8.88
-25.37
Net Cash Inflow / Outflow
-0.33
-0.25
-0.58
-0.06
-0.52
1.54
-0.20
-5.42
-0.42
-11.62
Opening Cash & Equivalents
1.05
1.30
1.89
1.94
2.47
0.93
1.13
6.54
6.96
18.58
Closing Cash & Equivalent
0.72
1.05
1.30
1.89
1.94
2.47
0.93
1.13
6.54
6.96

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
219.62
210.33
181.53
156.90
134.25
116.75
87.89
74.81
63.53
49.56
ROA
3.52%
10.59%
9.43%
8.61%
9.45%
9.12%
7.64%
8.69%
8.67%
6.23%
ROE
5.21%
15.52%
15.49%
15.15%
15.25%
16.70%
16.75%
17.96%
20.03%
16.27%
ROCE
8.16%
20.99%
19.68%
19.82%
21.46%
22.65%
21.46%
23.32%
24.00%
17.51%
Fixed Asset Turnover
6.36
7.66
9.17
8.65
5.99
5.36
4.50
3.78
3.38
2.98
Receivable days
93.84
96.29
123.59
127.57
113.74
150.87
145.86
137.84
158.49
147.15
Inventory Days
468.16
363.97
384.51
380.87
329.10
276.02
239.31
206.85
150.45
120.60
Payable days
27.01
18.96
18.70
13.54
13.77
26.99
28.88
30.95
38.27
43.54
Cash Conversion Cycle
534.99
441.30
489.41
494.90
429.06
399.89
356.30
313.74
270.67
224.20
Total Debt/Equity
0.42
0.35
0.41
0.69
0.54
0.33
0.87
0.74
0.74
1.07
Interest Cover
2.71
5.99
4.44
3.85
4.61
3.93
3.26
3.04
2.53
2.14

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.