SHEMAROO
CAUTIONShemaroo Entertainment Limited
Media · NSE
52W Low
₹73
+19.0% from low
52W High
₹161
-46.0% from high
Valuation Gauge
Current Price
₹87
Fair Value
—
Fair Value Analysis
—
Loss-making company — EPS ₹-35.06, PAT ₹-96Cr, Revenue ₹647Cr. Standard valuation formulas (DCF/Graham/Lynch) are not applicable for loss-making companies. Monitor for return to profitability.
Price vs Market
Shareholding Pattern
Stock Health Score
Solid Fundamentals
Profitability
Negative EPS of ₹-35.1 — company is currently loss-making
Debt & Leverage
D/E ratio of 0.8x is well within the Media sector norm of 0.8x — strong balance sheet
Valuation vs Peers
P/E of 2.7x trades at a 98% discount to Media sector median (166x) — attractively valued
Cash Flow
FCF margin of 10.6% — strong cash generation (₹73 Cr)
Earnings Growth
Growth data unavailable — scored neutral
Dividend
No dividend — typical for growth-stage companies
Sentiment Trend — Last 30 Days
Historical Returns
Key Ratios & Growth
FCF Yield
31.6%
Free cash flow / market cap
Operating Cash Flow
₹75 Cr
TTM cash from operations
Key Financials
EPS (TTM)
₹-35.1
P/E Ratio
2.7x
P/B Ratio
0.6x
ROE
-25.1%
ROCE
-16.6%
Debt / Equity
0.79x
Beta
0.04
Div Yield
—
FCF (Cr)
₹73 Cr
Revenue (Cr)
₹685 Cr
EPS Growth 5Y
—
Mkt Cap (Cr)
₹248 Cr
52W High
₹161
52W Low
₹73
Book Value/Share
₹140.6
Financial History
| Period | Revenue | Op Profit | OPM% | PAT | EPS |
|---|---|---|---|---|---|
| TTM | ₹648 Cr | ₹-175 Cr | -27.0% | ₹-151 Cr | ₹-55.50 |
| 2025-03-31 | ₹685 Cr | ₹-80 Cr | -12.0% | ₹-84 Cr | ₹-31.10 |
| 2024-03-31 | ₹707 Cr | ₹0 Cr | 0.0% | ₹-40 Cr | ₹-14.94 |
| 2023-03-31 | ₹557 Cr | ₹47 Cr | 9.0% | ₹10 Cr | ₹3.44 |
| 2022-03-31 | ₹381 Cr | ₹37 Cr | 10.0% | ₹5 Cr | ₹1.94 |
| 2021-03-31 | ₹311 Cr | ₹13 Cr | 4.0% | ₹-22 Cr | ₹-7.90 |
| 2020-03-31 | ₹513 Cr | ₹77 Cr | 15.0% | ₹30 Cr | ₹11.09 |
| 2019-03-31 | ₹568 Cr | ₹158 Cr | 28.0% | ₹82 Cr | ₹30.52 |
| 2018-03-31 | ₹489 Cr | ₹142 Cr | 29.0% | ₹71 Cr | ₹26.18 |
| 2017-03-31 | ₹426 Cr | ₹128 Cr | 30.0% | ₹59 Cr | ₹22.72 |
| 2016-03-31 | ₹375 Cr | ₹108 Cr | 29.0% | ₹51 Cr | ₹19.19 |
| 2015-03-31 | ₹323 Cr | ₹88 Cr | 27.0% | ₹41 Cr | ₹15.05 |
| 2014-03-31 | ₹265 Cr | ₹65 Cr | 25.0% | ₹27 Cr | ₹13.68 |
Compounded Growth Rates
Sales Growth
Profit Growth
EPS Growth
Peer Comparison
Media| Stock | Price | Fair Value | MoS% | P/E | ROE | Signal |
|---|---|---|---|---|---|---|
Premier Polyfilm Limited | ₹58.8 | ₹390.4 | +85.0% | 22.5 | 19.3% | UNDERVALUED |
Touchwood Entertainment Limited | ₹70 | ₹195.6 | +64.2% | 15.4 | 15.0% | FAIRLY_VALUED |
Tips Music Limited | ₹521.3 | ₹1,012.8 | +48.5% | 35.9 | 73.3% | UNDERVALUED |
Jagran Prakashan | ₹63.6 | ₹119.1 | +46.6% | 8.2 | 13.3% | FAIRLY_VALUED |
Bodhi Tree Multimedia Limited | ₹6.2 | ₹8.3 | +25.2% | 124.2 | 9.7% | FAIRLY_VALUED |
DB Corp (Dainik Bhaskar) | ₹199 | ₹250.3 | +20.5% | 11 | 19.4% | UNDERVALUED |
Saregama India | ₹318.9 | ₹352.6 | +9.6% | 32.1 | 13.3% | FAIRLY_VALUED |
Hindustan Media Ventures Limited | ₹63.8 | ₹56.4 | -13.1% | 6.8 | 2.7% | FAIRLY_VALUED |
Institutional Activity
Bulk deals, block deals, short selling & delivery volume — NSE data
Insider Trading
Community Pulse
Company Documents
Annual reports, concall transcripts & regulatory filings
Share this Stock
Download card · Share on WhatsApp
Share on WhatsApp, Twitter, or any group — each share brings new users to Veritas Quant