Shemaroo Entertainment Limited
Consumer Discretionary›Media, Entertainment & Publication›Entertainment›Media & Entertainment
Key metrics
Price as of 2026-06-23
Stock price
₹131.85
Market cap
379 Cr
P/B
1.42
Sign in for full ratios and TTM. Learn about these metrics →
Share price
NSE closing price from historical market data.
Loading price history…
Statement tables · Consolidated
Switches quarterly, P&L, balance sheet, and cash flow. Key metrics and ratios stay on consolidated when available.
Amounts in ₹ Cr · NSE preferred when both exchanges report the same period · tap + to expand rows
Quarterly results
Quarterly · ₹ Cr · tap + rows to expand
| Metric | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sept 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 154 Cr | 352 Cr | 508 Cr | 707 Cr | 154 Cr | 316 Cr | 164 Cr | 204 Cr | 140 Cr | 143 Cr | 161 Cr | 139 Cr |
| Operating expenses (approx.) | 145 Cr | 326 Cr | 497 Cr | 703 Cr | 167 Cr | 355 Cr | 204 Cr | 198 Cr | 191 Cr | 198 Cr | 227 Cr | 225 Cr |
| EBITDA | 9 Cr | 27 Cr | 11 Cr | 5 Cr | -12 Cr | -38 Cr | -39 Cr | 6 Cr | -52 Cr | -54 Cr | -67 Cr | -86 Cr |
| OPM % | 5.6% | 7.6% | 2.2% | 0.7% | -8.0% | -12.0% | -23.9% | 3.0% | -37.1% | -37.9% | -41.4% | -61.7% |
| Other income | 0.76 Cr | 2 Cr | 4 Cr | 5 Cr | 1 Cr | 2 Cr | 3 Cr | 4 Cr | 4 Cr | 0.44 Cr | 0.83 Cr | 1 Cr |
| Interest | 9 Cr | 18 Cr | 28 Cr | 36 Cr | 9 Cr | 17 Cr | 10 Cr | 10 Cr | 8 Cr | 7 Cr | 8 Cr | 8 Cr |
| Depreciation | 1 Cr | 3 Cr | 4 Cr | 6 Cr | 2 Cr | 3 Cr | 2 Cr | 2 Cr | 2 Cr | 2 Cr | 1 Cr | 1 Cr |
| Profit before tax | -2 Cr | 6 Cr | -20 Cr | -37 Cr | -23 Cr | -59 Cr | -51 Cr | -5 Cr | -61 Cr | -63 Cr | -76 Cr | -95 Cr |
| Tax % | 32.0% | 25.6% | -27.4% | -7.1% | 25.2% | 26.6% | 28.1% | 0.3% | 25.0% | 27.7% | 27.3% | 24.4% |
| Net profit | -1 Cr | 4 Cr | -26 Cr | -40 Cr | -17 Cr | -43 Cr | -37 Cr | -5 Cr | -46 Cr | -46 Cr | -55 Cr | -72 Cr |
| EPS (₹) | ₹-0.49 | ₹0.93 | ₹-9.71 | ₹-14.94 | ₹-6.33 | ₹-15.95 | ₹-13.35 | ₹-1.88 | ₹-16.77 | ₹-16.57 | ₹-20.29 | ₹-26.38 |
Profit & loss (annual)
Annual · last column is TTM · ₹ Cr · tap + to expand
| Metric | Mar 2019Standalone only | Mar 2020Standalone only | Mar 2021Standalone only | Mar 2022Standalone only | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 568 Cr | 513 Cr | 311 Cr | 381 Cr | 557 Cr | 707 Cr | 685 Cr | 583 Cr | Sign in for TTM |
| Operating expenses (approx.) | 408 Cr | 440 Cr | 298 Cr | 344 Cr | 509 Cr | 707 Cr | 756 Cr | 842 Cr | Sign in for TTM |
| EBITDA | 160 Cr | 74 Cr | 14 Cr | 38 Cr | 47 Cr | -0.26 Cr | -71 Cr | -259 Cr | Sign in for TTM |
| OPM % | 28.1% | 14.3% | 4.4% | 9.9% | 8.5% | -0.0% | -10.4% | -44.4% | Sign in for TTM |
| Other income | 2 Cr | 3 Cr | 1 Cr | 2 Cr | 3 Cr | 5 Cr | 8 Cr | 6 Cr | Sign in for TTM |
| Interest | 26 Cr | 24 Cr | 28 Cr | 26 Cr | 31 Cr | 36 Cr | 37 Cr | 30 Cr | Sign in for TTM |
| Depreciation | 6 Cr | 8 Cr | 7 Cr | 7 Cr | 5 Cr | 6 Cr | 6 Cr | 6 Cr | Sign in for TTM |
| Profit before tax | 128 Cr | 42 Cr | -22 Cr | 5 Cr | 15 Cr | -37 Cr | -114 Cr | -295 Cr | Sign in for TTM |
| Tax % | 35.6% | 27.0% | 1.1% | 2.2% | 35.6% | -7.1% | 26.1% | 26.0% | Sign in for TTM |
| Net profit | 83 Cr | 30 Cr | -22 Cr | 5 Cr | 10 Cr | -40 Cr | -84 Cr | -218 Cr | Sign in for TTM |
| EPS (₹) | ₹30.52 | ₹11.09 | ₹-7.90 | ₹1.94 | ₹3.44 | ₹-14.94 | ₹-31.14 | ₹-79.96 | Sign in for TTM |
| Dividend payout % | — | — | — | 0.0% | 0.0% | — | — | — | Sign in for TTM |
Sign in for TTM
Trailing twelve months totals and margin rows
Balance sheet
Annual · ₹ Cr · tap + rows to expand
| Metric | Mar 2019Standalone only | Mar 2020Standalone only | Mar 2021Standalone only | Mar 2022Standalone only | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Equity capital | 27 Cr | 27 Cr | 27 Cr | 27 Cr | 27 Cr | 27 Cr | 27 Cr | 29 Cr |
| Reserves | 545 Cr | 570 Cr | 549 Cr | 555 Cr | 565 Cr | 526 Cr | 444 Cr | 241 Cr |
| Borrowings | 197 Cr | 221 Cr | 254 Cr | 239 Cr | 313 Cr | 332 Cr | 295 Cr | 295 Cr |
| Other liabilities | 65 Cr | 65 Cr | 40 Cr | 61 Cr | 138 Cr | 141 Cr | 103 Cr | 124 Cr |
| Total liabilities | 843 Cr | 885 Cr | 875 Cr | 888 Cr | 1,038 Cr | 1,022 Cr | 866 Cr | 686 Cr |
| Fixed assets (net) | 31 Cr | 33 Cr | 26 Cr | 22 Cr | 35 Cr | 43 Cr | 40 Cr | 37 Cr |
| CWIP | 0.02 Cr | 0.0000 Cr | 0.0000 Cr | 0.0000 Cr | 1 Cr | 0.0000 Cr | 0.0000 Cr | 0.0000 Cr |
| Investments | 25 Cr | 14 Cr | 6 Cr | 5 Cr | 3 Cr | 3 Cr | 0.15 Cr | 0.15 Cr |
| Other assets | 784 Cr | 838 Cr | 842 Cr | 862 Cr | 1,006 Cr | 972 Cr | 785 Cr | 526 Cr |
| Total assets | 843 Cr | 885 Cr | 875 Cr | 888 Cr | 1,038 Cr | 1,022 Cr | 866 Cr | 686 Cr |
Cash flows
Annual · ₹ Cr · tap + rows to expand · last column includes FCF
| Metric | Mar 2019Standalone only | Mar 2020Standalone only | Mar 2021Standalone only | Mar 2022Standalone only | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | — | — | — | 44 Cr | -17 Cr | 26 Cr | 75 Cr | 24 Cr |
| Cash from investing | — | — | — | -2 Cr | -19 Cr | -7 Cr | -1 Cr | -4 Cr |
| Cash from financing | — | — | — | -41 Cr | 36 Cr | -19 Cr | -73 Cr | -18 Cr |
| Net cash flow | — | — | — | 0.36 Cr | -0.68 Cr | -0.69 Cr | 0.94 Cr | 2 Cr |
| Free cash flow (OCF − Capex) | — | — | — | 41 Cr | -37 Cr | 15 Cr | 73 Cr | 20 Cr |
Ratios
Ratios as reported or derived per annual period.
| Metric | Mar 2019Standalone only | Mar 2020Standalone only | Mar 2021Standalone only | Mar 2022Standalone only | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| ROCE % | 26.9% | 11.1% | 1.1% | 5.3% | 4.7% | -0.7% | -10.1% | -47.1% |
| ROE % | 14.5% | 5.1% | -3.8% | 0.9% | 1.6% | -7.3% | -18.0% | 0.0% |
| Debtor days | 104 | 62 | 63 | 55 | 83 | 75 | — | — |
| Inventory days | 5811 | 7658 | 3993 | 1101 | 696 | 479 | 357 | 185 |
| Days payable | 289 | 492 | 137 | 74 | 89 | 75 | — | — |
| Cash conversion cycle | 5626 | 7227 | 3918 | 1081 | 690 | 479 | 357 | 185 |
| Debt / equity | 0.34 | 0.37 | 0.44 | 0.41 | 0.53 | 0.60 | 0.63 | 1.10 |
| Current ratio | 3.06 | 3.25 | 3.07 | 2.98 | 2.29 | 2.09 | 2.01 | 1.29 |
| Net debt / EBITDA | 0.00 | 0.00 | 0.00 | 0.00 | 6.60 | — | — | — |
Compare with peers
Loading peers…