Shemaroo Entertainment
SHEMAROO NSE
Shemaroo Entertainment
Consumer DiscretionaryNSE: SHEMAROO BSE: 538685 Entertainment
Key Fundamentals
MicrocapMedia & EntertainmentMediaMarket Cap
₹358 Cr
Volatility
Moderate
P/E Ratio
-1.9
EBITDA
₹-259 Cr
Return on Equity
-81.64%
Debt to Equity
1.12
Book Value
₹93.97
52W High
₹143
52W Low
₹73
Tapetide Score
Data-driven rating, 0–100. How it works →
Key Insights
Strengths
2- Debtor days have improved from 58.3 to 43.5 days.
- Company's working capital requirements have reduced from 178 days to 70.2 days
Weaknesses
3- Company has low interest coverage ratio.
- Company has a low return on equity of -23.6% over last 3 years.
- Contingent liabilities of Rs.199 Cr.
Growth Rate
Revenue Growth
-15.04% lower than
3Y
Net Income Growth
158% lower than
3Y
Cash Flow Change
-67.29% lower than
3Y
ROE
353% higher than
3Y
ROCE
494%
EBITDA Margin (Avg.)
327%
Quarterly Results
| Particulars | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 154 | 199 | 156 | 199 | 154 | 162 | 164 | 204 | 140 | 143 | 161 | 139 | 132 |
| Expenses | 146 | 182 | 174 | 206 | 168 | 189 | 207 | 202 | 195 | 198 | 228 | 227 | 134 |
| Operating Profit | 7.78 | 17.19 | -17.69 | -7.54 | -13.37 | -26.47 | -42.27 | 2.36 | -55.49 | -54.76 | -67.37 | -87.2 | -1.82 |
| OPM % | 5.07% | 8.64% | -11.34% | -3.79% | -8.66% | -16.33% | -25.72% | 1.16% | -39.77% | -38.19% | -41.93% | -62.52% | -1.38% |
| Other Income | 0.76 | 1.08 | 2.2 | 0.84 | 1.06 | 0.68 | 2.96 | 3.73 | 3.67 | 0.44 | 0.83 | 1.2 | 0.61 |
| Interest | 8.77 | 9.37 | 9.43 | 8.77 | 8.98 | 8.48 | 9.97 | 9.55 | 7.62 | 7.16 | 7.53 | 7.79 | 7.77 |
| Depreciation | 1.28 | 1.45 | 1.44 | 1.4 | 1.52 | 1.5 | 1.53 | 1.5 | 1.52 | 1.53 | 1.48 | 1.43 | 1.48 |
| PBT | -1.51 | 7.45 | -26.36 | -16.87 | -22.81 | -35.77 | -50.81 | -4.96 | -60.96 | -63.01 | -75.55 | -95.22 | -10.46 |
| Tax % | -31.79% | 26.85% | 15.48% | -17.55% | -25.16% | -27.51% | -28.09% | -0.2% | -24.95% | -27.73% | -27.35% | -24.42% | -22.85% |
| Net Profit | -1.03 | 5.45 | -30.43 | -13.91 | -17.05 | -25.93 | -36.52 | -4.95 | -45.75 | -45.54 | -54.9 | -71.97 | -8.07 |
| EPS in Rs | -0.49 | 1.8 | -11.01 | -5.24 | -6.33 | -9.61 | -13.32 | -1.87 | -16.77 | -16.57 | -20.29 | -25.1 | -2.8 |
Profit & Loss
| Particulars | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 323 | 375 | 426 | 489 | 568 | 513 | 311 | 381 | 557 | 707 | 685 | 583 | 575 |
| Expenses | 236 | 267 | 298 | 346 | 410 | 436 | 299 | 344 | 509 | 707 | 765 | 847 | 786 |
| Operating Profit | 88 | 108 | 128 | 142 | 158 | 77 | 13 | 37 | 47 | 0 | -80 | -264 | -211 |
| OPM % | 27% | 29% | 30% | 29% | 28% | 15% | 4% | 10% | 9% | 0% | -12% | -45% | -37% |
| Other Income | 1 | 2 | 3 | 1 | 2 | -3 | 1 | 1 | 3 | 5 | 8 | 5 | 3 |
| Interest | 22 | 23 | 32 | 31 | 26 | 24 | 28 | 26 | 31 | 36 | 37 | 30 | 30 |
| Depreciation | 4 | 4 | 4 | 5 | 6 | 8 | 7 | 7 | 5 | 6 | 6 | 6 | 6 |
| PBT | 63 | 83 | 94 | 108 | 128 | 42 | -22 | 5 | 15 | -37 | -114 | -295 | -244 |
| Tax % | 35% | 37% | 36% | 34% | 36% | 27% | -1% | 2% | 36% | 7% | -26% | -26% | — |
| Net Profit | 41 | 51 | 59 | 71 | 82 | 30 | -22 | 5 | 10 | -40 | -84 | -218 | -180 |
| EPS in Rs | 15.05 | 19.19 | 22.72 | 26.18 | 30.52 | 11.09 | -7.9 | 1.94 | 3.44 | -14.94 | -31.1 | -76.09 | -64.76 |
| Div. Payout % | 8% | 7% | 6% | 6% | 5% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | — |
Balance Sheet
| Particulars | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 29 |
| Reserves | 290 | 338 | 399 | 466 | 545 | 570 | 549 | 555 | 565 | 526 | 444 | 241 |
| Borrowings | 137 | 212 | 296 | 201 | 202 | 251 | 269 | 254 | 321 | 340 | 304 | 302 |
| Other Liabilities | 34 | 35 | 58 | 37 | 56 | 54 | 31 | 53 | 126 | 128 | 90 | 114 |
| Total Liabilities | 488 | 613 | 780 | 731 | 830 | 902 | 877 | 889 | 1,038 | 1,022 | 866 | 686 |
| Fixed Assets | 30 | 30 | 35 | 33 | 32 | 34 | 27 | 22 | 36 | 44 | 41 | 41 |
| CWIP | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
| Investments | 17 | 8 | 7 | 7 | 6 | 3 | 3 | 3 | 3 | 3 | 0 | 0 |
| Other Assets | 442 | 574 | 738 | 691 | 792 | 865 | 847 | 864 | 999 | 975 | 825 | 644 |
| Total Assets | 488 | 613 | 780 | 731 | 830 | 902 | 877 | 889 | 1,038 | 1,022 | 866 | 686 |
Cash Flow
| Particulars | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating | -30 | -49 | -58 | 133 | 32 | -8 | 10 | 44 | -17 | 26 | 73 | 24 |
| Investing | -9 | -4 | -4 | -14 | -3 | -6 | -1 | -2 | -19 | -7 | 1 | -4 |
| Financing | 41 | 53 | 62 | -119 | -29 | 13 | -9 | -41 | 36 | -19 | -73 | -18 |
| Net Cash Flow | 2 | -1 | 0 | -1 | 0 | 0 | 0 | 1 | -1 | -1 | 1 | 2 |
| Free Cash Flow | -32 | -55 | -66 | 129 | 28 | -15 | 9 | 41 | -37 | 15 | 70 | 21 |
| CFO/OP | -3 | -21 | -31 | 128 | 48 | 41 | 186 | 170 | -8 | -12,308 | -57 | -9 |
Ratios
| Particulars | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 143 | 104 | 163 | 105 | 102 | 75 | 64 | 54 | 83 | 75 | 56 | 43 |
| Inventory Days | 568 | 747 | 749 | — | — | — | — | 1,058 | 698 | 479 | 358 | 185 |
| Days Payable | 32 | 20 | 29 | — | — | — | — | 73 | 89 | 75 | 43 | 48 |
| Cash Conversion Cycle | 679 | 831 | 884 | 105 | 102 | 75 | 64 | 1,040 | 692 | 479 | 371 | 181 |
| Working Capital Days | 304 | 335 | 334 | 338 | 343 | 414 | 648 | 531 | 366 | 258 | 207 | 70 |
| ROCE % | 21% | 20% | 20% | 20% | 21% | 9% | 1% | 4% | 5% | 0% | -9% | -39% |
Insights
BetaAI-extracted from concalls & annual reports · figures as reported, with sources
Log in to view Shemaroo Entertainment insights
63 extracted metrics + investor summaries across FY11–FY27.
Documents
1
Announcement under Regulation 30 (LODR)-Award_of_Order_Receipt_of_Order
18 Apr - Bombay High Court referred Shemaroo GST writ issues to Larger Bench; interim relief continues on ₹70.26 crore demand. 18 Apr - Bombay High Court referred Shemaroo GST writ issues to Larger Bench; interim relief continues on ₹70.26 crore demand.
2
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
9 Apr - Certificate under Reg. 74(5) of SEBI (DP) Regulations, 2018 for the quarter ended March 31, 2026 9 Apr - Certificate under Reg. 74(5) of SEBI (DP) Regulations, 2018 for the quarter ended March 31, 2026
3
Disclosures under Reg. 29(1) of SEBI (SAST) Regulations, 2011
6 Apr - Jai B Maroo filed Regulation 29 disclosure on share acquisition in Shemaroo. 6 Apr - Jai B Maroo filed Regulation 29 disclosure on share acquisition in Shemaroo.
Frequently Asked Questions about Shemaroo Entertainment
What does Shemaroo Entertainment Ltd do?
Incorporated in 2005, Shemaroo Entertainment Ltd is engaged in distribution of content for Broadcasting of Satellite Channels, Physical Formats and Digital Technologies like Mobile, Internet, Broadband, IPTV and DTH[1]
Where is Shemaroo Entertainment Ltd (SHEMAROO) listed?
Shemaroo Entertainment Ltd trades as SHEMAROO on the NSE and under code 538685 on the BSE.
Which sector does Shemaroo Entertainment Ltd belong to?
Shemaroo Entertainment Ltd is classified under the Consumer Discretionary sector, in the Entertainment industry.
What is the market capitalisation of Shemaroo Entertainment Ltd?
Shemaroo Entertainment Ltd has a market capitalisation of ₹358.12 Cr, which places it in the Small Cap band.
What is the PE ratio of Shemaroo Entertainment Ltd?
Shemaroo Entertainment Ltd trades at a PE ratio of -1.90, against a book value of ₹93.97 per share.
What is the 52-week high and low of Shemaroo Entertainment Ltd?
Over the last 52 weeks Shemaroo Entertainment Ltd has traded between ₹73 and ₹143.
What is the Return on Equity (ROE) of Shemaroo Entertainment Ltd?
Shemaroo Entertainment Ltd reported a return on equity of -81.64%. Its debt-to-equity ratio is 1.12.
Company Information
Incorporated in 2005, Shemaroo Entertainment Ltd is engaged in distribution of content for Broadcasting of Satellite Channels, Physical Formats and Digital Technologies like Mobile, Internet, Broadband, IPTV and DTH[1]
Website shemarooent.com
CEO Mr. Raman Hirji Maroo
Employees 620
Listed 2014-10-01
Face Value ₹ 10
Issued Size 2,73,20,299
For AI agents and developers
Reading this as an AI agent, LLM or automated pipeline? Every page on Tapetide is also published as clean Markdown — no navigation, no scripts, just the data. Fetch https://tapetide.com/stocks/SHEMAROO.md for Shemaroo Entertainment Ltd: company profile, latest price, key fundamentals, the Tapetide Score, growth rates, quarterly and annual financial statements, shareholding pattern, technical indicators, analyst ratings and exchange filings.
Append .md to any Tapetide URL for the
same treatment. A full index of what we publish is at /llms.txt and /llms-full.txt. For live,
structured queries instead of documents, use our MCP server.