Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: March 17, 2026, 3:22 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 533261 | NSE: EROSMEDIA

Eros International Media Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹129.58Undervalued by 1,559.15%vs CMP ₹7.81

P/E (15.0) × ROE (13.3%) × BV (₹79.60) × DY (2.00%)

Defaults: P/E=15

₹98.77Undervalued by 1,164.66%vs CMP ₹7.81
MoS: +92.1% (Strong)Confidence: 53/100 (Moderate)Models: 5 Under, 1 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹84.0728%Under (+976.4%)
Graham NumberEarnings₹146.5421%Under (+1776.3%)
DCFCash Flow₹106.4721%Under (+1263.3%)
Net Asset ValueAssets₹79.5611%Under (+918.7%)
Earnings YieldEarnings₹119.9011%Under (+1435.2%)
Revenue MultipleRevenue₹6.578%Over (-15.9%)
Consensus (6 models)₹98.77100%Undervalued
Key Drivers: EPS CAGR -35.1% drags value — could be higher if earnings stabilize. | Wide model spread (₹7–₹147) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -35.1% · Defaults: P/E=15

*Investments are subject to market risks

Investment Snapshot

44
Eros International Media Ltd scores 44/100 (Weak)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health52/100 · Moderate
ROCE 12.6% GoodROE 13.3% GoodD/E 0.44 ModerateInterest Coverage 0.0x RiskyProfitable 1/5 years Inconsistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 16.3% Stable
Earnings Quality50/100 · Moderate
OPM contracting (-13% → -248%) DecliningWorking capital: -945 days (improving) Efficient
Quarterly Momentum25/100 · Weak
Revenue (4Q): -70% YoY DecliningOPM: -193.0% (down 137.0% YoY) Margin pressure
Industry Rank40/100 · Moderate
ROCE 12.6% vs industry 15.7% Average3Y sales CAGR: -45% Shrinking

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Eros International Media Ltd Investor Signals

Computed from valuation, cash flow, balance sheet, ownership and quarterly trend data already available in this stock page.

Value Trap Score
10/100
Low
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 0.0 vs Ind 208.8 | ROCE 12.6% | ROE 13.3% | CFO/NP N/A
Balance Sheet Stress
20/100
Comfortable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 0.44x | IntCov 0.0x | Current 0.50x | Borrow/Reserve 0.17x
Cash Flow Reliability
43/100
Mixed
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹115 Cr | CFO/NP N/A
Ownership Accumulation
0
Neutral
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII 0.00 pp | DII 0.00 pp | Prom 0.00 pp
Business Momentum
+100
Stable
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales +150.0% | Q NP +27.6% | Q OPM +460.0 pp
Derived FieldValueHow it is derived
Valuation Gap %+1,164.7%((Fair Value - CMP) / CMP) × 100
Borrowings / Reserves0.17xLatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII Change0.00 ppLatest FII% minus previous FII%
DII Change0.00 ppLatest DII% minus previous DII%
Promoter Change0.00 ppLatest promoter% minus previous promoter%
Shareholder Count Change-4Latest shareholder count minus previous count
Quarterly Sales Change+150.0%Latest quarter sales vs previous quarter sales
Quarterly Profit Change+27.6%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change+460.0 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: March 17, 2026, 3:22 am

Market Cap 74.9 Cr.
Current Price 7.81
Intrinsic Value₹98.77
High / Low 7.89/5.40
Stock P/E
Book Value 79.6
Dividend Yield0.00 %
ROCE12.6 %
ROE13.3 %
Face Value 10.0
PEG Ratio0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Eros International Media Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Hathway Bhawani Cabletel & Datacom Ltd 9.40 Cr. 11.6 21.7/9.8040.9 2.190.00 %3.38 %2.25 % 10.0
G V Films Ltd 63.4 Cr. 0.34 0.74/0.30186 0.610.00 %2.36 %2.68 % 1.00
Encash Entertainment Ltd 10.2 Cr. 26.2 27.6/26.2 20.30.00 %4.70 %4.70 % 10.0
Diksat Transworld Ltd 191 Cr. 109 146/100299 14.10.00 %2.82 %0.24 % 10.0
Cyber Media (India) Ltd 25.9 Cr. 12.5 22.9/11.310.3 5.430.00 %4.52 %% 10.0
Industry Average2,695.38 Cr98.69208.7637.150.28%15.66%12.68%6.15

All Competitor Stocks of Eros International Media Ltd

Quarterly Result

MetricSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Sales 22314407743325922161312410
Expenses 2716439012419101316452626913229
Operating Profit -48-5017-11824-69-258-23-9-12-79-28-19
OPM % -22%-351%4%-1,807%55%-220%-438%-105%-56%-95%-658%-653%-193%
Other Income 2919-3181928-151780265001
Interest 15191911784432222
Depreciation 2221111000000
Profit before tax -36-51-6-11235-50-278150-1211-31-29-21
Tax % -0%1%1%-0%0%5%3%8%-0%0%-27%0%0%
Net Profit -36-52-6-11235-53-286138-1211-23-29-21
EPS in Rs -3.60-5.30-0.53-11.553.98-5.47-30.2214.38-1.221.19-2.35-3.07-2.15

Last Updated: January 1, 2026, 8:36 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 24, 2026, 12:46 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 1,1351,4211,5831,4009601,0318142623736811406336
Expenses 8351,0731,2611,059632735913423405800561186178
Operating Profit 300349321341328296-99-161-32-120-421-123-143
OPM % 26%25%20%24%34%29%-12%-61%-8%-18%-301%-194%-402%
Other Income 1021444550108-1,43310493764925364
Interest 38403555817771106556929118
Depreciation 57910109121077500
Profit before tax 267323321322287318-1,615-173-1-120-405119-87
Tax % 28%24%25%24%20%16%-13%5%697%0%3%3%
Net Profit 193247242243231266-1,401-181-9-120-416115-81
EPS in Rs 21.7126.7125.5027.4324.1528.17-146.94-18.80-0.79-12.15-43.2511.99-8.49
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)27.98%-2.02%0.41%-4.94%15.15%-626.69%87.08%95.03%-1233.33%-246.67%127.64%
Change in YoY Net Profit Growth (%)0.00%-30.00%2.44%-5.35%20.09%-641.84%713.77%7.95%-1328.36%986.67%374.31%

Eros International Media Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:-19%
5 Years:-33%
3 Years:-19%
TTM:-77%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-17%
Stock Price CAGR
10 Years:-34%
5 Years:-19%
3 Years:-44%
1 Year:-57%
Return on Equity
10 Years:5%
5 Years:-9%
3 Years:-18%
Last Year:-50%

Last Updated: September 5, 2025, 3:40 am

Balance Sheet

Last Updated: January 7, 2026, 3:38 pm

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 92929494959696969696969696
Reserves 1,1171,3901,6521,9152,1482,4771,151944970932532670667
Borrowings 433491364652690592549547480190192111113
Other Liabilities 5521,2951,3911,0158541,0427028278611,041954866913
Total Liabilities 2,1933,2693,5013,6763,7874,2062,4972,4142,4072,2601,7741,7421,788
Fixed Assets 1,0411,2142,6092,7012,6332,565920737559356127218199
CWIP 5791,0183226719189178172436100
Investments 8000000000000
Other Assets 5661,0368599491,0831,5511,4881,4991,6771,8601,5861,5241,590
Total Assets 2,1933,2693,5013,6763,7874,2062,4972,4142,4072,2601,7741,7421,788

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 8729331,17023523540251292116179-393
Cash from Investing Activity + -787-1,076-985-500-194-234108-167-8261-3475
Cash from Financing Activity + 733-187238-33-177-154-110-130-352-11-85
Net Cash Flow 92-110-1-278-8515-2288-84-6
Free Cash Flow -24-5300-37431169-2611382300-8948
CFO/OP 303%283%373%78%87%153%-88%-200%-423%-170%10%-2%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-133.00-142.00-43.00-311.00-362.00-296.00-648.00-708.00-512.00-310.00-613.00-234.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days 7366135921362662812486675933481,071
Inventory Days 9365
Days Payable 92719,546
Cash Conversion Cycle 7366135-826136266281248667593348-18,110
Working Capital Days -72-135-181-225-156-150-150-265-852-337-106-945
ROCE %17%20%20%17%16%13%13%0%-3%3%-4%-37%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 16.26%16.26%16.26%16.26%16.26%16.26%16.26%16.26%16.26%16.26%16.26%16.26%
FIIs 2.39%2.24%2.06%1.57%1.59%1.65%2.03%1.28%1.28%1.28%1.28%1.28%
DIIs 0.00%0.00%0.00%0.00%0.00%0.01%0.01%0.01%0.01%0.01%0.01%0.01%
Public 81.34%81.49%81.67%82.17%82.16%82.08%81.70%82.46%82.45%82.46%82.46%82.45%
No. of Shareholders 59,14560,31961,27064,04365,99464,94464,34767,14767,03866,11166,04366,039

Shareholding Pattern Chart

No. of Shareholders

Eros International Media Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 11.99-43.37-12.48-0.96-18.90
Diluted EPS (Rs.) 11.99-43.37-12.48-0.96-18.90
Cash EPS (Rs.) 12.03-42.89-11.78-0.19-17.79
Book Value[Excl.RevalReserv]/Share (Rs.) 79.8165.48108.09112.45109.91
Book Value[Incl.RevalReserv]/Share (Rs.) 79.8165.48108.09112.45109.91
Revenue From Operations / Share (Rs.) 6.5914.5970.9738.9227.33
PBDIT / Share (Rs.) 13.54-38.75-4.576.36-3.53
PBIT / Share (Rs.) 13.51-39.24-5.295.60-4.60
PBT / Share (Rs.) 12.40-42.25-12.48-0.11-18.05
Net Profit / Share (Rs.) 11.99-43.38-12.49-0.95-18.87
NP After MI And SOA / Share (Rs.) 11.99-43.25-12.15-0.79-18.80
PBDIT Margin (%) 205.44-265.68-6.4416.34-12.90
PBIT Margin (%) 204.93-269.01-7.4414.39-16.84
PBT Margin (%) 188.10-289.69-17.58-0.30-66.04
Net Profit Margin (%) 181.93-297.39-17.59-2.45-69.03
NP After MI And SOA Margin (%) 181.93-296.52-17.12-2.03-68.80
Return on Networth / Equity (%) 15.02-66.04-11.34-0.71-17.33
Return on Capital Employeed (%) 13.03-41.95-3.823.84-3.44
Return On Assets (%) 6.63-23.50-5.15-0.31-7.46
Long Term Debt / Equity (X) 0.000.000.000.040.00
Total Debt / Equity (X) 0.140.300.180.430.44
Asset Turnover Ratio (%) 0.030.060.290.110.12
Current Ratio (X) 0.590.600.880.660.50
Quick Ratio (X) 0.590.600.870.650.50
Inventory Turnover Ratio (X) 0.0032.570.000.000.00
Interest Coverage Ratio (X) 12.21-12.85-0.631.11-0.31
Interest Coverage Ratio (Post Tax) (X) 11.81-13.39-0.730.83-0.49
Enterprise Value (Cr.) 184.86359.65308.83764.53660.10
EV / Net Operating Revenue (X) 2.922.570.452.052.52
EV / EBITDA (X) 1.42-0.96-7.0412.53-19.52
MarketCap / Net Operating Revenue (X) 1.191.230.300.800.91
Price / BV (X) 0.090.270.190.280.23
Price / Net Operating Revenue (X) 1.191.230.300.800.91
EarningsYield 1.53-2.41-0.57-0.02-0.74

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Eros International Media Ltd. is a Public Limited Listed company incorporated on 19/08/1994 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L99999MH1994PLC080502 and registration number is 080502. Currently Company is involved in the business activities of Motion picture distribution. Company's Total Operating Revenue is Rs. 60.88 Cr. and Equity Capital is Rs. 95.91 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Entertainment & Media201, Kailash Plaza, Plot A-12, Opp: Laxmi Ind. Est., Mumbai Maharashtra 400053Contact not found
Management
NamePosition Held
Mr. Sunil Arjan LullaExec. Vice Chairman & Mang Dir
Mr. Pradeep DwivediExecutive Director & CEO
Mr. Manmohan Kumar SardanaIndependent Non Exe.Chairman
Mrs. Urvashi SaxenaInd. Non-Executive Director
Mr. Sagar SadhwaniNon Exe.Non Ind.Director

FAQ

What is the intrinsic value of Eros International Media Ltd and is it undervalued?

As of 05 April 2026, Eros International Media Ltd's intrinsic value is ₹98.77, which is 1164.66% higher than the current market price of ₹7.81, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (13.3 %), book value (₹79.6), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Eros International Media Ltd?

Eros International Media Ltd is trading at ₹7.81 as of 05 April 2026, with a FY2026-2027 high of ₹7.89 and low of ₹5.40. The stock is currently near its 52-week high. Market cap stands at ₹74.9 Cr..

How does Eros International Media Ltd's P/E ratio compare to its industry?

Eros International Media Ltd has a P/E ratio of , which is below the industry average of 208.76. This is broadly in line with or below the industry average.

Is Eros International Media Ltd financially healthy?

Key indicators for Eros International Media Ltd: ROCE of 12.6 % is moderate. Dividend yield is 0.00 %.

Is Eros International Media Ltd profitable and how is the profit trend?

Eros International Media Ltd reported a net profit of ₹115 Cr in Mar 2025 on revenue of ₹63 Cr. Compared to ₹-9 Cr in Mar 2022, the net profit shows an improving trend.

Does Eros International Media Ltd pay dividends?

Eros International Media Ltd has a dividend yield of 0.00 % at the current price of ₹7.81. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Eros International Media Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports