Eros International Media Ltd: Share Price Analysis, Intrinsic Value & Fundamentals (2025)

Share Price and Basic Stock Data

Last Updated: February 26, 2025, 4:44 am

Market Cap	91.5 Cr.
Current Price	9.54
High / Low	25.3/9.54
Stock P/E
Book Value	65.5
Dividend Yield	0.00 %
ROCE	36.6 %
ROE	50.1 %
Face Value	10.0
PEG Ratio	0.00

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Eros International Media Ltd

Competitors of Eros International Media Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Hathway Bhawani Cabletel & Datacom Ltd	13.0 Cr.	16.0	23.7/14.9		1.99	0.00 %	2.26 %	2.26 %	10.0
G V Films Ltd	110 Cr.	0.59	1.05/0.57		0.61	0.00 %	2.27 %	2.08 %	1.00
Encash Entertainment Ltd	11.3 Cr.	29.0	/		21.3	0.00 %	3.81 %	3.93 %	10.0
Diksat Transworld Ltd	260 Cr.	148	149/126	150	13.7	0.00 %	3.36 %	4.21 %	10.0
Cyber Media (India) Ltd	28.4 Cr.	18.5	35.0/17.5	45.1	0.65	0.00 %	45.5 %	%	10.0
Industry Average	2,382.97 Cr	110.39		189.23	49.80	0.27%	37.74%	11.68%	5.94

All Competitor Stocks of Eros International Media Ltd

Quarterly Result

Metric	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Sales	60	108	20	64	222	68	37	223	14	407	7	43	32
Expenses	80	200	57	112	193	42	76	271	64	390	124	19	101
Operating Profit	-20	-93	-38	-49	29	26	-39	-48	-50	17	-118	24	-69
OPM %	-33%	-86%	-192%	-77%	13%	39%	-107%	-22%	-351%	4%	-1,807%	55%	-220%
Other Income	21	11	20	42	11	19	30	29	19	-3	18	19	28
Interest	28	24	24	6	13	12	15	15	19	19	11	7	8
Depreciation	3	3	2	2	2	2	2	2	2	2	1	1	1
Profit before tax	-29	-109	-44	-15	25	32	-26	-36	-51	-6	-112	35	-50
Tax %	-5%	11%	-2%	-14%	-7%	39%	-1%	-0%	1%	1%	-0%	0%	5%
Net Profit	-28	-120	-43	-13	27	20	-26	-36	-52	-6	-112	35	-53
EPS in Rs	-2.87	-12.71	-4.26	-1.35	3.52	1.31	-2.72	-3.60	-5.30	-0.53	-11.55	3.98	-5.47

Last Updated: Unknown

Below is a detailed analysis of the quarterly data for Eros International Media Ltd based on the most recent figures (Dec 2023) and their trends compared to the previous period:

For Sales, as of Dec 2023, the value is ₹32.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹43.00 Cr. (Sep 2023) to ₹32.00 Cr., marking a decrease of ₹11.00 Cr..
For Expenses, as of Dec 2023, the value is ₹101.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from ₹19.00 Cr. (Sep 2023) to ₹101.00 Cr., marking an increase of ₹82.00 Cr..
For Operating Profit, as of Dec 2023, the value is ₹-69.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹24.00 Cr. (Sep 2023) to ₹-69.00 Cr., marking a decrease of ₹93.00 Cr..
For OPM %, as of Dec 2023, the value is -220.00%. The value appears to be declining and may need further review. It has decreased from 55.00% (Sep 2023) to -220.00%, marking a decrease of 275.00%.
For Other Income, as of Dec 2023, the value is ₹28.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹19.00 Cr. (Sep 2023) to ₹28.00 Cr., marking an increase of ₹9.00 Cr..
For Interest, as of Dec 2023, the value is ₹8.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from ₹7.00 Cr. (Sep 2023) to ₹8.00 Cr., marking an increase of ₹1.00 Cr..
For Depreciation, as of Dec 2023, the value is ₹1.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2023) which recorded ₹1.00 Cr..
For Profit before tax, as of Dec 2023, the value is ₹-50.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹35.00 Cr. (Sep 2023) to ₹-50.00 Cr., marking a decrease of ₹85.00 Cr..
For Tax %, as of Dec 2023, the value is 5.00%. The value appears to be increasing, which may not be favorable. It has increased from 0.00% (Sep 2023) to 5.00%, marking an increase of 5.00%.
For Net Profit, as of Dec 2023, the value is ₹-53.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹35.00 Cr. (Sep 2023) to ₹-53.00 Cr., marking a decrease of ₹88.00 Cr..
For EPS in Rs, as of Dec 2023, the value is ₹-5.47. The value appears to be declining and may need further review. It has decreased from ₹3.98 (Sep 2023) to ₹-5.47, marking a decrease of ₹9.45.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

Metric	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Sales	944	1,068	1,135	1,421	1,583	1,400	960	1,031	814	262	373	681	488
Expenses	730	839	835	1,073	1,261	1,059	632	735	913	423	405	800	634
Operating Profit	214	228	300	349	321	341	328	296	-99	-161	-32	-120	-146
OPM %	23%	21%	26%	25%	20%	24%	34%	29%	-12%	-61%	-8%	-18%	-30%
Other Income	26	4	10	21	44	45	50	108	-1,433	104	93	76	62
Interest	22	9	38	40	35	55	81	77	71	106	55	69	44
Depreciation	6	6	5	7	9	10	10	9	12	10	7	7	6
Profit before tax	212	217	267	323	321	322	287	318	-1,615	-173	-1	-120	-134
Tax %	30%	28%	28%	24%	25%	24%	20%	16%	-13%	5%	697%	0%
Net Profit	149	156	193	247	242	243	231	266	-1,401	-181	-9	-120	-136
EPS in Rs	16.12	16.81	21.71	26.71	25.50	27.43	24.15	28.17	-146.94	-18.80	-0.79	-12.15	-13.57
Dividend Payout %	-0%	9%	-0%	-0%	-0%	-0%	-0%	-0%	-0%	-0%	-0%	-0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2012-2013	2013-2014	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023
YoY Net Profit Growth (%)	4.70%	23.72%	27.98%	-2.02%	0.41%	-4.94%	15.15%	-626.69%	87.08%	95.03%	-1233.33%
Change in YoY Net Profit Growth (%)	0.00%	19.02%	4.26%	-30.00%	2.44%	-5.35%	20.09%	-641.84%	713.77%	7.95%	-1328.36%

Eros International Media Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2012-2013 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:	-19%
5 Years:	-33%
3 Years:	-19%
TTM:	-79%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	-256%

Stock Price CAGR
10 Years:	-31%
5 Years:	-5%
3 Years:	-27%
1 Year:	-61%

Return on Equity
10 Years:	4%
5 Years:	-9%
3 Years:	-18%
Last Year:	-50%

Last Updated: Unknown

Balance Sheet

Last Updated: February 12, 2025, 3:49 pm

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Equity Capital	92	92	92	94	94	95	96	96	96	96	96	96
Reserves	895	1,117	1,390	1,652	1,915	2,148	2,477	1,151	944	970	932	532
Borrowings	403	433	491	364	652	690	592	549	547	480	190	192
Other Liabilities	413	552	1,295	1,391	1,015	854	1,042	702	827	861	1,041	954
Total Liabilities	1,803	2,193	3,269	3,501	3,676	3,787	4,206	2,497	2,414	2,407	2,260	1,774
Fixed Assets	792	1,041	1,214	2,609	2,701	2,633	2,565	920	737	559	356	127
CWIP	439	579	1,018	32	26	71	91	89	178	172	43	61
Investments	8	8	0	0	0	0	0	0	0	0	0	0
Other Assets	564	566	1,036	859	949	1,083	1,551	1,488	1,499	1,677	1,860	1,586
Total Assets	1,803	2,193	3,269	3,501	3,676	3,787	4,206	2,497	2,414	2,407	2,260	1,774

Below is a detailed analysis of the balance sheet data for Eros International Media Ltd based on the most recent figures (Mar 2024) and their trends compared to the previous period:

For Equity Capital, as of Mar 2024, the value is ₹96.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2023) which recorded ₹96.00 Cr..
For Reserves, as of Mar 2024, the value is ₹532.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹932.00 Cr. (Mar 2023) to ₹532.00 Cr., marking a decrease of ₹400.00 Cr..
For Borrowings, as of Mar 2024, the value is ₹192.00 Cr.. The value appears to be increasing, which may not be favorable. Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has increased from ₹190.00 Cr. (Mar 2023) to ₹192.00 Cr., marking an increase of ₹2.00 Cr..
For Other Liabilities, as of Mar 2024, the value is ₹954.00 Cr.. The value appears to be improving (decreasing). It has decreased from ₹1,041.00 Cr. (Mar 2023) to ₹954.00 Cr., marking a decrease of ₹87.00 Cr..
For Total Liabilities, as of Mar 2024, the value is ₹1,774.00 Cr.. The value appears to be improving (decreasing). It has decreased from ₹2,260.00 Cr. (Mar 2023) to ₹1,774.00 Cr., marking a decrease of ₹486.00 Cr..
For Fixed Assets, as of Mar 2024, the value is ₹127.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹356.00 Cr. (Mar 2023) to ₹127.00 Cr., marking a decrease of ₹229.00 Cr..
For CWIP, as of Mar 2024, the value is ₹61.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹43.00 Cr. (Mar 2023) to ₹61.00 Cr., marking an increase of ₹18.00 Cr..
For Investments, as of Mar 2024, the value is ₹0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2023) which recorded ₹0.00 Cr..
For Other Assets, as of Mar 2024, the value is ₹1,586.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹1,860.00 Cr. (Mar 2023) to ₹1,586.00 Cr., marking a decrease of ₹274.00 Cr..
For Total Assets, as of Mar 2024, the value is ₹1,774.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹2,260.00 Cr. (Mar 2023) to ₹1,774.00 Cr., marking a decrease of ₹486.00 Cr..

Notably, the Reserves (₹532.00 Cr.) exceed the Borrowings (₹192.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	648	872	933	1,170	235	235	402	51	292	116	179	-21
Cash from Investing Activity +	-668	-787	-1,076	-985	-500	-194	-234	108	-167	-8	261	-34
Cash from Financing Activity +	-64	7	33	-187	238	-33	-177	-154	-110	-130	-352	-29
Net Cash Flow	-84	92	-110	-1	-27	8	-8	5	15	-22	88	-84

Free Cash Flow

Month	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Free Cash Flow	214.00	-175.00	-133.00	-142.00	-43.00	-311.00	-362.00	-296.00	-648.00	-708.00	-512.00	-310.00

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

Month	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Debtor Days	95	73	66	135	92	136	266	281	248	667	593	348
Inventory Days					9
Days Payable					927
Cash Conversion Cycle	95	73	66	135	-826	136	266	281	248	667	593	348
Working Capital Days	14	14	-43	-96	-185	-44	28	11	-58	-116	75	-5
ROCE %	20%	17%	20%	20%	17%	16%	13%	13%	0%	-3%	3%	-4%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoters	60.90%	49.00%	48.07%	48.07%	48.07%	48.07%	48.05%	16.26%	16.26%	16.26%	16.26%	16.26%
FIIs	7.92%	7.91%	8.07%	8.22%	6.58%	5.83%	2.34%	2.39%	2.24%	2.06%	1.57%	1.59%
Government	0.01%	0.01%	0.01%	0.01%	0.01%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Public	31.17%	43.08%	43.85%	43.70%	45.34%	46.10%	49.61%	81.34%	81.49%	81.67%	82.17%	82.16%
No. of Shareholders	59,752	68,657	68,988	62,776	64,023	61,555	61,616	59,145	60,319	61,270	64,043	65,994

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 23	Mar 22	Mar 21	Mar 20	Mar 19
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	-12.48	-0.96	-18.90	-147.06	28.26
Diluted EPS (Rs.)	-12.48	-0.96	-18.90	-147.06	28.02
Cash EPS (Rs.)	-11.78	-0.19	-17.79	-145.22	28.85
Book Value[Excl.RevalReserv]/Share (Rs.)	108.09	112.45	109.91	131.80	270.38
Book Value[Incl.RevalReserv]/Share (Rs.)	108.09	112.45	109.91	131.80	270.38
Revenue From Operations / Share (Rs.)	70.97	38.92	27.33	85.08	107.98
PBDIT / Share (Rs.)	-4.57	6.36	-3.53	2.21	42.32
PBIT / Share (Rs.)	-5.29	5.60	-4.60	0.90	41.37
PBT / Share (Rs.)	-12.48	-0.11	-18.05	-168.93	33.26
Net Profit / Share (Rs.)	-12.49	-0.95	-18.87	-146.52	27.90
NP After MI And SOA / Share (Rs.)	-12.15	-0.79	-18.80	-146.94	28.17
PBDIT Margin (%)	-6.44	16.34	-12.90	2.59	39.19
PBIT Margin (%)	-7.44	14.39	-16.84	1.05	38.31
PBT Margin (%)	-17.58	-0.30	-66.04	-198.55	30.79
Net Profit Margin (%)	-17.59	-2.45	-69.03	-172.22	25.83
NP After MI And SOA Margin (%)	-17.12	-2.03	-68.80	-172.71	26.09
Return on Networth / Equity (%)	-11.34	-0.71	-17.33	-112.76	10.46
Return on Capital Employeed (%)	-3.82	3.84	-3.44	0.65	13.36
Return On Assets (%)	-5.15	-0.31	-7.46	-56.28	6.39
Long Term Debt / Equity (X)	0.00	0.04	0.00	0.00	0.03
Total Debt / Equity (X)	0.18	0.43	0.44	0.37	0.20
Asset Turnover Ratio (%)	0.29	0.11	0.12	0.23	0.24
Current Ratio (X)	0.88	0.66	0.50	0.54	0.82
Quick Ratio (X)	0.87	0.65	0.50	0.54	0.82
Interest Coverage Ratio (X)	-0.63	1.11	-0.31	0.29	5.22
Interest Coverage Ratio (Post Tax) (X)	-0.73	0.83	-0.49	3.16	4.44
Enterprise Value (Cr.)	308.83	764.53	660.10	511.51	1100.81
EV / Net Operating Revenue (X)	0.45	2.05	2.52	0.62	1.07
EV / EBITDA (X)	-7.04	12.53	-19.52	24.25	2.72
MarketCap / Net Operating Revenue (X)	0.30	0.80	0.91	0.10	0.72
Price / BV (X)	0.19	0.28	0.23	0.06	0.29
Price / Net Operating Revenue (X)	0.30	0.80	0.91	0.10	0.72
EarningsYield	-0.57	-0.02	-0.74	-17.15	0.35

After reviewing the key financial ratios for Eros International Media Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 23, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 22) which recorded 10.00.
For Basic EPS (Rs.), as of Mar 23, the value is -12.48. This value is below the healthy minimum of 5. It has decreased from -0.96 (Mar 22) to -12.48, marking a decrease of 11.52.
For Diluted EPS (Rs.), as of Mar 23, the value is -12.48. This value is below the healthy minimum of 5. It has decreased from -0.96 (Mar 22) to -12.48, marking a decrease of 11.52.
For Cash EPS (Rs.), as of Mar 23, the value is -11.78. This value is below the healthy minimum of 3. It has decreased from -0.19 (Mar 22) to -11.78, marking a decrease of 11.59.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 23, the value is 108.09. It has decreased from 112.45 (Mar 22) to 108.09, marking a decrease of 4.36.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 23, the value is 108.09. It has decreased from 112.45 (Mar 22) to 108.09, marking a decrease of 4.36.
For Revenue From Operations / Share (Rs.), as of Mar 23, the value is 70.97. It has increased from 38.92 (Mar 22) to 70.97, marking an increase of 32.05.
For PBDIT / Share (Rs.), as of Mar 23, the value is -4.57. This value is below the healthy minimum of 2. It has decreased from 6.36 (Mar 22) to -4.57, marking a decrease of 10.93.
For PBIT / Share (Rs.), as of Mar 23, the value is -5.29. This value is below the healthy minimum of 0. It has decreased from 5.60 (Mar 22) to -5.29, marking a decrease of 10.89.
For PBT / Share (Rs.), as of Mar 23, the value is -12.48. This value is below the healthy minimum of 0. It has decreased from -0.11 (Mar 22) to -12.48, marking a decrease of 12.37.
For Net Profit / Share (Rs.), as of Mar 23, the value is -12.49. This value is below the healthy minimum of 2. It has decreased from -0.95 (Mar 22) to -12.49, marking a decrease of 11.54.
For NP After MI And SOA / Share (Rs.), as of Mar 23, the value is -12.15. This value is below the healthy minimum of 2. It has decreased from -0.79 (Mar 22) to -12.15, marking a decrease of 11.36.
For PBDIT Margin (%), as of Mar 23, the value is -6.44. This value is below the healthy minimum of 10. It has decreased from 16.34 (Mar 22) to -6.44, marking a decrease of 22.78.
For PBIT Margin (%), as of Mar 23, the value is -7.44. This value is below the healthy minimum of 10. It has decreased from 14.39 (Mar 22) to -7.44, marking a decrease of 21.83.
For PBT Margin (%), as of Mar 23, the value is -17.58. This value is below the healthy minimum of 10. It has decreased from -0.30 (Mar 22) to -17.58, marking a decrease of 17.28.
For Net Profit Margin (%), as of Mar 23, the value is -17.59. This value is below the healthy minimum of 5. It has decreased from -2.45 (Mar 22) to -17.59, marking a decrease of 15.14.
For NP After MI And SOA Margin (%), as of Mar 23, the value is -17.12. This value is below the healthy minimum of 8. It has decreased from -2.03 (Mar 22) to -17.12, marking a decrease of 15.09.
For Return on Networth / Equity (%), as of Mar 23, the value is -11.34. This value is below the healthy minimum of 15. It has decreased from -0.71 (Mar 22) to -11.34, marking a decrease of 10.63.
For Return on Capital Employeed (%), as of Mar 23, the value is -3.82. This value is below the healthy minimum of 10. It has decreased from 3.84 (Mar 22) to -3.82, marking a decrease of 7.66.
For Return On Assets (%), as of Mar 23, the value is -5.15. This value is below the healthy minimum of 5. It has decreased from -0.31 (Mar 22) to -5.15, marking a decrease of 4.84.
For Long Term Debt / Equity (X), as of Mar 23, the value is 0.00. This value is below the healthy minimum of 0.2. It has decreased from 0.04 (Mar 22) to 0.00, marking a decrease of 0.04.
For Total Debt / Equity (X), as of Mar 23, the value is 0.18. This value is within the healthy range. It has decreased from 0.43 (Mar 22) to 0.18, marking a decrease of 0.25.
For Asset Turnover Ratio (%), as of Mar 23, the value is 0.29. It has increased from 0.11 (Mar 22) to 0.29, marking an increase of 0.18.
For Current Ratio (X), as of Mar 23, the value is 0.88. This value is below the healthy minimum of 1.5. It has increased from 0.66 (Mar 22) to 0.88, marking an increase of 0.22.
For Quick Ratio (X), as of Mar 23, the value is 0.87. This value is below the healthy minimum of 1. It has increased from 0.65 (Mar 22) to 0.87, marking an increase of 0.22.
For Interest Coverage Ratio (X), as of Mar 23, the value is -0.63. This value is below the healthy minimum of 3. It has decreased from 1.11 (Mar 22) to -0.63, marking a decrease of 1.74.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 23, the value is -0.73. This value is below the healthy minimum of 3. It has decreased from 0.83 (Mar 22) to -0.73, marking a decrease of 1.56.
For Enterprise Value (Cr.), as of Mar 23, the value is 308.83. It has decreased from 764.53 (Mar 22) to 308.83, marking a decrease of 455.70.
For EV / Net Operating Revenue (X), as of Mar 23, the value is 0.45. This value is below the healthy minimum of 1. It has decreased from 2.05 (Mar 22) to 0.45, marking a decrease of 1.60.
For EV / EBITDA (X), as of Mar 23, the value is -7.04. This value is below the healthy minimum of 5. It has decreased from 12.53 (Mar 22) to -7.04, marking a decrease of 19.57.
For MarketCap / Net Operating Revenue (X), as of Mar 23, the value is 0.30. This value is below the healthy minimum of 1. It has decreased from 0.80 (Mar 22) to 0.30, marking a decrease of 0.50.
For Price / BV (X), as of Mar 23, the value is 0.19. This value is below the healthy minimum of 1. It has decreased from 0.28 (Mar 22) to 0.19, marking a decrease of 0.09.
For Price / Net Operating Revenue (X), as of Mar 23, the value is 0.30. This value is below the healthy minimum of 1. It has decreased from 0.80 (Mar 22) to 0.30, marking a decrease of 0.50.
For EarningsYield, as of Mar 23, the value is -0.57. This value is below the healthy minimum of 5. It has decreased from -0.02 (Mar 22) to -0.57, marking a decrease of 0.55.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Eros International Media Ltd as of February 27, 2025 is: ₹401.66

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of February 27, 2025, Eros International Media Ltd is Undervalued by 4,110.27% compared to the current share price 9.54

Default values used*: Default value of 15 for Stock P/E is used

Intrinsic Value of Eros International Media Ltd as of February 27, 2025 is: 1,070.33

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of February 27, 2025, Eros International Media Ltd is Undervalued by 11,119.39% compared to the current share price ₹9.54

Default values used*: Default value of 15 for Stock P/E is used

Last 5 Year EPS CAGR: 166.48%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock has a low average Working Capital Days of -33.75, which is a positive sign. The company has higher reserves (1,343.58 cr) compared to borrowings (465.25 cr), indicating strong financial stability. The company has shown consistent growth in sales (348.31 cr) and profit (141.38 cr) over the years.	The stock has a low average ROCE of 11.00%, which may not be favorable. The stock has a high average Cash Conversion Cycle of 173.50, which may not be favorable.

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Eros International Media Ltd:
1. Net Profit Margin: -17.59%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: -3.82% (Industry Average ROCE: 37.74%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: -11.34% (Industry Average ROE: 11.68%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): -0.73
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 0.87
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 0 (Industry average Stock P/E: 189.23)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 0.18
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

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. 144.94 Cr. and Equity Capital is Rs. 95.91 Cr. for the Year ended 31/03/2024.

INDUSTRY	ADDRESS	CONTACT
Entertainment & Media	901/902, Supreme Chambers, Off. Veera Desai Road Mumbai Maharashtra 400053	compliance.officer@erosintl.com http://www.erosplc.com

Management
Name	Position Held
Mr. Dhirendra Swarup	Non Exe.Chairman&Ind.Director
Mr. Sunil Arjan Lulla	Exec. Vice Chairman & Mang Dir
Mr. Vijay Thaker	Exec. Director & Co. Secretary
Mr. Pradeep Dwivedi	Executive Director & CEO
Mr. Manmohan Kumar Sardana	Ind. Non-Executive Director
Mrs. Urvashi Saxena	Ind. Non-Executive Director
Mr. Sagar Sadhwani	Non Exe.Non Ind.Director

FAQ

What is the latest intrinsic value of Eros International Media Ltd?

Let's break down Eros International Media Ltd's intrinsic value simply:

We calculate intrinsic value using the PE Ratio Method - comparing the company's current price-to-earnings ratio with its historical average and industry peers. Think of it like checking if a stock is "on sale" compared to its typical pricing.

As of 27 February 2025:

Calculated Fair Value: ₹401.66
Current Market Price: ₹9.54
Variance: 4110.27% higher

This suggests Eros International Media Ltd is currently undervalued by 4110.27%. For context:

Market Cap: 91.5 Cr.
52-Week Range: 25.3/9.54
Reserves (Mar 2024): 532 Cr
Liabilities: 1,774 Cr

Remember: The PE method gives a snapshot based on earnings multiples. While useful for quick comparisons, investors should also consider growth prospects, industry trends, and economic conditions. This calculation assumes historical PE ratios remain relevant - always verify with current market dynamics.

What is the Market Cap of Eros International Media Ltd?

The Market Cap of Eros International Media Ltd is 91.5 Cr..

What is the current Stock Price of Eros International Media Ltd as on 27 February 2025?

The current stock price of Eros International Media Ltd as on 27 February 2025 is ₹9.54.

What is the High / Low of Eros International Media Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Eros International Media Ltd stocks is 25.3/9.54.

What is the Stock P/E of Eros International Media Ltd?

The Stock P/E of Eros International Media Ltd is .

What is the Book Value of Eros International Media Ltd?

The Book Value of Eros International Media Ltd is 65.5.

What is the Dividend Yield of Eros International Media Ltd?

The Dividend Yield of Eros International Media Ltd is 0.00 %.

What is the ROCE of Eros International Media Ltd?

The ROCE of Eros International Media Ltd is 36.6 %.

What is the ROE of Eros International Media Ltd?

The ROE of Eros International Media Ltd is 50.1 %.

What is the Face Value of Eros International Media Ltd?

The Face Value of Eros International Media Ltd is 10.0.