Shemaroo Entertainment Ltd: Intrinsic Value & Share Price Analysis

Q: What is the current share price and 52-week range of Shemaroo Entertainment Ltd?

Shemaroo Entertainment Ltd is trading at 103.00 as of 03 May 2026, with a FY2026-2027 high of 161 and low of 73.0. The stock is currently in the middle of its 52-week range. Market cap stands at 281 Cr..

Q: Is Shemaroo Entertainment Ltd financially healthy?

Key indicators: ROCE of 9.31 % is on the lower side. Dividend yield is 0.00 %.

Q: Is Shemaroo Entertainment Ltd profitable and how is the profit trend?

Shemaroo Entertainment Ltd reported a net profit of -84 Cr in Mar 2025 on revenue of 685 Cr. Compared to 5 Cr in Mar 2022, the net profit shows a declining trend.

Fair Value

₹284.46Undervalued by 176.17%vs CMP ₹103.00

P/E (15.0) × ROE (16.6%) × BV (₹140.00) × DY (2.00%)

Defaults: P/E=15

₹135.37Undervalued by 31.43%vs CMP ₹103.00

MoS: +23.9% (Adequate)Confidence: 44/100 (Low)Models: 3 Under, 1 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹126.09	41%	Under (+22.4%)
Net Asset Value	Assets	₹139.65	24%	Under (+35.6%)
ROCE Capital	Returns	₹21.95	16%	Over (-78.7%)
Revenue Multiple	Revenue	₹251.09	18%	Under (+143.8%)
Consensus (4 models)		₹135.37	100%	Undervalued

Key Drivers: EPS CAGR -55.7% drags value — could be higher if earnings stabilize. | Wide model spread (₹22–₹251) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -55.7% · Defaults: P/E=15

*Investments are subject to market risks

Analyst Summary

Shemaroo Entertainment Ltd operates in the Entertainment & Media segment, NSE: SHEMAROO | BSE: 538685, current market price is ₹103.00, market cap is 281 Cr.. At a glance, ROE is 16.6 %, ROCE is 9.31 %, book value is 140, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹135.37, which is about 31.4% above the current price, so the page currently reads as potentially undervalued rather than fully priced. On operating trend, latest reported sales are about ₹685 Cr versus the prior period change of -3.1%, while latest net profit is about ₹-84 Cr with a prior-period change of -110.0%. The 52-week range shown on this page is 161/73.0, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisShemaroo Entertainment Ltd. is a Public Limited Listed company incorporated on 23/12/2005 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CI…

This summary is generated from the stock page data available for Shemaroo Entertainment Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

Shemaroo Entertainment Ltd scores 43/100 (Weak)

Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison

Stock Health55/100 · Moderate

ROCE 9.3% AverageROE 16.6% GoodD/E 0.45 ModerateInterest Coverage 0.0x RiskyProfitable 2/5 years Inconsistent

Smart Money50/100 · Moderate

FII holding stable No changePromoter holding at 65.5% Stable

Earnings Quality30/100 · Weak

OPM contracting (10% → -6%) DecliningWorking capital: 205 days Capital intensive

Quarterly Momentum40/100 · Moderate

Revenue (4Q): -5% YoY FlatOPM: -42.0% (down 16.0% YoY) Margin pressure

Industry Rank40/100 · Moderate

ROCE 9.3% vs industry 31.3% Below peersROE 16.6% vs industry 70.7% Below peers3Y sales CAGR: 22% High growth

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.

Share Price and Basic Stock Data

Last Updated: April 26, 2026, 12:00 am

Market Cap	281 Cr.
Current Price	103
Intrinsic Value	₹135.37
High / Low	161/73.0
Stock P/E
Book Value	140
Dividend Yield	0.00 %
ROCE	9.31 %
ROE	16.6 %
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 Shemaroo Entertainment Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Shemaroo Entertainment Ltd	281 Cr.	103	161/73.0		140	0.00 %	9.31 %	16.6 %	10.0
Dish TV India Ltd	713 Cr.	3.87	6.55/1.82		18.8	0.00 %	%	%	1.00
Exhicon Events Media Solutions Ltd	789 Cr.	534	595/241	21.2	114	0.03 %	34.6 %	26.6 %	10.0
Sri Adhikari Brothers Television Network Ltd	5,008 Cr.	1,986	2,260/435		4.36	0.00 %	39.2 %	391 %	10.0
Tips Industries Ltd	8,503 Cr.	665	718/481	39.2	20.3	1.95 %	122 %	92.3 %	1.00
Industry Average	8,576.50 Cr	700.63		59.04	174.04	0.50%	31.26%	70.68%	5.56

All Competitor Stocks of Shemaroo Entertainment Ltd

Quarterly Result

Metric	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Sales	150	164	154	199	156	199	154	162	164	204	140	143	161
Expenses	140	148	146	182	174	206	168	189	207	202	195	198	228
Operating Profit	9	17	8	17	-18	-8	-13	-26	-42	2	-55	-55	-67
OPM %	6%	10%	5%	9%	-11%	-4%	-9%	-16%	-26%	1%	-40%	-38%	-42%
Other Income	1	0	1	1	2	1	1	1	3	4	4	0	1
Interest	8	8	9	9	9	9	9	8	10	10	8	7	8
Depreciation	1	1	1	1	1	1	2	2	2	2	2	2	1
Profit before tax	1	7	-2	7	-26	-17	-23	-36	-51	-5	-61	-63	-76
Tax %	-11%	38%	-32%	27%	15%	-18%	-25%	-28%	-28%	-0%	-25%	-28%	-27%
Net Profit	1	5	-1	5	-30	-14	-17	-26	-37	-5	-46	-46	-55
EPS in Rs	0.32	1.78	-0.49	1.80	-11.01	-5.24	-6.33	-9.61	-13.32	-1.87	-16.77	-16.57	-20.29

Last Updated: February 4, 2026, 6:16 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 25, 2026, 7:16 pm

Metric	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	265	323	375	426	489	568	513	311	381	557	707	685	648
Expenses	200	236	267	298	346	410	436	299	344	509	707	765	823
Operating Profit	65	88	108	128	142	158	77	13	37	47	-0	-80	-175
OPM %	25%	27%	29%	30%	29%	28%	15%	4%	10%	9%	-0%	-12%	-27%
Other Income	1	1	2	3	1	2	-3	1	1	3	5	8	9
Interest	19	22	23	32	31	26	24	28	26	31	36	37	32
Depreciation	3	4	4	4	5	6	8	7	7	5	6	6	6
Profit before tax	43	63	83	94	108	128	42	-22	5	15	-37	-114	-204
Tax %	38%	35%	37%	36%	34%	36%	27%	-1%	2%	36%	7%	-26%
Net Profit	27	41	51	59	71	82	30	-22	5	10	-40	-84	-151
EPS in Rs	13.68	15.05	19.19	22.72	26.18	30.52	11.09	-7.90	1.94	3.44	-14.94	-31.10	-55.50
Dividend Payout %	4%	8%	7%	6%	6%	5%	-0%	-0%	-0%	-0%	-0%	-0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	51.85%	24.39%	15.69%	20.34%	15.49%	-63.41%	-173.33%	122.73%	100.00%	-500.00%	-110.00%
Change in YoY Net Profit Growth (%)	0.00%	-27.46%	-8.70%	4.65%	-4.85%	-78.91%	-109.92%	296.06%	-22.73%	-600.00%	390.00%

Shemaroo Entertainment 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:	8%
5 Years:	6%
3 Years:	22%
TTM:	-5%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	-101%

Stock Price CAGR
10 Years:	-8%
5 Years:	11%
3 Years:	-5%
1 Year:	-40%

Return on Equity
10 Years:	3%
5 Years:	-5%
3 Years:	-7%
Last Year:	-17%

Last Updated: September 5, 2025, 1:26 pm

Balance Sheet

Last Updated: December 4, 2025, 1:57 am

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	20	27	27	27	27	27	27	27	27	27	27	27	27
Reserves	155	290	338	399	466	545	570	549	555	565	526	444	354
Borrowings	183	137	212	296	201	202	251	269	254	321	340	304	297
Other Liabilities	55	34	35	58	37	56	54	31	53	126	128	90	107
Total Liabilities	412	488	613	780	731	830	902	877	889	1,038	1,022	866	786
Fixed Assets	34	30	30	35	33	32	34	27	22	36	44	41	43
CWIP	0	0	1	0	0	0	0	0	0	1	0	0	0
Investments	9	17	8	7	7	6	3	3	3	3	3	0	0
Other Assets	369	442	574	738	691	792	865	847	864	999	975	825	743
Total Assets	412	488	613	780	731	830	902	877	889	1,038	1,022	866	786

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operating Activity +	-19	-30	-49	-58	133	32	-8	10	44	-17	26	75
Cash from Investing Activity +	-1	-9	-4	-4	-14	-3	-6	-1	-2	-19	-7	-1
Cash from Financing Activity +	20	41	53	62	-119	-29	13	-9	-41	36	-19	-73
Net Cash Flow	-0	2	-1	-0	-1	-0	-0	0	1	-1	-1	1
Free Cash Flow	-21	-32	-55	-66	129	28	-15	9	41	-37	15	73
CFO/OP	-17%	-3%	-21%	-31%	128%	48%	41%	186%	170%	-8%	-12,308%	-60%

Free Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	-118.00	-49.00	-104.00	-168.00	-59.00	-44.00	-174.00	-256.00	-217.00	-274.00	-340.00	-384.00

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 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	194	143	104	163	105	102	75	64	54	83	75	56
Inventory Days	463	568	747	749					1,058	698	479	358
Days Payable	71	32	20	29					73	89	75	43
Cash Conversion Cycle	586	679	831	884	105	102	75	64	1,040	692	479	371
Working Capital Days	198	304	335	334	338	343	414	648	531	366	258	205
ROCE %	20%	21%	20%	20%	20%	21%	9%	1%	4%	5%	-0%	-9%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Promoters	65.88%	65.88%	65.88%	65.88%	65.78%	65.68%	65.61%	65.56%	65.54%	65.54%	65.54%	65.54%
FIIs	0.18%	0.09%	0.09%	0.00%	0.03%	0.00%	0.00%	0.01%	0.03%	0.00%	0.00%	0.00%
DIIs	0.00%	0.00%	0.00%	0.14%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Public	33.93%	34.03%	34.03%	33.98%	34.18%	34.33%	34.38%	34.43%	34.42%	34.44%	34.46%	34.45%
No. of Shareholders	14,368	13,828	13,859	14,248	18,128	17,122	16,454	16,109	15,929	15,464	15,442	14,937

Shareholding Pattern Chart

No. of Shareholders

Shemaroo Entertainment 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

Month	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	-31.14	-14.94	3.45	1.94	-7.90
Diluted EPS (Rs.)	-31.09	-14.94	3.45	1.94	-7.90
Cash EPS (Rs.)	-28.70	-12.62	5.43	4.31	-5.38
Book Value[Excl.RevalReserv]/Share (Rs.)	172.67	201.82	216.11	212.31	210.36
Book Value[Incl.RevalReserv]/Share (Rs.)	172.67	201.82	216.11	212.31	210.36
Revenue From Operations / Share (Rs.)	250.77	259.75	204.77	140.30	114.46
PBDIT / Share (Rs.)	-26.10	1.70	18.65	13.87	5.00
PBIT / Share (Rs.)	-28.32	-0.34	16.73	11.43	2.33
PBT / Share (Rs.)	-41.85	-13.69	5.45	1.90	-8.14
Net Profit / Share (Rs.)	-30.92	-14.66	3.51	1.87	-8.05
NP After MI And SOA / Share (Rs.)	-31.10	-14.94	3.44	1.94	-7.90
PBDIT Margin (%)	-10.40	0.65	9.10	9.88	4.36
PBIT Margin (%)	-11.29	-0.13	8.17	8.14	2.03
PBT Margin (%)	-16.69	-5.27	2.66	1.35	-7.10
Net Profit Margin (%)	-12.32	-5.64	1.71	1.33	-7.03
NP After MI And SOA Margin (%)	-12.40	-5.75	1.68	1.38	-6.90
Return on Networth / Equity (%)	-18.00	-7.35	1.58	0.90	-3.72
Return on Capital Employeed (%)	-16.08	-0.16	7.52	5.26	1.06
Return On Assets (%)	-9.80	-3.97	0.90	0.59	-2.45
Long Term Debt / Equity (X)	0.01	0.01	0.02	0.01	0.03
Total Debt / Equity (X)	0.63	0.59	0.52	0.42	0.45
Asset Turnover Ratio (%)	0.72	0.68	0.55	0.41	0.34
Current Ratio (X)	2.01	2.09	2.29	2.88	2.97
Quick Ratio (X)	0.52	0.60	0.59	0.49	0.40
Inventory Turnover Ratio (X)	1.10	0.00	0.00	0.00	0.00
Interest Coverage Ratio (X)	-1.93	0.12	1.65	1.46	0.47
Interest Coverage Ratio (Post Tax) (X)	-1.28	-0.09	1.31	1.20	0.23
Enterprise Value (Cr.)	545.42	716.47	595.09	602.54	428.47
EV / Net Operating Revenue (X)	0.79	1.01	1.07	1.58	1.38
EV / EBITDA (X)	-7.65	154.79	11.74	15.98	31.52
MarketCap / Net Operating Revenue (X)	0.36	0.54	0.51	0.96	0.57
Price / BV (X)	0.53	0.70	0.48	0.63	0.30
Price / Net Operating Revenue (X)	0.36	0.54	0.51	0.96	0.57
EarningsYield	-0.33	-0.10	0.03	0.01	-0.12

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Shemaroo Entertainment Ltd. is a Public Limited Listed company incorporated on 23/12/2005 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L67190MH2005PLC158288 and registration number is 158288. Currently Company is involved in the business activities of Motion picture, video and television programme distribution activities. Company's Total Operating Revenue is Rs. 650.49 Cr. and Equity Capital is Rs. 27.32 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Entertainment & Media	Shemaroo House, Plot No.18, Marol Co-op. Indl. Estate, Mumbai Maharashtra 400059	Contact not found

Management
Name	Position Held
Mr. Raman Maroo	Chairman & Managing Director
Mr. Atul Maru	Joint Managing Director
Mr. Hiren Gada	WholeTime Director & CEO
Mr. Jai Maroo	Executive Director
Mr. Abbas Contractor	Independent Director
Mr. Sunil Kumar Bansal	Independent Director
Mr. Rajen Gada	Independent Director
Mrs. Kashmira Nilesh Dedhia	Independent Director

FAQ

What is the intrinsic value of Shemaroo Entertainment Ltd and is it undervalued?

As of 03 May 2026, Shemaroo Entertainment Ltd's intrinsic value is ₹135.37, which is 31.43% higher than the current market price of ₹103.00, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (16.6 %), book value (₹140), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Shemaroo Entertainment Ltd?

Shemaroo Entertainment Ltd is trading at ₹103.00 as of 03 May 2026, with a FY2026-2027 high of ₹161 and low of ₹73.0. The stock is currently in the middle of its 52-week range. Market cap stands at ₹281 Cr..

How does Shemaroo Entertainment Ltd's P/E ratio compare to its industry?

Shemaroo Entertainment Ltd has a P/E ratio of , which is below the industry average of 59.04. This is broadly in line with or below the industry average.

Is Shemaroo Entertainment Ltd financially healthy?

Key indicators for Shemaroo Entertainment Ltd: ROCE of 9.31 % is on the lower side compared to the industry average of 31.26%; ROE of 16.6 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Shemaroo Entertainment Ltd profitable and how is the profit trend?

Shemaroo Entertainment Ltd reported a net profit of ₹-84 Cr in Mar 2025 on revenue of ₹685 Cr. Compared to ₹5 Cr in Mar 2022, the net profit shows a declining trend.

Does Shemaroo Entertainment Ltd pay dividends?

Shemaroo Entertainment Ltd has a dividend yield of 0.00 % at the current price of ₹103.00. The company is currently not paying meaningful dividends.