Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:39 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 538685 | NSE: SHEMAROO

Shemaroo Entertainment Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹284.46Undervalued by 235.05%vs CMP ₹84.90

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

Defaults: P/E=15

₹135.23Undervalued by 59.28%vs CMP ₹84.90
MoS: +37.2% (Strong)Confidence: 44/100 (Low)Models: 3 Under, 1 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹126.0941%Under (+48.5%)
Net Asset ValueAssets₹139.4324%Under (+64.2%)
ROCE CapitalReturns₹21.9216%Over (-74.2%)
Revenue MultipleRevenue₹250.6718%Under (+195.3%)
Consensus (4 models)₹135.23100%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

Investment Snapshot

43
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 29.6% Below peersROE 16.6% vs industry 69.5% 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 2, 2026, 3:39 am

Market Cap 232 Cr.
Current Price 84.9
Intrinsic Value₹135.23
High / Low 161/73.0
Stock P/E
Book Value 140
Dividend Yield0.00 %
ROCE9.31 %
ROE16.6 %
Face Value 10.0
PEG Ratio0.00

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

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 232 Cr. 84.9 161/73.0 1400.00 %9.31 %16.6 % 10.0
Dish TV India Ltd 405 Cr. 2.20 6.55/1.82 18.80.00 %%% 1.00
Exhicon Events Media Solutions Ltd 621 Cr. 421 595/22616.7 1140.04 %34.6 %26.6 % 10.0
Sri Adhikari Brothers Television Network Ltd 5,008 Cr. 1,986 2,260/435 4.360.00 %39.2 %391 % 10.0
Tips Industries Ltd 6,578 Cr. 515 718/48134.9 20.12.53 %109 %82.9 % 1.00
Industry Average8,164.00 Cr664.0355.38174.020.57%29.64%69.51%5.56

All Competitor Stocks of Shemaroo Entertainment Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 150164154199156199154162164204140143161
Expenses 140148146182174206168189207202195198228
Operating Profit 917817-18-8-13-26-422-55-55-67
OPM % 6%10%5%9%-11%-4%-9%-16%-26%1%-40%-38%-42%
Other Income 1011211134401
Interest 889999981010878
Depreciation 1111112222221
Profit before tax 17-27-26-17-23-36-51-5-61-63-76
Tax % -11%38%-32%27%15%-18%-25%-28%-28%-0%-25%-28%-27%
Net Profit 15-15-30-14-17-26-37-5-46-46-55
EPS in Rs 0.321.78-0.491.80-11.01-5.24-6.33-9.61-13.32-1.87-16.77-16.57-20.29

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

Quarterly Chart

Profit & Loss - Annual Report

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

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 265323375426489568513311381557707685648
Expenses 200236267298346410436299344509707765823
Operating Profit 658810812814215877133747-0-80-175
OPM % 25%27%29%30%29%28%15%4%10%9%-0%-12%-27%
Other Income 112312-3113589
Interest 19222332312624282631363732
Depreciation 3444568775666
Profit before tax 4363839410812842-22515-37-114-204
Tax % 38%35%37%36%34%36%27%-1%2%36%7%-26%
Net Profit 27415159718230-22510-40-84-151
EPS in Rs 13.6815.0519.1922.7226.1830.5211.09-7.901.943.44-14.94-31.10-55.50
Dividend Payout % 4%8%7%6%6%5%-0%-0%-0%-0%-0%-0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
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

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 20272727272727272727272727
Reserves 155290338399466545570549555565526444354
Borrowings 183137212296201202251269254321340304297
Other Liabilities 55343558375654315312612890107
Total Liabilities 4124886137807318309028778891,0381,022866786
Fixed Assets 34303035333234272236444143
CWIP 0010000001000
Investments 91787763333300
Other Assets 369442574738691792865847864999975825743
Total Assets 4124886137807318309028778891,0381,022866786

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + -19-30-49-5813332-81044-172675
Cash from Investing Activity + -1-9-4-4-14-3-6-1-2-19-7-1
Cash from Financing Activity + 20415362-119-2913-9-4136-19-73
Net Cash Flow -02-1-0-1-0-001-1-11
Free Cash Flow -21-32-55-6612928-15941-371573
CFO/OP -17%-3%-21%-31%128%48%41%186%170%-8%-12,308%-60%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 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

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 194143104163105102756454837556
Inventory Days 4635687477491,058698479358
Days Payable 7132202973897543
Cash Conversion Cycle 58667983188410510275641,040692479371
Working Capital Days 198304335334338343414648531366258205
ROCE %20%21%20%20%20%21%9%1%4%5%-0%-9%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 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 14,36813,82813,85914,24818,12817,12216,45416,10915,92915,46415,44214,937

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

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) -31.14-14.943.451.94-7.90
Diluted EPS (Rs.) -31.09-14.943.451.94-7.90
Cash EPS (Rs.) -28.70-12.625.434.31-5.38
Book Value[Excl.RevalReserv]/Share (Rs.) 172.67201.82216.11212.31210.36
Book Value[Incl.RevalReserv]/Share (Rs.) 172.67201.82216.11212.31210.36
Revenue From Operations / Share (Rs.) 250.77259.75204.77140.30114.46
PBDIT / Share (Rs.) -26.101.7018.6513.875.00
PBIT / Share (Rs.) -28.32-0.3416.7311.432.33
PBT / Share (Rs.) -41.85-13.695.451.90-8.14
Net Profit / Share (Rs.) -30.92-14.663.511.87-8.05
NP After MI And SOA / Share (Rs.) -31.10-14.943.441.94-7.90
PBDIT Margin (%) -10.400.659.109.884.36
PBIT Margin (%) -11.29-0.138.178.142.03
PBT Margin (%) -16.69-5.272.661.35-7.10
Net Profit Margin (%) -12.32-5.641.711.33-7.03
NP After MI And SOA Margin (%) -12.40-5.751.681.38-6.90
Return on Networth / Equity (%) -18.00-7.351.580.90-3.72
Return on Capital Employeed (%) -16.08-0.167.525.261.06
Return On Assets (%) -9.80-3.970.900.59-2.45
Long Term Debt / Equity (X) 0.010.010.020.010.03
Total Debt / Equity (X) 0.630.590.520.420.45
Asset Turnover Ratio (%) 0.720.680.550.410.34
Current Ratio (X) 2.012.092.292.882.97
Quick Ratio (X) 0.520.600.590.490.40
Inventory Turnover Ratio (X) 1.100.000.000.000.00
Interest Coverage Ratio (X) -1.930.121.651.460.47
Interest Coverage Ratio (Post Tax) (X) -1.28-0.091.311.200.23
Enterprise Value (Cr.) 545.42716.47595.09602.54428.47
EV / Net Operating Revenue (X) 0.791.011.071.581.38
EV / EBITDA (X) -7.65154.7911.7415.9831.52
MarketCap / Net Operating Revenue (X) 0.360.540.510.960.57
Price / BV (X) 0.530.700.480.630.30
Price / Net Operating Revenue (X) 0.360.540.510.960.57
EarningsYield -0.33-0.100.030.01-0.12

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.
INDUSTRYADDRESSCONTACT
Entertainment & MediaShemaroo House, Plot No.18, Marol Co-op. Indl. Estate, Mumbai Maharashtra 400059Contact not found
Management
NamePosition Held
Mr. Raman MarooChairman & Managing Director
Mr. Atul MaruJoint Managing Director
Mr. Hiren GadaWholeTime Director & CEO
Mr. Jai MarooExecutive Director
Mr. Abbas ContractorIndependent Director
Mr. Sunil Kumar BansalIndependent Director
Mr. Rajen GadaIndependent Director
Mrs. Kashmira Nilesh DedhiaIndependent Director

FAQ

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

As of 14 April 2026, Shemaroo Entertainment Ltd's intrinsic value is ₹135.23, which is 59.28% higher than the current market price of ₹84.90, 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 ₹84.90 as of 14 April 2026, with a FY2026-2027 high of ₹161 and low of ₹73.0. The stock is currently near its 52-week low. Market cap stands at ₹232 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 55.38. 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 29.64%; 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 ₹84.90. 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 Shemaroo Entertainment 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