Shemaroo Entertainment Limited

Media Entertainment & Publication · Entertainment

NSE: SHEMAROO BSE: 538685

₹117.12

Sept. 30, 2026 · NSE · nse_bhavcopy

Peers in Entertainment

The largest companies in the same industry by market cap. This company ranks #23 of 60. PE, ROE, 1Y return and scores come from the daily/weekly precomputed snapshot.

Company	Market cap (₹ Cr)	PE (TTM)	ROE	1Y return	Div. yield	Quality	Valuation	Momentum
Prime Focus Limited	24,537	—	11.8%	82.3%	—	18	0	50
Sun TV Network Limited	23,842	16.1	11.4%	0.3%	2.07%	68	79	77
Nazara Technologies Limited	14,554	—	2.3%	41.7%	—	41	38	91
PVR INOX Limited	12,203	32.9	4.5%	13.1%	—	36	65	50
Saregama India Limited	9,767	42.8	12.1%	7.1%	—	86	2	68
Tips Music Limited	8,409	39.2	77.5%	13.7%	1.37%	91	33	67
Zee Entertainment Enterprises Limited	7,153	126.2	3.3%	-34.8%	—	27	50	59
Network18 Media & Investments Limited	3,989	—	3.1%	-50.3%	—	22	100	12
Shemaroo Entertainment Limited (this stock)	336	—	-81.6%	5.1%	—	23	95	30

Valuation multiples

Current only. Market cap is the whole company's; sales/EBITDA are trailing-twelve-month standalone; debt and cash come from the latest filed standalone balance sheet (March 31, 2026). EBITDA = PBT + interest + depreciation.

Enterprise value

₹636 Cr

EV / EBITDA

Data unavailable.

EV / Sales

1.09x

Market cap / Sales

0.58x

Earnings yield

Data unavailable.

Quarterly Financials

Download CSV

Standalone Consolidated

↓ Negative

Quarterly Revenue

Jun 2026 quarterly revenue is Rs 124 Cr, down 8.2% YoY.

Period end	Revenue (₹ Cr)	PBT (₹ Cr)	Net profit (₹ Cr)	Basic EPS
June 30, 2026	123	-11	-9	₹-3.1000
March 31, 2026	131	-97	-73	₹-26.9000
Dec. 31, 2025	150	-76	-56	₹
Sept. 30, 2025	135	-64	-46	₹
June 30, 2025	131	-62	-47	₹-17.1800
March 31, 2025	195	-6	-6	₹-2.1000
Dec. 31, 2024	155	-52	-37	₹-13.7200
Sept. 30, 2024	152	-37	-27	₹-9.8600
June 30, 2024	147	-24	-18	₹-6.4200
March 31, 2024	192	-17	-14	₹-5.0600
Dec. 31, 2023	148	-27	-31	₹-11.5500
Sept. 30, 2023	191	7	5	₹1.6840
June 30, 2023	147	-3	-2	₹-0.7510

Quarterly income statement (standalone, ₹ Cr)

Indicator	Jun 26	Mar 26	Jun 25	Mar 25	Dec 24	Sep 24	Jun 24	Mar 24	Dec 23	Sep 23	Jun 23	Mar 23	Dec 22
Total income (before exceptional items)	124	131	135	199	158	154	149	192	150	192	148	158	145
Operating revenue	123	131	131	195	155	152	147	192	148	191	147	158	144
Other income	1	1	4	4	3	1	2	1	2	1	1	0	1
Operating expenses	126	219	188	194	198	181	162	199	166	174	140	143	134
Operating profit	-3	-88	-57	1	-43	-29	-15	-8	-19	16	7	15	10
Operating profit margin	-2.2%	-67.4%	-43.5%	0.6%	-27.6%	-19.0%	-9.9%	-4.1%	-12.6%	8.6%	4.6%	9.6%	6.6%
Depreciation	1	1	1	2	1	1	2	1	1	1	1	1	1
Interest	8	8	8	9	10	8	9	9	9	9	9	8	8
Exceptional items, gain / (loss)	—	—	—	—	—	—	—	—	—	—	—	—	—
Profit before tax	-11	-97	-62	-6	-52	-37	-24	-17	-27	7	-3	6	1
Tax	-2	-24	-15	-0	-14	-10	-6	-3	4	2	-0	3	-0
Net profit	—	—	—	—	-37	-27	-18	-14	-31	5	-2	3	1
EPS	-3.10	-26.90	-17.18	-2.10	-13.72	-9.86	-6.42	-5.06	-11.55	1.68	-0.75	1.18	0.52
Net profit (TTM)	—	—	—	—	-96	-90	-58	-43	-26	7	5	7	6
EPS (TTM)	-49.28	-59.90	-42.86	-32.10	-35.06	-32.89	-21.35	-15.68	-9.44	2.63	1.82	2.68	2.29

Total income excludes exceptional items, which are shown on their own row. Trendlyne and Screener fold exceptional items into revenue or other income, so their totals differ from this table by exactly that row.

Annual Financials

Year ended	Revenue (₹ Cr)	PBT (₹ Cr)	Net profit (₹ Cr)
March 31, 2026	547	-299	-222
March 31, 2025	650	-119	-87
March 31, 2024	677	-40	-43
March 31, 2023	535	13	7

Annual income statement (standalone, ₹ Cr; CAGR to the latest year)

Indicator	CAGR 3Y	CAGR 5Y	Mar 26	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20	Mar 19	Mar 18	Mar 17
Total income (before exceptional items)	—	—	—	660^†	682^†	538^†	370^†	306^†	481^†	550^†	479^†	420^†
Operating revenue	0.8%	12.4%	547	650	677	535	368^†	305^†	480^†	548^†	476^†	415^†
Other income	—	—	—	9^†	5^†	3^†	2^†	1^†	2^†	2^†	2^†	5^†
Operating expenses	—	—	—	736^†	680^†	491^†	332^†	291^†	405^†	387^†	—	—
Operating profit	—	—	—	-85^†	-3^†	44^†	36^†	14^†	75^†	161^†	—	—
Operating profit margin	—	—	—	-13.1%^†	-0.5%^†	8.3%^†	9.8%^†	4.5%^†	15.7%^†	29.4%^†	—	—
Depreciation	—	—	—	6^†	6^†	5^†	7^†	7^†	7^†	6^†	—	—
Interest	—	—	—	37^†	36^†	30^†	25^†	27^†	23^†	26^†	31^†	32^†
Exceptional items, gain / (loss)	—	—	—	0^†	0^†	0^†	0^†	-0^†	-11^†	0^†	0^†	0^†
Profit before tax	—	—	-299	-119	-40	13	7^†	-19^†	35^†	132^†	106^†	96^†
Tax	—	—	—	-31^†	2^†	5^†	0^†	-0^†	11^†	46^†	37^†	34^†
Net profit	—	—	-222	-87	-43	7	6^†	-19^†	24^†	86^†	69^†	62^†
EPS	—	—	—	-32.10^†	-15.68^†	2.68^†	2.38^†	-7.08^†	8.74^†	—	—	—

^† Derived: the sum of that fiscal year's four quarterly filings (a real annual filing is used wherever one exists). Checked against filed annual figures, the sum lands within 0.5% for about 94% of company-years.

Annual ratios (standalone)

Ratio	Mar 26	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20	Mar 19	Mar 18	Mar 17
Operating margin	—	-13.1%^†	-0.5%^†	8.3%^†	9.8%^†	4.5%^†	15.7%^†	29.4%^†	—	—
EBIT margin	—	-12.6%^†	-0.6%^†	7.9%^†	8.5%^†	2.5%^†	12.2%^†	28.7%^†	28.7%^†	30.9%^†
PBT margin	-54.7%	-18.2%	-6.0%	2.3%	1.8%^†	-6.4%^†	7.3%^†	24.1%^†	22.3%^†	23.1%^†
Net margin	-40.5%	-13.5%	-6.3%	1.4%	1.7%^†	-6.3%^†	4.9%^†	15.7%^†	14.6%^†	14.9%^†
Interest coverage	—	-2.22x^†	-0.11x^†	1.42x^†	1.26x^†	0.28x^†	2.50x^†	6.17x^†	4.46x^†	3.97x^†
Dividend payout	—	—	—	0.0%^†	0.0%^†	—	18.9%^†	—	—	—
Earnings retention	—	—	—	100.0%^†	100.0%^†	—	81.1%^†	—	—	—
Current ratio	1.22x	1.99x	—	—	—	—	—	—	—	—
Quick ratio	0.42x	0.51x	—	—	—	—	—	—	—	—
Debt to equity	1.13x	0.64x	—	—	—	—	—	—	—	—
Return on equity	-83.6%	-18.6%	—	—	—	—	—	—	—	—
Return on assets	-32.8%	-10.2%	—	—	—	—	—	—	—	—
Return on capital employed	—	-17.0%^†	—	—	—	—	—	—	—	—
Asset turnover	0.81x	0.76x	—	—	—	—	—	—	—	—

Margins and asset turnover use operating revenue (interest earned for banks, excluding other income), not total income. Liquidity, leverage and return ratios need a filed standalone balance sheet, which exists only for recent years; returns use year-end equity/assets. Dividend payout is shown only for companies with a dividend record. † = built from a summed fiscal year.

Revenue Mix

Data unavailable.

Cash Flow

Year ended	Operating (₹ Cr)	Investing (₹ Cr)	Financing (₹ Cr)	Capex (₹ Cr)	Free Cash Flow (₹ Cr)
March 31, 2026	32	-14	-18	3	28
March 31, 2025	74	-1	-72	2	71
March 31, 2024	25	-6	-19	10	14
March 31, 2023	-17	-28	45	20	-36
March 31, 2022	42	-2	-40	3	39

Balance Sheet (standalone)

Year ended	Total Assets (₹ Cr)	Total Equity (₹ Cr)	Reserves (₹ Cr)	Borrowings, Current (₹ Cr)	Borrowings, Non-current (₹ Cr)	Current Assets (₹ Cr)	Current Liabilities (₹ Cr)	Cash & Equivalents (₹ Cr)	Net Block (₹ Cr)	Inventory (₹ Cr)
March 31, 2026	675	265	236	295	4	489	400	0	37	320
March 31, 2025	860	470	443	295	6	752	378	0	40	561
March 31, 2024	—	—	—	—	—	—	—	—	—	—
March 31, 2023	—	—	—	—	—	—	—	—	—	—
March 31, 2022	—	—	—	—	—	—	—	—	—	—

Financial charts

Trend charts drawn from the standalone income-statement and ratio tables above (oldest year on the left); a gap means that period has no figure. Annual years marked † in the tables are derived from four quarters.