Nifty
Sensex
:
:
13817.55
46874.36
-149.95 (-1.07%)
-535.57 (-1.13%)

Film Production, Distribution & Entertainment

Rating :
49/99  (View)

BSE: 533261 | NSE: EROSMEDIA

22.45
-0.15 (-0.66%)
28-Jan-2021 | 3:55PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  22.95
  •  22.95
  •  22.25
  •  22.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  97439
  •  21.88
  •  30.25
  •  7.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 216.06
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 718.20
  • N/A
  • 0.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.24%
  • 0.00%
  • 23.58%
  • FII
  • DII
  • Others
  • 8.25%
  • 0.01%
  • 5.92%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.41
  • -12.46
  • -5.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.95
  • -15.03
  • -25.41

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.96
  • 4.67
  • 1.39

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.05
  • 0.55
  • 0.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.29
  • 3.38
  • 1.67

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
52.65
200.42
-73.73%
41.68
183.52
-77.29%
155.05
224.56
-30.95%
274.61
295.93
-7.20%
Expenses
79.28
183.88
-56.88%
63.12
150.61
-58.09%
333.30
162.80
104.73%
244.98
236.79
3.46%
EBITDA
-26.63
16.54
-
-21.44
32.91
-
-178.25
61.76
-
29.63
59.14
-49.90%
EBIDTM
-50.58%
8.25%
-51.44%
17.93%
-114.96%
27.50%
10.79%
19.98%
Other Income
53.68
19.74
171.94%
17.62
26.77
-34.18%
59.10
38.62
53.03%
14.65
36.45
-59.81%
Interest
30.52
18.47
65.24%
22.83
17.68
29.13%
16.10
24.48
-34.23%
18.31
15.95
14.80%
Depreciation
2.50
3.05
-18.03%
2.54
2.70
-5.93%
3.74
1.55
141.29%
2.98
2.68
11.19%
PBT
-5.97
14.76
-
-29.19
39.30
-
-1,692.51
74.35
-
22.99
76.96
-70.13%
Tax
-1.70
4.07
-
-0.70
12.25
-
-238.73
7.32
-
8.16
14.77
-44.75%
PAT
-4.27
10.69
-
-28.49
27.05
-
-1,453.78
67.03
-
14.83
62.19
-76.15%
PATM
-8.11%
5.33%
-68.35%
14.74%
-937.62%
29.85%
5.40%
21.02%
EPS
-0.25
1.25
-
-2.98
2.89
-
-152.78
7.30
-
1.69
6.61
-74.43%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
523.99
813.60
1,031.30
960.16
1,399.70
1,582.68
1,421.17
1,134.66
1,067.95
943.88
706.97
Net Sales Growth
-42.06%
-21.11%
7.41%
-31.40%
-11.56%
11.36%
25.25%
6.25%
13.14%
33.51%
 
Cost Of Goods Sold
-0.01
2.97
-1.14
-1.41
2.94
133.51
-132.90
5.57
-2.55
-2.92
0.84
Gross Profit
524.00
810.63
1,032.44
961.57
1,396.76
1,449.17
1,554.07
1,129.09
1,070.50
946.80
706.13
GP Margin
100.00%
99.63%
100.11%
100.15%
99.79%
91.56%
109.35%
99.51%
100.24%
100.31%
99.88%
Total Expenditure
720.68
671.25
439.06
343.47
1,058.95
1,261.30
1,072.59
834.91
841.68
730.95
550.38
Power & Fuel Cost
-
0.55
0.65
0.81
1.04
1.03
0.82
0.69
0.86
1.46
1.52
% Of Sales
-
0.07%
0.06%
0.08%
0.07%
0.07%
0.06%
0.06%
0.08%
0.15%
0.22%
Employee Cost
-
37.87
50.79
58.94
70.53
56.19
35.90
28.20
27.29
22.55
25.28
% Of Sales
-
4.65%
4.92%
6.14%
5.04%
3.55%
2.53%
2.49%
2.56%
2.39%
3.58%
Manufacturing Exp.
-
144.19
179.45
113.92
347.07
627.96
470.57
249.67
224.96
270.84
224.30
% Of Sales
-
17.72%
17.40%
11.86%
24.80%
39.68%
33.11%
22.00%
21.06%
28.69%
31.73%
General & Admin Exp.
-
14.27
36.02
38.11
59.96
57.83
28.00
18.24
26.65
29.23
21.95
% Of Sales
-
1.75%
3.49%
3.97%
4.28%
3.65%
1.97%
1.61%
2.50%
3.10%
3.10%
Selling & Distn. Exp.
-
3.99
25.65
34.91
65.09
79.18
104.72
57.97
71.65
46.92
27.33
% Of Sales
-
0.49%
2.49%
3.64%
4.65%
5.00%
7.37%
5.11%
6.71%
4.97%
3.87%
Miscellaneous Exp.
-
467.41
147.64
98.19
512.32
305.60
565.48
474.57
492.82
362.87
27.33
% Of Sales
-
57.45%
14.32%
10.23%
36.60%
19.31%
39.79%
41.82%
46.15%
38.44%
35.24%
EBITDA
-196.69
142.35
592.24
616.69
340.75
321.38
348.58
299.75
226.27
212.93
156.59
EBITDA Margin
-37.54%
17.50%
57.43%
64.23%
24.34%
20.31%
24.53%
26.42%
21.19%
22.56%
22.15%
Other Income
145.05
123.16
111.73
52.49
47.66
44.52
21.23
10.04
17.64
27.12
12.10
Interest
87.76
73.46
80.82
83.17
56.60
35.36
39.77
37.80
20.46
21.80
12.99
Depreciation
11.76
253.99
305.52
298.66
9.58
9.47
6.89
5.02
6.45
6.00
3.82
PBT
-1,704.68
-61.94
317.63
287.35
322.23
321.07
323.15
266.97
217.00
212.25
151.88
Tax
-232.97
-214.25
51.15
56.13
78.94
79.00
76.15
73.70
61.19
63.14
33.67
Tax Rate
13.67%
13.26%
16.10%
19.53%
24.50%
24.61%
23.56%
27.61%
28.20%
29.75%
22.17%
PAT
-1,471.71
-1,405.21
269.08
229.34
257.45
238.67
247.06
199.69
154.53
147.84
117.23
PAT before Minority Interest
-1,475.69
-1,401.21
266.48
231.22
243.29
242.07
247.00
193.27
155.81
149.11
118.21
Minority Interest
-3.98
-4.00
2.60
-1.88
14.16
-3.40
0.06
6.42
-1.28
-1.27
-0.98
PAT Margin
-280.87%
-172.72%
26.09%
23.89%
18.39%
15.08%
17.38%
17.60%
14.47%
15.66%
16.58%
PAT Growth
-981.47%
-622.23%
17.33%
-10.92%
7.87%
-3.40%
23.72%
29.22%
4.53%
26.11%
 
Unadjusted EPS
-153.78
-146.83
28.12
23.96
26.90
24.94
25.82
20.87
16.15
15.45
12.25

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,246.14
2,572.11
2,243.00
2,009.06
1,745.68
1,482.21
1,208.62
986.49
834.61
670.48
Share Capital
95.63
95.51
94.97
93.85
93.58
92.50
91.97
91.92
91.74
91.41
Total Reserves
1,138.36
2,463.16
2,132.26
1,888.76
1,634.35
1,380.21
1,110.81
890.68
740.97
573.53
Non-Current Liabilities
44.86
373.00
415.54
409.90
311.07
355.53
306.17
291.21
223.75
98.77
Secured Loans
-28.73
48.37
87.12
149.40
106.59
95.33
97.32
130.09
112.53
22.87
Unsecured Loans
29.40
38.87
62.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
3.50
4.35
4.87
4.50
3.55
2.21
1.50
1.19
0.73
0.74
Current Liabilities
1,183.64
1,250.33
1,115.42
1,261.52
1,439.20
1,429.69
677.37
517.42
626.95
590.92
Trade Payables
367.63
368.66
381.23
353.37
339.18
237.85
231.01
142.33
115.34
29.11
Other Current Liabilities
277.69
311.27
227.03
431.64
885.88
843.25
134.53
107.84
165.34
340.71
Short Term Borrowings
461.77
452.68
468.08
430.33
172.23
329.68
285.88
254.00
323.71
215.86
Short Term Provisions
76.55
117.72
39.08
46.18
41.91
18.91
25.95
13.25
22.56
5.24
Total Liabilities
2,488.92
4,205.72
3,786.84
3,675.82
3,500.73
3,268.63
2,193.43
1,802.81
1,691.72
1,365.31
Net Block
919.82
2,564.55
2,633.42
2,701.44
2,609.19
1,214.13
1,040.83
792.27
528.78
331.99
Gross Block
5,592.83
6,742.31
6,467.61
6,684.96
6,192.57
4,116.43
3,438.54
2,655.72
1,903.90
1,309.38
Accumulated Depreciation
4,673.01
4,177.76
3,834.19
3,983.52
3,583.38
2,902.30
2,397.71
1,863.45
1,375.12
977.39
Non Current Assets
1,848.28
3,176.92
2,884.82
2,834.80
2,731.25
2,374.11
1,780.33
1,324.62
1,007.77
816.24
Capital Work in Progress
88.94
90.56
70.87
25.63
32.13
1,018.11
578.89
438.64
1.50
47.66
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
8.00
8.00
8.00
8.00
Long Term Loans & Adv.
836.91
516.70
173.37
105.56
89.93
138.05
147.11
82.91
467.94
421.34
Other Non Current Assets
2.61
5.11
7.16
2.17
0.00
3.82
5.50
2.80
1.55
7.25
Current Assets
640.64
1,028.80
902.02
841.02
769.48
894.52
413.10
478.19
683.95
549.07
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.20
43.50
147.47
Inventories
0.04
3.01
1.87
0.46
3.40
136.91
4.01
9.58
7.03
4.68
Sundry Debtors
552.24
793.52
698.57
630.58
400.37
525.74
205.27
214.97
244.97
133.49
Cash & Bank
47.16
201.05
180.06
176.73
304.16
169.68
154.36
172.50
300.36
143.54
Other Current Assets
41.20
6.83
3.58
3.12
61.55
62.19
49.46
80.94
88.09
119.89
Short Term Loans & Adv.
39.08
24.39
17.94
30.13
54.57
45.90
44.18
70.86
79.98
115.59
Net Current Assets
-543.00
-221.53
-213.40
-420.50
-669.72
-535.17
-264.27
-39.23
57.00
-41.85
Total Assets
2,488.92
4,205.72
3,786.84
3,675.82
3,500.73
3,268.63
2,193.43
1,802.81
1,691.72
1,365.31

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
50.83
401.97
235.27
235.15
1,170.46
933.34
871.71
647.92
405.64
426.70
PBT
-1,615.46
317.63
287.35
322.23
321.07
323.15
266.97
217.00
212.25
151.88
Adjustment
2,265.23
457.22
440.46
555.87
657.83
600.93
499.36
486.43
358.50
259.28
Changes in Working Capital
-562.27
-321.64
-442.70
-612.80
219.03
62.79
141.99
-9.87
-156.85
43.96
Cash after chg. in Working capital
87.50
453.21
285.11
265.30
1,197.93
986.87
908.32
693.56
413.90
455.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-36.67
-51.24
-49.84
-30.15
-27.47
-53.53
-36.61
-45.64
-8.26
-28.42
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
96.00
-242.66
-193.91
-501.20
-984.93
-1,078.74
-785.77
-673.65
-682.21
-543.10
Net Fixed Assets
964.02
-237.57
-300.16
-434.08
1,312.09
-863.09
-565.90
-999.90
-447.06
-278.53
Net Investments
3.17
6.84
13.00
5.18
-52.78
-0.01
0.19
43.30
103.97
-147.47
Others
-871.19
-11.93
93.25
-72.30
-2,244.24
-215.64
-220.06
282.95
-339.12
-117.10
Cash from Financing Activity
-154.10
-176.69
-32.98
238.18
-186.87
32.77
6.80
-63.64
159.40
333.35
Net Cash Inflow / Outflow
-7.27
-17.38
8.38
-27.87
-1.34
-112.63
92.74
-89.37
-117.17
216.95
Opening Cash & Equivalents
6.46
14.86
6.52
33.42
34.47
144.75
52.81
136.80
290.86
83.01
Closing Cash & Equivalent
11.07
6.46
14.86
6.52
33.42
34.47
144.75
52.81
180.30
290.86

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
129.04
267.90
234.52
211.25
184.65
159.21
130.78
106.90
90.77
72.74
ROA
-41.86%
6.67%
6.20%
6.78%
7.15%
9.04%
9.67%
8.92%
9.76%
9.97%
ROE
-73.89%
11.14%
10.98%
13.11%
15.13%
18.46%
17.69%
17.17%
19.91%
26.24%
ROCE
-62.19%
13.07%
13.25%
15.88%
17.46%
20.08%
20.11%
17.77%
21.01%
23.54%
Fixed Asset Turnover
0.13
0.16
0.15
0.22
0.31
0.38
0.37
0.47
0.59
0.61
Receivable days
301.87
264.04
252.63
134.42
106.79
93.87
67.59
78.60
73.18
68.09
Inventory Days
0.68
0.86
0.44
0.50
16.18
18.10
2.19
2.84
2.26
11.76
Payable days
275.05
205.74
222.51
213.40
122.43
137.81
196.44
144.57
74.94
117.54
Cash Conversion Cycle
27.51
59.16
30.57
-78.47
0.53
-25.84
-126.67
-63.13
0.50
-37.69
Total Debt/Equity
0.44
0.23
0.31
0.33
0.21
0.33
0.36
0.41
0.54
0.41
Interest Cover
-20.99
4.93
4.45
6.69
10.08
9.13
8.06
11.61
10.74
12.69

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.