Nifty
Sensex
:
:
12987.00
44259.74
128.60 (1.00%)
431.64 (0.98%)

Film Production, Distribution & Entertainment

Rating :
38/99  (View)

BSE: 538685 | NSE: SHEMAROO

56.80
0.60 (1.07%)
26-Nov-2020 | 3:55PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  56.20
  •  57.00
  •  55.75
  •  56.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20161
  •  11.45
  •  186.00
  •  40.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 152.22
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 399.68
  • N/A
  • 0.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.88%
  • 1.84%
  • 19.72%
  • FII
  • DII
  • Others
  • 10.21%
  • 0.00%
  • 2.35%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.48
  • 6.47
  • 1.62

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.62
  • -6.55
  • -11.72

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.32
  • -10.46
  • -24.87

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 16.11
  • 13.57

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.86
  • 1.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 8.59
  • 8.09

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
59
150
-61%
86
143
-40%
123
132
-7%
97
149
-35%
Expenses
60
122
-51%
91
111
-18%
126
91
38%
78
114
-32%
EBITDA
-1
28
-
-5
32
-
-3
41
-
19
35
-45%
EBIDTM
-1%
19%
-6%
22%
-3%
31%
20%
24%
Other Income
1
1
-7%
0
1
-60%
1
1
29%
1
1
-25%
Interest
7
6
31%
7
6
19%
7
7
-2%
6
7
-9%
Depreciation
2
2
-9%
2
1
30%
2
1
43%
2
1
40%
PBT
-9
21
-
-13
26
-
-17
33
-
12
28
-57%
Tax
0
2
-
0
9
-
-3
13
-
3
8
-61%
PAT
-9
19
-
-13
16
-
-14
21
-
9
20
-55%
PATM
-16%
13%
-15%
11%
-11%
16%
9%
13%
EPS
-3.39
7.13
-
-4.71
6.02
-
-5.17
7.57
-
3.21
7.19
-55%

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
365
513
568
489
426
375
323
265
215
182
158
Net Sales Growth
-36%
-10%
16%
15%
13%
16%
22%
23%
18%
15%
 
Cost Of Goods Sold
259
301
280
243
195
189
186
158
-50
-44
-2
Gross Profit
106
212
288
246
230
186
138
106
264
226
160
GP Margin
29%
41%
51%
50%
54%
50%
43%
40%
123%
124%
101%
Total Expenditure
354
436
410
346
297
267
236
200
157
135
125
Power & Fuel Cost
-
2
2
2
2
2
1
1
0
0
0
% Of Sales
-
0%
0%
0%
0%
0%
0%
1%
0%
0%
0%
Employee Cost
-
67
55
40
31
23
18
19
16
15
10
% Of Sales
-
13%
10%
8%
7%
6%
6%
7%
8%
8%
6%
Manufacturing Exp.
-
36
42
37
50
37
19
12
177
149
104
% Of Sales
-
7%
7%
8%
12%
10%
6%
4%
82%
82%
66%
General & Admin Exp.
-
23
24
16
16
12
9
7
14
15
12
% Of Sales
-
4%
4%
3%
4%
3%
3%
3%
6%
8%
8%
Selling & Distn. Exp.
-
4
5
7
3
3
2
3
0
0
0
% Of Sales
-
1%
1%
1%
1%
1%
1%
1%
0%
0%
0%
Miscellaneous Exp.
-
3
2
2
1
1
1
0
0
0
0
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
EBITDA
11
77
158
143
128
108
87
64
57
47
34
EBITDA Margin
3%
15%
28%
29%
30%
29%
27%
24%
27%
26%
21%
Other Income
2
3
2
1
3
2
1
1
1
5
2
Interest
27
24
26
31
33
23
22
19
18
19
15
Depreciation
8
8
6
5
4
4
4
3
3
3
3
PBT
-28
48
128
108
94
83
63
43
37
29
17
Tax
-1
11
46
37
34
31
22
16
13
8
4
Tax Rate
2%
27%
36%
34%
36%
37%
35%
38%
34%
26%
21%
PAT
-27
30
83
72
63
53
41
27
25
22
14
PAT before Minority Interest
-27
30
83
71
60
52
41
27
25
22
14
Minority Interest
0
0
1
0
3
1
0
0
0
0
0
PAT Margin
-7%
6%
15%
15%
15%
14%
13%
10%
11%
12%
9%
PAT Growth
-136%
-63%
16%
15%
18%
29%
52%
10%
14%
59%
 
EPS
-10.06
11.18
30.58
26.36
23.01
19.42
15.10
9.94
9.07
7.97
5.03

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
597
572
493
426
365
317
174
148
126
90
Share Capital
27
27
27
27
27
27
20
20
20
5
Total Reserves
570
545
466
399
338
290
155
129
106
86
Non-Current Liabilities
29
7
7
20
30
8
19
6
10
18
Secured Loans
1
0
2
13
23
0
10
0
5
13
Unsecured Loans
23
0
0
0
0
0
0
0
0
0
Long Term Provisions
2
3
2
1
1
1
1
0
0
0
Current Liabilities
280
256
234
337
218
163
219
141
136
119
Trade Payables
49
30
18
19
11
16
31
9
23
12
Other Current Liabilities
14
13
16
39
39
34
38
18
24
22
Short Term Borrowings
215
197
186
254
154
105
141
110
88
83
Short Term Provisions
1
16
14
25
14
8
9
4
1
2
Total Liabilities
902
830
731
780
613
488
412
295
272
228
Net Block
34
32
33
35
30
30
34
35
36
35
Gross Block
86
76
72
34
64
61
60
58
56
52
Accumulated Depreciation
52
44
39
-1
35
31
26
23
20
17
Non Current Assets
39
40
43
53
48
53
49
48
54
71
Capital Work in Progress
0
0
0
0
1
0
0
0
0
0
Non Current Investment
3
6
7
7
8
17
9
9
10
6
Long Term Loans & Adv.
2
2
2
8
8
7
6
4
7
28
Other Non Current Assets
1
0
2
2
2
0
0
0
0
2
Current Assets
862
790
688
728
564
435
363
247
219
157
Current Investments
0
0
0
0
0
0
0
0
0
0
Inventories
714
603
530
500
388
289
201
146
97
53
Sundry Debtors
105
159
141
191
107
127
141
71
91
67
Cash & Bank
1
1
1
2
2
2
1
1
7
7
Other Current Assets
43
6
4
3
68
17
21
28
24
30
Short Term Loans & Adv.
25
21
12
32
65
15
17
25
21
28
Net Current Assets
582
534
454
391
346
272
144
106
83
38
Total Assets
902
830
731
780
613
488
412
295
272
228

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
-8
32
133
-58
-49
-30
-19
-1
15
23
PBT
48
128
108
94
83
63
43
37
29
17
Adjustment
31
32
36
35
26
24
22
21
21
18
Changes in Working Capital
-47
-85
39
-169
-131
-90
-76
-52
-34
-10
Cash after chg. in Working capital
32
75
183
-40
-23
-3
-11
6
16
25
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-39
-43
-50
-18
-27
-27
-8
-7
-2
-2
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
-6
-3
-14
-4
-4
-9
-1
-1
-6
-9
Net Fixed Assets
-10
-3
-38
32
-4
-1
-2
-2
-4
2
Net Investments
11
10
-23
0
8
-8
0
-1
-4
-6
Others
-7
-10
47
-36
-8
0
1
2
2
-5
Cash from Financing Activity
13
-29
-119
62
53
41
20
-3
-9
-25
Net Cash Inflow / Outflow
0
0
-1
0
-1
2
0
-5
0
-12
Opening Cash & Equivalents
1
1
2
2
2
1
1
7
7
19
Closing Cash & Equivalent
1
1
1
2
2
2
1
1
7
7

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.)
220
210
182
157
134
117
88
75
64
50
ROA
4%
11%
9%
9%
9%
9%
8%
9%
9%
6%
ROE
5%
16%
15%
15%
15%
17%
17%
18%
20%
16%
ROCE
8%
21%
20%
20%
21%
23%
21%
23%
24%
18%
Fixed Asset Turnover
6.36
7.66
9.17
8.65
5.99
5.36
4.50
3.78
3.38
2.98
Receivable days
94
96
124
128
114
151
146
138
158
147
Inventory Days
468
364
385
381
329
276
239
207
150
121
Payable days
27
19
19
14
14
27
29
31
38
44
Cash Conversion Cycle
535
441
489
495
429
400
356
314
271
224
Total Debt/Equity
0.42
0.35
0.41
0.69
0.54
0.33
0.87
0.74
0.74
1.07
Interest Cover
3
6
4
4
5
4
3
3
3
2

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.