SHEMAROOConsumer Discretionary

Shemaroo Entertainment Limited

Media & Entertainment · ISIN INE363M01019 · BSE 538685 · NSE BE · FV ₹10
Last price
₹116
-0.28%today
What this company does

Shemaroo Entertainment Limited operates in Media & Entertainment, part of the Consumer Discretionary sector. It booked ₹132 cr of revenue in its latest quarter (Q1 FY27) and kept -6.1% of sales as profit. It is the 7th largest of 9 Media & Entertainment companies we track, by market value.

300 mn 3 bn+ 10,000+ 8+ monthly monthly views hours library strength language network reach garnered across YouTube presence and Facebook Shemaroo Entertainment Limited is one of India’s leading entertainment companies, with a robust presence across OTT, digital video platforms, broadcasting and syndication.
In the report:
41out of 100
Equitytale Health Score
Strained

Healthier than 41% of companies in Consumer Discretionary, on all six measures of filed financials. Each measure is ranked against the 301–421 companies that reported it.

Measures financial condition, not whether to buy. Learn what this score means · How this is calculated

Price momentum
neutral
RSI (14)
33

At close. Not part of the score.

Profitability & returns9

How much profit it earns on the money it employs

Balance sheet14

How much it owes, and whether earnings cover the interest

Cash quality40

Whether reported profit actually arrives as cash

Growth & consistency69

Whether sales and profit have grown, and how steadily

Valuation62

What today's price implies, against our models or its peers

Governance & risk100

How much of the promoters' stake is pledged, and how much they hold · highest in its sector on what we could measure

Is this company doing well?
not investment advice
Some things to watch
Strengths
Promoters hold 67%
No promoter shares pledged
Watch-outs
! Currently loss-making
! Thin -6.1% net margin
! Sales down 6% vs last year
! Low -11.8% return on equity
! Carries high debt (D/E 1.1)

What if I invest in SHEMAROO?

Set a growth rate and see what a monthly SIP would add up to. Your assumption, our arithmetic.

You would put in
₹12.00 lakh
120 instalments
At 10% a year, it would become
₹20.15 lakh

The starting rate is a round number, not a view on this company — this is your assumption, and the figure above is arithmetic on it. Returns are not steady year to year, and a real holding would not grow in a straight line. We do not publish price targets or predict returns.

Key ratios · latest quarter + price
₹116 -0.28%
latest close · 2026-09-17
1-year return
+1.3%
52-wk low ₹9252-wk high ₹178
Is it cheap or expensive?
What you pay for the profits, book value and cash flow. Higher isn't automatically worse — it can signal faster growth.
P/B ratio1.23Moderate
Below bookModerateHigh
How good is the business?
How much profit it earns from its money and its sales.
Return on equity-11.8%Loss
WeakFairStrong ▸15%
Return on capital-3.9%Loss
WeakFairStrong
Net margin-6.1%Loss
ThinDecentStrong
EBITDA margin-0.9%Loss
ThinDecentHealthy
Is it financially safe?
How much it owes, and whether it can comfortably cover it.
Debt to equity1.12High
LowModerateHigh ▸1
Interest cover-0.3×Risky
RiskyOkayStrong ▸5×
Current ratio1.29Healthy
Tight ◂1HealthyAmple
More figures
Market cap
₹332 cr
Book value
₹94
EPS
₹-2.80
latest quarter
Net debt
₹296 cr
owes more than its cash
Enterprise value
₹628 cr
EBITDA
₹-5 cr
annualised
EBIT
₹-11 cr
annualised
Operating margin
-2.0%
Return on assets
-4.7%
Earnings yield
P/S
0.63
Sales / share
₹183.3
Tax rate
Face value
₹10
Shares
2.9 cr
Working capital
₹117 cr
Current assets
₹526 cr
Current liabilities
₹409 cr
Delivery %
66.3%
Strong / safeFairWeak / riskyValuation — a level, not good/badBands are general rules of thumb, not advice.

P/E, ROE, ROCE and margins are annualised from the latest quarter; per-share and balance-sheet ratios use the most recent balance sheet on file · prices as of 2026-09-17.

Worth vs price · from the FY 2026 report & filings
not investment advice
Hard to value confidentlyLow confidence
One year's profit is a one-off (far above the multi-year norm), so its recurring earnings power is unclear.

An educational model from the company's own filings, every assumption shown — not investment advice or a price target. Prices can stay above or below any model for years.

P&L · Q1 FY27 (consolidated)
Revenue from Operations₹132 cr
Other Income₹61.2 L
Total Income₹132 cr
Cost of Materials₹90 cr
Purchases of Stock-in-Trade₹0 cr
Employee Benefit Expense₹32 cr
Finance Costs₹8 cr
Depreciation & Amortisation₹1 cr
Other Expenses₹11 cr
Total Expenses₹143 cr
Profit before Tax₹-10 cr
Tax Expense₹-2 cr
Net Profit₹-8 cr
Net margin on total income-6.1%
Where the money goes · Q1 FY27
% of total spend
Materials + stock-in-trade₹90 cr63.2%
Employee benefit expense₹32 cr22.6%
Finance costs₹8 cr5.4%
Depreciation & amortisation₹1 cr1.0%
Other expenses₹11 cr7.7%
Total income ₹132 cr

The company made a net loss of ₹8 cr this quarter — income covered only 93 of every ₹100 it spent on costs and tax.

Quarterly results · consolidated (₹ cr)
MetricQ3 FY26Q4 FY26Q1 FY27
Revenue161 cr139 cr132 cr
Total income162 cr141 cr132 cr
Expenses237 cr236 cr143 cr
Profit before tax-76 cr-95 cr-10 cr
Tax-21 cr-23 cr-2 cr
Net profit (owners' share)-55 cr-72 cr-8 cr
Net margin (owners' share, on revenue)-34.2%-51.6%-6.1%
EPS (₹)-20.29-26.38-2.80
YoY (latest quarter): total income -7.6% · net profit
Balance sheet & cash flow · as of Mar 2026
High debt
Total assets
₹686 cr
Shareholder equity
₹270 cr
parent shareholders
Total debt
₹300 cr
Cash
₹4 cr
Cash flow · H1 FY26
Operating
₹32 cr
Investing
₹-2 cr
Financing
₹-20 cr
Peer comparison
Media & Entertainment · by market value
CompanyPriceMarket capP/E
Prime Focus Limited₹335₹26,009 cr
Saregama India Limited₹489₹9,433 cr45.5
Tips Music Limited₹657₹8,393 cr48.0
Network18 Media & Investments Limited₹26₹4,049 cr
Balaji Telefilms Limited₹96₹1,170 cr13.0
Entertainment Network (India) Limited₹101₹481 cr
Shemaroo Entertainment Limitedthis company₹116₹332 cr
Music Broadcast Limited₹6₹209 cr5.6
Next Mediaworks Limited₹4₹26 cr0.1
Same industry · latest reported numbers · not a recommendation.
Corporate actions
Dividend yield
trailing 12 months
Dividend / share (TTM)
Last dividend
₹1.65
ex 16 Sep 2019
ActionDetailEx-date
Dividend₹1.65 / share16 Sep 2019
Dividend₹1.55 / share3 Sep 2018
Dividend₹1.4 / share19 Sep 2017
Dividend₹1.4 / share16 Sep 2016
Dividend₹1.2 / share11 Sep 2015
Who owns it · 2026-06-30
No pledge
Promoter
67.2%
Public
32.8%
Promoter stake up 1.4% over the last 12 quarters.
Smart-money activity
Insider trades
BoughtHiren Uday Gada · Promoter Group3.52 L · ₹3.9 cr27 Mar 26
BoughtAtul Hirji Maru · Promoters3.52 L · ₹3.9 cr27 Mar 26
BoughtJai Buddhichand Maroo · Promoter Group3.52 L · ₹3.9 cr27 Mar 26
Bulk / block deals
BoughtGRAVITON RESEARCH CAPITAL LLP · NSE3.16 L @ ₹229.1829 Jan 24
SoldGRAVITON RESEARCH CAPITAL LLP · NSE3.16 L @ ₹229.3929 Jan 24
SoldGRAVITON RESEARCH CAPITAL LLP · NSE2.69 L @ ₹208.5625 Jan 24
Stake changes
BoughtRaman HIrji Maru · promoter→ 15.21% · 3.52 L27 Mar 26
BoughtAtul Hirji Maru · promoter→ 15.21% · 3.52 L27 Mar 26
BoughtHiren Uday Gada · promoter→ 10.48% · 3.52 L27 Mar 26
What shareholders were asked to approve

A company cannot decide everything on its own. Things like a top executive’s pay, issuing new shares, or re-appointing a director have to be put to the people who own the company, and they vote — one vote per share. So whoever owns the most shares has the most say.

Yearly shareholder meeting · 14 Aug 2026
See the official result
1
To receive, consider and adopt the Audited Financial Statements (including Audited Consolidated Financial Statements) for the financial year ended March 31, 2026, together with the Reports of the Directors and the Auditors thereon.
Backed by 100% of shareholders other than promotersneeded 50%
3.75 L votes for, 734 against
2
To appoint a Director in place of Mr. Jai Maroo, Executive Director (DIN: 00169399), who retires by rotation and being eligible, offers himself for re-appointment.
Backed by 100% of shareholders other than promotersneeded 50%
3.75 L votes for, 795 against
3
To re-appoint Mukund M. Chitale and Co., Chartered Accountants (Firm Registration No. 106655W) as the Statutory Auditors of the Company.
Backed by 100% of shareholders other than promotersneeded 50%
3.75 L votes for, 795 against
4
To ratify the remuneration payable to Cost Auditors for the financial year ending March 31, 2027.
Backed by 100% of shareholders other than promotersneeded 50%
3.75 L votes for, 734 against

Every vote count above is taken from the result the company filed with the stock exchange, certified by an independent counter. To work out what would have happened without the promoters, we simply remove their votes and re-apply the same legal bar the proposal had to clear. Nothing here is an estimate or an opinion.

Who controls this company, and what it pays them

Most Indian companies are controlled by a family or group — the promoters. The exchange requires them to be listed by name, including members who own no shares at all, and requires the company to disclose any business it does with them.

The promoter group — 36 named members
owning 67.2% between them · as of 2026-06-30
Atul Hirji Maru15.21%
Raman Hirji Maroo15.21%
Hiren Uday Gada10.48%
Buddhichand Hirji Maroo9.69%
Technology And Media Group Pte Limited6.34%
Jai Buddhichand Maroo5.52%
Kranti Gada Arambhan4.73%
Denzil Arambhan0.05%

Names and holdings from the company’s shareholding pattern filed with the exchange; transactions from the related-party note in its annual report. Every figure is as filed — these are legal, disclosed dealings, and what to make of them is your call.

How the stock has moved · adjusted for splits & bonuses
Data from primary exchange filings · analysis tool, not investment advice.