IndiaOne Finance - Company Dashboard

Governance Classic Home

Shemaroo Entertainment LtdMedia and EntertainmentINE363M01019Consolidated₹116.39+0.89 (+0.77%)Jun-26

Valuation

Market Cap₹334.39 Cr

TTM PE-1.79x

Forward PE-1.81x

PEG0.10

Book Value₹93.97

P/B1.24x

TTM EPS₹-64.86

Fwd EPS₹-64.39

TTM Revenue₹575.22 Cr

TTM PAT₹-180.46 Cr

TTM EBITDA₹-220.18 Cr

TTM EBIT₹-224.62 Cr

Last Qtr PAT₹-8.07 Cr

Last Qtr EBITDA₹-1.83 Cr

Last Qtr EBIT₹-3.31 Cr

Profitability

ROE-66.84%

ROCE-25.62%

TTM NPM-31.37%

TTM EBITDA %-38.28%

Curr OPM-6.10%

Last OPM-51.16%

Curr NPM—

Last NPM—

Curr EPS₹-2.80

Last EPS₹-26.38

Balance sheet

Equity₹28.73 Cr

Reserve₹241.26 Cr

Total Debt₹299.74 Cr

D/E1.11x

Interest %-96.28%

Curr Interest₹7.77 Cr

Price / range

Close₹116.39

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D+0.77%

1W-3.47%

1M-8.37%

3M-15.00%

6M+16.22%

1Y-0.22%

2Y-37.91%

3Y-8.71%

5Y-23.73%

Diwali+6.73%

Sector peers — Media and Entertainment

Company	Close	Mkt Cap	TTM P/E	ROE
PFOCUS	344.35	₹26.74K Cr	223.60	6.95%
SAREGAMA	499.90	₹9.64K Cr	43.47	13.06%
TIPSMUSIC	657.70	₹8.41K Cr	39.17	82.56%
NETWORK18	27.00	₹4.16K Cr	-122.73	-0.65%
BALAJITELE	95.25	₹1.16K Cr	-53.81	-3.42%
ENIL	101.90	₹485.76 Cr	-59.59	-1.07%
SHEMAROO	116.39	₹334.39 Cr	-1.79	-66.84%
RADIOCITY	6.01	₹207.76 Cr	-4.97	-9.42%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	123.23-6.0%	130.76	150.31	135.21	131.04	547.31
Other Income	0.61	0.73	1.64	0.20	3.82	6.38
Total Income	123.84-8.2%	131.49	151.95	135.41	134.85	553.69
Interest	7.73	7.79	7.46	7.11	7.59	29.95
Expenditure	-135.10+31.5%	-228.06	-227.98	-199.69	-197.10	-852.83
PBDT	0	0	0	0	0	0
EBITDA	-2.68+95.3%	-88.09	-68.75	-55.86	-56.97	-269.68
Depreciation	-1.46	-1.42	-1.46	-1.51	-1.50	-5.89
EBIT	-4.14+92.9%	-89.51	-70.21	-57.37	-58.47	-275.57
PBT	-11.26+81.9%	-96.57	-76.04	-64.28	-62.25	-299.13
Tax	2.36	23.90	20.35	17.95	15.32	77.52
Equity	28.73	28.73	0	27.32	27.32	28.73
OPM	-9.09	-73.44	-50.59	-47.47	-46.16	-54.03
Net Profit	-8.90+81.0%	-72.67	-55.69	-46.33	-46.92	-221.61
NPM	-7.19	-55.27	-37.05	-34.21	-34.79	-40.02
EPS	-3.10+82.0%	-26.90	-20.38	-16.96	-17.18	0

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	547.31-15.9%	650.49-3.9%	676.97+26.5%	535.05+45.4%	368.01+20.6%	305.18
Other Income	6.38	9.36	4.92	3.19	1.88	1.29
Total Income	553.69-16.1%	659.85-3.2%	681.89+26.7%	538.24+45.5%	369.89+20.7%	306.47
Expenditure	-852.83-9.5%	-778.50-7.8%	-722.25-37.4%	-525.68-44.7%	-363.35-11.6%	-325.67
Interest	-29.95	-36.79	-36.24	-29.69	-24.74	-26.97
PBDT	0	0	0	0	0	0
EBITDA	-269.68-216.4%	-85.23-2342.1%	-3.49-107.9%	44.25+22.8%	36.02+162.9%	13.70
Depreciation	-5.89	-5.99	-5.55	-5.19	-6.62	-7.22
EBIT	-275.57-202.1%	-91.22-909.1%	-9.04-123.1%	39.06+32.9%	29.40+353.7%	6.48
PBT	-299.13-152.1%	-118.65-194.0%	-40.36-421.6%	12.55+91.9%	6.54+133.6%	-19.49
Tax	77.52	31.15	-2.27	-5.27	-0.10	0.24
Equity	28.73	27.32	0	0	0	0
OPM (%)	-54.03	-17.98	-6.00	2.00	2.00	-6.00
Net Profit	-221.61-153.3%	-87.50-105.3%	-42.63-685.6%	7.28+13.0%	6.44+133.5%	-19.25
NPM (%)	-40.02	-13.26	-6.00	1.00	2.00	-6.00
EPS (Rs)	0	0+100.0%	-15.66-684.3%	2.68+13.1%	2.37+133.5%	-7.08
CEPS	0	0	-15.65	2.68	2.37	-7.08

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	131.68-5.6%	139.48	160.68	143.38	139.52	583.06
Other Income	0.61	1.20	0.84	0.44	3.67	6.15
Total Income	132.30-7.6%	140.68	161.52	143.82	143.19	589.21
Interest	7.77	7.79	0	7.16	7.62	30.09
Expenditure	-142.76+30.1%	-235.90	-237.07	-206.83	-204.15	-883.95
PBDT	0	0	0	0	0	0
EBITDA	-1.83+96.7%	-87.20	-76.39	-54.76	-55.49	-264.84
Depreciation	-1.48	-1.43	0	-1.53	-1.52	-5.96
EBIT	-3.31+94.2%	-88.63	-76.39	-56.29	-57.01	-270.80
PBT	-10.46+82.8%	-95.22	0	-63.01	-60.96	-294.74
Tax	2.39	23.25	20.66	17.47	15.21	76.59
Equity	28.73	28.73	0	27.32	27.32	28.73
OPM	-7.91	-67.69	0.00	-43.81	-42.57	-50.02
Net Profit	-8.07+82.4%	-71.97	-54.89	-45.53	-45.75	-218.15
NPM	-6.10	-51.16	-33.99	-31.66	-31.95	-37.02
EPS	-2.80+83.3%	-26.38	0	-16.57	-16.77	0

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	583.06-14.9%	685.10-3.1%	707.20+27.1%	556.61+45.9%	381.38+22.6%	311.11
Other Income	6.15	8.44	4.89	3.42	1.88	1.03
Total Income	589.21-15.0%	693.54-2.6%	712.08+27.2%	560.03+46.1%	383.26+22.8%	312.14
Expenditure	-883.95-9.4%	-807.88-7.8%	-749.37-37.4%	-545.21-44.2%	-378.07-13.1%	-334.26
Interest	-30.09	-36.98	-36.34	-30.67	-25.90	-28.44
PBDT	0	0	0	0	0	0
EBITDA	-264.84-232.1%	-79.75-30573.1%	-0.26-100.5%	47.28+31.9%	35.84+185.4%	12.56
Depreciation	-5.96	-6.05	-5.57	-5.21	-6.63	-7.27
EBIT	-270.80-215.6%	-85.80-1371.7%	-5.83-113.9%	42.07+44.0%	29.21+452.2%	5.29
PBT	-294.74-157.8%	-114.35-206.7%	-37.29-351.6%	14.82+185.5%	5.19+123.5%	-22.12
Tax	76.59	29.88	-2.63	-5.27	-0.11	0.23
Equity	28.73	27.32	0	0	0	0
OPM (%)	-50.02	-16.49	-5.24	2.65	1.35	-7.09
Net Profit	-218.15-158.3%	-84.47-111.6%	-39.92-518.0%	9.55+88.4%	5.07+123.2%	-21.89
NPM (%)	-37.02	-12.18	-5.61	1.71	1.32	-7.01
EPS (Rs)	0	0+100.0%	-14.94-533.0%	3.45+77.8%	1.94+124.6%	-7.90
CEPS	0	0	-14.94	3.45	1.94	-7.90

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2019	Final Dividend	1.65	16 Sep 2019
2018	Final Dividend	1.55	03 Sep 2018
2017	Final Dividend	1.4	19 Sep 2017
2016	Final Dividend	1.4	16 Sep 2016
2015	Final Dividend	1.2	11 Sep 2015

Bonus

No bonus history.

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split