Subscribe

Shemaroo Entertainment Limited (SHEMAROO.NS)

INR123.70 -1.30 (-1.04%)
IN NSE Communication Services Entertainment
Address Shemaroo House, Plot No. 18 400059
Mumbai, IN
CEO Hiren Uday Gada
IPO 2014-10-01
ISIN INE363M01019

Explore sections of this company profile

Also trades on Bombay Stock Exchange · SHEMAROO.BO (INR) National Stock Exchange of India · SHEMAROO.NS (INR)
Description

Shemaroo Entertainment Limited, founded in Mumbai, India, in 1962, operates as a multifaceted media company primarily involved in content dissemination throughout India. Its activities encompass distributing content for satellite broadcasts, physical formats, and contemporary digital platforms. The company produces movies, manages its own Over-The-Top (OTT) streaming service, and licenses its content to satellite, cable, and terrestrial television networks. Additionally, Shemaroo curates and supplies content for Direct-to-Home (DTH) services and provides entertainment for in-flight systems. It also offers a range of specialized studio services, such as digital intermediate work, restoration, VFX, telecine, and film scanning/grading, to other content creators and distributors. Further diversifying its offerings, the company develops mobile applications and sells pre-loaded devotional audio devices.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR123.70 -1.30 (-1.04%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
23.8K
Beta
0.23
Float Shares
8.07M
Free Float %
29.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.01% -5.47% -7.27% +0.75% -16.14% -10.07% -9.00% -28.25% -0.18% -70.59% -43.67%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
123.70
Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.17
Distress
Piotroski F-Score
2 / 9
Weak
MOAT Score
2 / 10
No MOAT
Composite Rating
C
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Entertainment: +5.6%
    -14.9% Q1'26: -31.7% (vs Q1'25)
  • EPS growth Entertainment: +31.6%
    -156.8% Q1'26: -1,303.2% (vs Q1'25)
  • FCF margin FCF growth · Entertainment: +61.7%
    +9.9% Q1'26: +22.0% (vs Q1'25)
  • EBIT margin Entertainment: +7.7%
    -46.4% Q1'26: -63.5% (vs Q1'25)
  • ROIC Entertainment: +5.2%
    -48.0% Q1'26: -47.5% (vs Q1'25)
  • Share dilution Entertainment: +0.0%
    +0.2% Q1'26: +0.4% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Entertainment: -0.15×
    -1.14× Q1'26: -0.86× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (2.02) × ERP
WACC = 47% × Ke + 53% × Kd (10.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 123.70
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Mar 2028
1 Rev. Ana.
1 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Mar 2031
1 Rev. Ana.
1 EPS Ana.
Mar 2032
1 Rev. Ana.
1 EPS Ana.
Revenue
3.75B
est: 3.15B (+18.9%)
4.26B
est: 4.47B (-4.8%)
4.89B
est: 3.15B (+55.0%)
5.68B
est: 4.47B (+27.1%)
5.13B
est: 4.94B (+3.8%)
3.11B
est: 5.77B (-46.0%)
3.81B
est: 5.81B (-34.4%)
5.57B
est: 7.83B (-28.9%)
7.07B
est: 5.35B (+32.1%)
6.85B
est: 3.15B (+117.4%)
3.15B
3.15B – 3.15B
+0.0% YoY
4.47B
4.47B – 4.47B
+41.8% YoY
4.94B
4.94B – 4.94B
+10.6% YoY
5.77B
5.77B – 5.77B
+16.7% YoY
5.81B
5.81B – 5.81B
+0.8% YoY
7.83B
7.83B – 7.83B
+34.7% YoY
5.35B
5.35B – 5.35B
-31.6% YoY
EBITDA
1.08B
est: 77.92M (+1,282.8%)
1.31B
est: 787.16M (+66.3%)
1.43B
est: 784.39M (+82.6%)
1.58B
est: 990.84M (+59.4%)
789.17M
est: 1.14B (-30.7%)
135.94M
est: 183.27M (-25.8%)
377.14M
est: 143.67M (+162.5%)
506.90M
est: 217.54M (+133.0%)
44.95M
est: 132.30M (-66.0%)
-797.53M
est: 77.92M (-1,123.6%)
77.92M
77.92M – 77.92M
+0.0% YoY
110.48M
110.48M – 110.48M
+41.8% YoY
122.18M
122.18M – 122.18M
+10.6% YoY
142.55M
142.55M – 142.55M
+16.7% YoY
143.67M
143.67M – 143.67M
+0.8% YoY
193.55M
193.55M – 193.55M
+34.7% YoY
132.30M
132.30M – 132.30M
-31.6% YoY
EBIT
1.04B
est: 35.80M (+2,808.5%)
1.27B
est: 1.23B (+3.0%)
1.38B
est: 1.37B (+0.5%)
1.53B
est: 1.61B (-4.8%)
650.01M
est: 1.56B (-58.4%)
63.23M
est: 471.34M (-86.6%)
310.80M
est: 66.01M (+370.8%)
454.89M
est: 559.50M (-18.7%)
-10.71M
est: 60.79M (-117.6%)
-858.02M
est: 35.80M (-2,496.7%)
35.80M
35.80M – 35.80M
+0.0% YoY
50.76M
50.76M – 50.76M
+41.8% YoY
56.14M
56.14M – 56.14M
+10.6% YoY
65.49M
65.49M – 65.49M
+16.7% YoY
66.01M
66.01M – 66.01M
+0.8% YoY
88.93M
88.93M – 88.93M
+34.7% YoY
60.79M
60.79M – 60.79M
-31.6% YoY
Net Income
521.48M
est: 372.41M (+40.0%)
614.83M
est: 616.75M (-0.3%)
711.65M
est: 683.48M (+4.1%)
829.54M
est: 832.82M (-0.4%)
301.44M
est: 850.97M (-64.6%)
-214.83M
est: 225.03M (-195.5%)
52.70M
est: 758.47M (-93.1%)
93.65M
est: 267.12M (-64.9%)
-406.67M
est: 256.46M (-258.6%)
-849.59M
est: 372.41M (-328.1%)
372.41M
372.41M – 372.41M
+0.0% YoY
667.94M
667.94M – 667.94M
+79.4% YoY
735.82M
735.82M – 735.82M
+10.2% YoY
835.08M
835.08M – 835.08M
+13.5% YoY
758.47M
758.47M – 758.47M
-9.2% YoY
-81.85M
-81.85M – -81.85M
-110.8% YoY
256.46M
256.46M – 256.46M
+413.3% YoY
SGA
118.87M
est: 106.38M (+11.7%)
149.57M
est: 499.37M (-70.0%)
183.59M
est: 590.09M (-68.9%)
233.02M
est: 797.63M (-70.8%)
179.55M
est: 947.97M (-81.1%)
179.11M
est: 762.13M (-76.5%)
10.66M
est: 923.86M (-98.8%)
9.01M
est: 904.67M (-99.0%)
419.08M
est: 180.64M (+132.0%)
325.51M
est: 106.38M (+206.0%)
106.38M
106.38M – 106.38M
+0.0% YoY
150.84M
150.84M – 150.84M
+41.8% YoY
166.82M
166.82M – 166.82M
+10.6% YoY
194.63M
194.63M – 194.63M
+16.7% YoY
196.16M
196.16M – 196.16M
+0.8% YoY
264.27M
264.27M – 264.27M
+34.7% YoY
180.64M
180.64M – 180.64M
-31.6% YoY
EPS
19.18
est: 13.65 (+40.5%)
22.72
est: 24.48 (-7.2%)
26.18
est: 13.65 (+91.8%)
30.52
est: 24.48 (+24.7%)
11.09
est: 26.97 (-58.9%)
-7.90
est: 30.61 (-125.8%)
1.94
est: 27.80 (-93.0%)
3.45
est: -3.00 (+215.0%)
-14.94
est: 9.40 (-258.9%)
-31.14
est: 13.65 (-328.1%)
13.65
13.65 – 13.65
+0.0% YoY
24.48
24.48 – 24.48
+79.4% YoY
26.97
26.97 – 26.97
+10.2% YoY
30.61
30.61 – 30.61
+13.5% YoY
27.80
27.80 – 27.80
-9.2% YoY
-3.00
-3.00 – -3.00
-110.8% YoY
9.40
9.40 – 9.40
+413.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-21 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-05-20 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-05-19 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-05-18 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-15 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-14 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-13 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-12 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-11 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-08 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-07 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-06 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-05 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-04 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-30 D+ 1/5 2/5 1/5 1/5 1/5 1/5 1/5
2026-04-29 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-28 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-27 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-24 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-23 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-22 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-21 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-20 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-17 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-16 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-75.0K
OE per share TTM
0.00
Owner's Yield
0.00%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
6.2%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-4.08M
Shares Outstanding
27.32M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Hiren U. Gada Chief Executive Officer & Whole Time Director 22M male
Vinod Karani Executive Vice-President of Broadcast Syndication & Content Acquisition Division 15M male
Jai Buddhichand Maroo Director of Center of Excellence & Executive Director 9M male
Atul Hirji Maru Joint MD & Executive Director 9M male
Raman Hirji Maroo MD & Chairman of the Board 9M male
Amit Haria Chief Financial Officer male
Meenakshi Ankit Pansari Company Secretary & Compliance Officer female
Anuja Trivedi Chief Strategy & Marketing Officer female
Shiza Ansari Khan Chief Human Resource Officer female
Arghya Chakravarty Chief Operating Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits