Shemaroo Entertainment Peer Comparison

NSE: SHEMAROO | BSE: 538685

₹101.30

₹1.48 (1.48%)

As on 26-Oct-2026IST

Market cap

₹300 Cr

Revenue (TTM)

₹575 Cr

P/E Ratio

P/B Ratio

1.2

Div. Yield

0 %

Edit

	Shemaroo Entertainment	Basilic Fly Studio	BMB Music	Sun Tv Network	Prime Focus
Market cap (₹ Cr)	300	463	4	22,551	21,366
Revenue (₹ Cr)	575	416	2	4,502	4,919
Net Profit (₹ Cr)	-180.48	45.63	-0.05	1,555.96	145.68
Net Margin (%)	-31.21	10.65	-2.60	30.78	2.95
RoE (%)	-55.52	15.05	-1.21	12.66	11.56
Price to Earnings	--	10.27	--	14.75	184.86
Price-To-Book	1.16	1.36	1.00	1.70	11.94

Income Statement (₹ Cr)

	Shemaroo Entertainment	Basilic Fly Studio	BMB Music	Sun Tv Network	Prime Focus
Operating Revenue	575.23	416.41	1.84	4,502.42	4,919.48
Total Income	578.32	428.62	1.85	5,055.70	4,939.22
Total Expenditure	786.39	340.16	1.68	2,172.32	3,481.03
EBITDA	-211.16	76.26	0.16	2,330.10	1,438.45
Depreciation	5.92	16.56	0.01	710.86	703.36
EBIT	-217.08	59.69	0.15	1,619.24	735.09
Interest	30.25	10.28	0.00	11.77	527.03
Other Income	3.09	12.21	0.01	553.28	19.75
Exceptional Items	0.00	-3.10	0.00	-72.98	-89.88
Profit before Tax	-244.24	58.52	0.16	2,087.77	137.93
Provision for Tax	-63.77	12.89	0.21	531.81	-7.75
Profit after Tax	-180.48	45.63	-0.05	1,555.96	145.68

	Shemaroo Entertainment	Basilic Fly Studio	BMB Music	Sun Tv Network	Prime Focus
Shareholder's Funds	269.99	333.90	3.80	12,643.36	2,088.53
Minority Interest	-0.38	-0.60	0.00	-1.20	-29.61
Non-Current Liabilities	9.68	62.60	5.33	97.33	862.12
Current Liabilities	408.90	130.20	1.96	1,083.92	7,241.65
Total Liabilities	685.78	536.90	11.10	13,841.11	10,622.77

	Shemaroo Entertainment	Basilic Fly Studio	BMB Music	Sun Tv Network	Prime Focus
Non-Current Assets	156.19	161.20	0.01	5,097.54	4,027.81
Current Assets	525.80	324.00	7.19	8,454.62	5,064.53
Total Assets	685.78	536.90	11.10	13,841.11	10,622.77
Total Debt*	299.74	64.70	0.00	0.00	4,940.74
Net Current Assets	116.90	193.80	5.23	7,370.70	-2,177.12
Contingent Liabilities	198.87	--	--	96.45	7.91

	Shemaroo Entertainment	Basilic Fly Studio	BMB Music	Sun Tv Network	Prime Focus
Cash From Operating Activities	23.80	22.90	0.36	1,801.64	1,024.06
Cash Flow from Investing Activities	-3.78	-86.30	-0.26	-1,311.46	-589.61
Cash from Financing Activities	-17.69	78.20	-0.12	-524.90	43.15
Net Cash Inflow / Outflow	2.33	14.80	-0.03	-34.72	477.60

	Shemaroo Entertainment	Basilic Fly Studio	BMB Music	Sun Tv Network	Prime Focus
ROCE (%)	-39.40	23.53	8.45	16.08	14.29
ROE (%)	-55.52	15.05	-1.21	12.66	11.56
ROA (%)	-23.26	17.00	-0.43	11.75	1.52
EBIT Margin (%)	-37.74	14.33	8.26	35.96	14.94
Net Margin (%)	-31.21	10.65	-2.60	30.78	2.95
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Shemaroo Entertainment	Basilic Fly Studio	BMB Music	Sun Tv Network	Prime Focus
Revenue Growth (%)	-14.17	10.29	-41.40	12.66	29.17
EBIT Growth (%)	-69.68	-9.28	-87.71	8.03	71.29
Net Profit Growth (%)	-59.49	-9.28	-102.88	-7.57	176.78
EPS Growth (%)	-55.81	0.13	-102.88	-7.74	-40.33
Book Value Growth (%)	-43.02	66.62	4.25	8.51	227.76

	Shemaroo Entertainment	Basilic Fly Studio	BMB Music	Sun Tv Network	Prime Focus
Price / Earnings	-1.61	8.73	-88.37	14.37	96.44
Price / Book Value	1.16	1.28	1.05	1.71	11.97
Dividend Yield (%)	0.00	0.00	0.00	2.17	0.00
EV/EBITDA	-2.82	4.34	25.93	6.95	17.68
Market Cap (₹ Cr)	217.77	425.91	0.00	22,328.66	25,569.20

	Shemaroo Entertainment	Basilic Fly Studio	BMB Music	Sun Tv Network	Prime Focus
Debt to Equity	0.02	0.08	0.00	0.00	0.05
Short term debt to equity ratio	1.08	--	--	--	0.53
Current Ratio	1.29	2.49	3.67	7.80	0.70
Quick Ratio	0.46	2.49	1.15	7.80	0.70
Interest Coverage	-7.07	6.69	8.57	178.38	1.26

	Shemaroo Entertainment	Basilic Fly Studio	BMB Music	Sun Tv Network	Prime Focus
Debtors to sales (%)	12.07	33.19	115.71	31.84	9.39
Asset Turnover	0.74	1.55	0.16	0.34	0.51
Receivable days	54.90	96.40	406.06	111.88	34.37
Inventory Days	284.02	0.00	1,013.29	0.00	0.00
Payable days	57.19	--	1,641.00	--	--
Cash Conversion Cycle	281.73	--	-221.64	--	--

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.