Shemaroo Entertainment Peer Comparison

NSE: SHEMAROO | BSE: 538685

₹116.39

₹0.89 (0.77%)

As on 18-Sep-2026IST

Market cap

₹344 Cr

Revenue (TTM)

₹575 Cr

P/E Ratio

P/B Ratio

1.3

Div. Yield

0 %

Edit

	Shemaroo Entertainment	Basilic Fly Studio	BMB Music	Prime Focus	Sun Tv Network
Market cap (₹ Cr)	344	450	4	26,833	17,819
Revenue (₹ Cr)	575	416	2	4,919	4,502
Net Profit (₹ Cr)	-180.48	45.63	-0.05	145.68	1,555.96
Net Margin (%)	-31.21	10.65	-2.60	2.95	30.78
RoE (%)	-55.52	15.05	-1.21	11.56	12.66
Price to Earnings	--	9.99	--	232.16	11.65
Price-To-Book	1.33	1.32	0.94	14.99	1.34

Income Statement (₹ Cr)

	Shemaroo Entertainment	Basilic Fly Studio	BMB Music	Prime Focus	Sun Tv Network
Operating Revenue	583.06	304.09	1.84	4,675.81	4,334.82
Total Income	589.21	306.07	1.85	4,783.43	4,900.47
Total Expenditure	847.89	239.34	1.52	3,252.49	2,120.61
EBITDA	-264.83	64.75	0.32	1,423.32	2,214.21
Depreciation	5.96	6.19	0.01	657.54	722.60
EBIT	-270.79	58.56	0.31	765.78	1,491.61
Interest	30.09	4.11	0.04	514.54	13.91
Other Income	6.15	1.98	0.01	107.62	565.65
Exceptional Items	--	-4.02	--	-24.59	-72.98
Profit before Tax	-294.74	52.41	0.28	334.27	1,939.17
Provision for Tax	-76.59	6.81	0.12	32.86	498.54
Profit after Tax	-218.15	45.60	0.16	301.41	1,440.63

	Shemaroo Entertainment	Basilic Fly Studio	BMB Music	Prime Focus	Sun Tv Network
Shareholder's Funds	269.99	202.24	3.80	2,088.53	12,643.36
Minority Interest	-2.78	8.39	--	457.14	16.50
Non-Current Liabilities	-106.77	41.93	5.33	676.76	-94.40
Current Liabilities	408.90	54.84	1.97	7,241.66	1,083.92
Total Liabilities	685.78	307.40	11.10	10,622.77	13,841.11

	Shemaroo Entertainment	Basilic Fly Studio	BMB Music	Prime Focus	Sun Tv Network
Non-Current Assets	43.53	100.08	3.90	5,399.57	5,194.76
Current Assets	525.80	207.32	7.20	5,064.52	8,454.62
Total Assets	685.78	307.40	11.10	10,622.77	13,841.11
Total Debt*	299.74	51.22	0.00	4,940.74	0.00
Net Current Assets	116.90	152.48	5.23	-2,177.14	7,370.70
Contingent Liabilities	198.87	--	--	7.91	96.45

	Shemaroo Entertainment	Basilic Fly Studio	BMB Music	Prime Focus	Sun Tv Network
Cash From Operating Activities	23.80	9.63	0.36	1,024.06	1,801.64
Cash Flow from Investing Activities	-3.78	-71.72	-0.26	-589.61	-1,311.46
Cash from Financing Activities	-17.69	88.81	-0.12	43.15	-524.90
Net Cash Inflow / Outflow	2.33	26.72	-0.03	477.60	-34.72

	Shemaroo Entertainment	Basilic Fly Studio	BMB Music	Prime Focus	Sun Tv Network
ROCE (%)	-39.40	29.82	8.45	14.29	16.08
ROE (%)	-59.35	28.03	4.16	25.17	11.86
ROA (%)	-31.31	20.28	1.38	3.21	11.04
EBIT Margin (%)	-44.37	21.94	17.68	32.74	64.13
Net Margin (%)	-37.02	14.90	8.40	6.30	29.40
Cash Profit Margin (%)	-36.39	17.03	9.01	20.51	49.90

	Shemaroo Entertainment	Basilic Fly Studio	BMB Music	Prime Focus	Sun Tv Network
Revenue Growth (%)	-14.89	196.18	-27.84	29.92	7.83
EBIT Growth (%)	-263.12	27.84	-72.47	51.18	-1.82
Net Profit Growth (%)	-158.28	24.73	-87.78	165.77	-15.43
EPS Growth (%)	-144.69	2.44	-87.78	122.42	-15.28
Book Value Growth (%)	-43.02	64.24	4.25	227.76	8.51

	Shemaroo Entertainment	Basilic Fly Studio	BMB Music	Prime Focus	Sun Tv Network
Price / Earnings	0.00	14.91	0.00	116.89	15.49
Price / Book Value	0.82	2.76	0.00	13.94	1.77
Dividend Yield (%)	0.00	0.00	--	0.00	2.21
EV/EBITDA	-1.98	8.49	18.58	19.48	7.93
Market Cap (₹ Cr)	217.77	558.10	0.00	25,569.20	22,328.66

	Shemaroo Entertainment	Basilic Fly Studio	BMB Music	Prime Focus	Sun Tv Network
Debt to Equity	1.12	0.25	0.00	2.69	0.00
Short term debt to equity ratio	1.08	0.07	--	0.53	--
Current Ratio	1.29	3.78	3.65	0.70	7.80
Quick Ratio	0.46	3.78	1.15	0.70	7.80
Interest Coverage	-8.79	13.75	8.57	1.65	140.41

	Shemaroo Entertainment	Basilic Fly Studio	BMB Music	Prime Focus	Sun Tv Network
Debtors to sales (%)	11.91	25.50	115.70	9.88	33.07
Asset Turnover	0.84	1.35	0.16	0.50	0.33
Receivable days	54.90	78.40	406.06	34.37	111.88
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.