Shemaroo Entertainment Limited
NSE:SHEMAROO.NS
156.74 (INR) • At close November 14, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) INR.
| 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 1,620.608 | 1,543.943 | 1,988.555 | 1,559.264 | 1,989.125 | 1,535.019 | 1,644.912 | 1,495.595 | 1,465.615 | 959.955 | 935.876 | 899.1 | 1,231.3 | 747.6 | 776.339 | 880.2 | 592.6 | 862 | 1,227.395 | 970.4 | 1,503.3 | 1,430.3 | 1,321.914 | 1,489.5 | 1,633.3 | 1,233.6 | 1,183.5 | 1,326.3 | 1,343.7 | 1,036.4 | 986.4 | 1,135.4 | 1,135.5 | 958.7 | 1,029.1 | 1,010 | 935.2 | 776.3 | 867.208 | 872.8 | 849.6 | 644.9 | 532.779 | 856.5 | 699.6 | 628.4 |
| Kosten van de omzet
| 1,478.158 | 1,274.713 | 1,771.823 | 1,250.545 | 1,386.487 | 1,087.32 | 1,114.231 | 1,080.97 | 1,031.96 | 613.031 | 602.358 | 506.1 | 892.2 | 464.7 | 471.413 | 559.6 | 378 | 711.6 | 995.004 | 506.4 | 961.8 | 879.1 | 610.651 | 901.4 | 978.9 | 684.5 | 586.5 | 808.3 | 834 | 557.6 | 511 | 697.1 | 692.4 | 537.2 | 553.9 | 648.7 | 592.7 | 455.6 | 505.812 | 582.4 | 547.2 | 379.8 | 343.406 | 656.1 | 457.7 | 441.3 |
| Brutowinst
| 142.45 | 269.23 | 216.732 | 308.719 | 602.638 | 447.699 | 530.681 | 414.625 | 433.655 | 346.924 | 333.518 | 393 | 339.1 | 282.9 | 304.926 | 320.6 | 214.6 | 150.4 | 232.391 | 464 | 541.5 | 551.2 | 711.263 | 588.1 | 654.4 | 549.1 | 597 | 518 | 509.7 | 478.8 | 475.4 | 438.3 | 443.1 | 421.5 | 475.2 | 361.3 | 342.5 | 320.7 | 361.396 | 290.4 | 302.4 | 265.1 | 189.373 | 200.4 | 241.9 | 187.1 |
| Brutowinstmarge
| 0.088 | 0.174 | 0.109 | 0.198 | 0.303 | 0.292 | 0.323 | 0.277 | 0.296 | 0.361 | 0.356 | 0.437 | 0.275 | 0.378 | 0.393 | 0.364 | 0.362 | 0.174 | 0.189 | 0.478 | 0.36 | 0.385 | 0.538 | 0.395 | 0.401 | 0.445 | 0.504 | 0.391 | 0.379 | 0.462 | 0.482 | 0.386 | 0.39 | 0.44 | 0.462 | 0.358 | 0.366 | 0.413 | 0.417 | 0.333 | 0.356 | 0.411 | 0.355 | 0.234 | 0.346 | 0.298 |
| Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Algemene en administratieve kosten
| 0 | 0 | 295.642 | 0 | 0 | 0 | 107.812 | 0 | 0 | 0 | 85.787 | 0 | 0 | 0 | 69.874 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.644 | 0 | 0 | 0 | 0.688 | 0 | 0 | 0 | 50.471 | 0 | 0 | 0 |
| Verkoop- en marketingkosten
| 0 | 0 | 10.484 | 0 | 0 | 0 | 6.422 | 0 | 0 | 0 | 3.913 | 0 | 0 | 0 | 2.326 | 0 | 0 | 0 | 17.703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.686 | 0 | 0 | 0 | 5.616 | 0 | 0 | 0 | 31.566 | 0 | 0 | 0 |
| Verkoop-, algemene en administratieve kosten
| -316.524 | 101.335 | 306.126 | 166.417 | 150.395 | 104.257 | 114.234 | 101.568 | 106.872 | 79.174 | 89.7 | 90.1 | 76.6 | 55.8 | 72.2 | 0 | 0 | 0 | 17.703 | 0 | 0 | 0 | 1.389 | 0 | 0 | 0 | 1.748 | 0 | 0 | 0 | 2.275 | 0 | 0 | 0 | 11.33 | 0 | 0 | 0 | 6.304 | 0 | 0 | 0 | 117.886 | 0 | 0 | 0 |
| Overige kosten
| 422.187 | 10.613 | 8.433 | 22.039 | 10.75 | 7.64 | 2.476 | 9.167 | 5.975 | 16.614 | 1.419 | 2.8 | 0.7 | 3 | -3.373 | 2.9 | 5.1 | 3.4 | -5.021 | 5.2 | 5.5 | 8.5 | -3.89 | 6.9 | 241.4 | 2.3 | 4.4 | 170.7 | 159.5 | 148.3 | 163.2 | 128.4 | 132.8 | 130.9 | 145.9 | 101.5 | 109.1 | 84.6 | 111.032 | 98.8 | 99.2 | 75.9 | 0 | 0 | 86.1 | 0 |
| Bedrijfskosten
| 105.663 | 418.017 | 306.126 | 500.041 | 445.143 | 382.768 | 375.099 | 332.685 | 318.802 | 278.642 | 240.939 | 311.9 | 254.2 | 228.9 | 172.578 | 268.2 | 240.4 | 218 | 276.611 | 289.3 | 276.8 | 246.5 | 312.083 | 249.6 | 241.4 | 174.2 | 242.4 | 170.7 | 159.5 | 148.3 | 163.2 | 128.4 | 132.8 | 130.9 | 145.9 | 101.5 | 109.1 | 84.6 | 111.032 | 98.8 | 99.2 | 75.9 | 31.565 | 9.6 | 86.1 | 53.05 |
| Bedrijfsresultaat
| -279.737 | -148.787 | -89.394 | -169.283 | 168.245 | 64.931 | 158.058 | 91.107 | 120.828 | 68.282 | 72.1 | 81.1 | 84.9 | 54 | 132.348 | 52.4 | -25.8 | -67.6 | -44.22 | 174.7 | 264.7 | 304.7 | 399.18 | 338.5 | 413 | 374.9 | 354.6 | 276.3 | 266.1 | 249.5 | 212.7 | 227.2 | 236.9 | 222.8 | 256.8 | 204 | 186.5 | 183.1 | 208.484 | 157.5 | 140.6 | 126.2 | 168.854 | 158.2 | 108.8 | 144.65 |
| Bedrijfsresultaat ratio
| -0.173 | -0.096 | -0.045 | -0.109 | 0.085 | 0.042 | 0.096 | 0.061 | 0.082 | 0.071 | 0.077 | 0.09 | 0.069 | 0.072 | 0.17 | 0.06 | -0.044 | -0.078 | -0.036 | 0.18 | 0.176 | 0.213 | 0.302 | 0.227 | 0.253 | 0.304 | 0.3 | 0.208 | 0.198 | 0.241 | 0.216 | 0.2 | 0.209 | 0.232 | 0.25 | 0.202 | 0.199 | 0.236 | 0.24 | 0.18 | 0.165 | 0.196 | 0.317 | 0.185 | 0.156 | 0.23 |
| Totaal overige inkomsten en kosten netto
| -77.986 | -79.235 | -116.615 | -94.315 | -82.953 | -80.032 | -81.054 | -72.7 | -66.689 | -51.982 | -68.73 | -60.7 | -63.4 | -67.9 | -111.331 | -68.1 | -67.9 | -65.2 | -129.28 | -54.2 | -50.1 | -49.2 | -68.059 | -58.3 | -56.2 | -59 | -66.8 | -68.8 | -145 | -145.4 | 0.1 | -67.5 | -70.4 | -64.5 | -0.1 | -56.1 | -40.1 | -49.1 | 0.1 | -31.9 | -63.2 | -56.4 | 563.338 | -17.3 | -42.3 | -54.85 |
| Inkomen voor belasting
| -357.723 | -228.022 | -168.699 | -263.598 | 74.542 | -15.101 | 74.528 | 9.24 | 48.164 | 16.3 | 23.849 | 20.4 | 21.5 | -13.9 | 21.017 | -15.7 | -93.7 | -132.8 | -173.483 | 120.5 | 214.6 | 255.5 | 331.121 | 280.2 | 356.8 | 315.9 | 287.8 | 276.3 | 266.2 | 249.6 | 212.8 | 227.2 | 236.9 | 222.9 | 256.7 | 203.9 | 186.5 | 183 | 208.584 | 157.5 | 140.5 | 126.2 | 115.738 | 141 | 108.7 | 89.8 |
| Inkomen voor belasting ratio
| -0.221 | -0.148 | -0.085 | -0.169 | 0.037 | -0.01 | 0.045 | 0.006 | 0.033 | 0.017 | 0.025 | 0.023 | 0.017 | -0.019 | 0.027 | -0.018 | -0.158 | -0.154 | -0.141 | 0.124 | 0.143 | 0.179 | 0.25 | 0.188 | 0.218 | 0.256 | 0.243 | 0.208 | 0.198 | 0.241 | 0.216 | 0.2 | 0.209 | 0.233 | 0.249 | 0.202 | 0.199 | 0.236 | 0.241 | 0.18 | 0.165 | 0.196 | 0.217 | 0.165 | 0.155 | 0.143 |
| Belastingkosten
| -98.399 | -57.466 | -29.604 | 40.735 | 20.032 | -4.836 | 28.006 | -1.02 | 13.714 | 12.008 | 6.2 | 1.6 | -6.5 | -0.3 | 2.734 | 1.2 | -1.6 | -4.7 | -32.76 | 33.2 | 20.6 | 91.7 | 125.248 | 84.6 | 127 | 120.5 | 103.5 | 96.8 | 77.9 | 89.3 | 74.8 | 84.3 | 90.8 | 92.4 | 96.7 | 71.7 | 73 | 65.5 | 80.981 | 55.7 | 51.5 | 34 | 48.054 | 41.5 | 38.3 | 37.45 |
| Nettowinst
| -262.175 | -172.506 | -142.839 | -299.432 | 48.813 | -13.213 | 48.495 | 8.824 | 33.845 | 2.481 | 20.6 | 18.6 | 27.2 | -13.6 | 21.768 | -15.3 | -91.6 | -129.6 | -139.857 | 85 | 194.9 | 161.5 | 208.835 | 195.7 | 229.6 | 195.4 | 187.3 | 177.9 | 187.1 | 159.3 | 137.8 | 145.3 | 151.8 | 140.4 | 164.5 | 128.2 | 112 | 116.7 | 127.689 | 100.2 | 85.7 | 95.6 | 67.684 | 99.5 | 62.5 | 52.35 |
| Nettowinstmarge
| -0.162 | -0.112 | -0.072 | -0.192 | 0.025 | -0.009 | 0.029 | 0.006 | 0.023 | 0.003 | 0.022 | 0.021 | 0.022 | -0.018 | 0.028 | -0.017 | -0.155 | -0.15 | -0.114 | 0.088 | 0.13 | 0.113 | 0.158 | 0.131 | 0.141 | 0.158 | 0.158 | 0.134 | 0.139 | 0.154 | 0.14 | 0.128 | 0.134 | 0.146 | 0.16 | 0.127 | 0.12 | 0.15 | 0.147 | 0.115 | 0.101 | 0.148 | 0.127 | 0.116 | 0.089 | 0.083 |
| WPA (Winst Per Aandeel)
| -9.62 | -6.33 | -5.25 | -11.02 | 1.8 | -0.49 | 1.78 | 0.32 | 1.25 | 0.091 | 0.76 | 0.69 | 1 | -0.5 | 0.8 | -0.56 | -3.37 | -4.77 | -5.15 | 3.13 | 7.17 | 5.94 | 7.68 | 7.2 | 8.45 | 7.19 | 7.31 | 6.55 | 6.88 | 5.86 | 4.69 | 5.31 | 5.54 | 5.22 | 6.05 | 4.72 | 4.12 | 4.29 | 4.7 | 4.6 | 4.3 | 4.82 | 3.41 | 5.01 | 3.15 | 2.64 |
| Verwaterde WPA
| -9.62 | -6.33 | -5.25 | -11.02 | 1.8 | -0.49 | 1.78 | 0.32 | 1.25 | 0.09 | 0.76 | 0.69 | 1 | -0.5 | 0.8 | -0.56 | -3.37 | -4.77 | -5.15 | 3.13 | 7.17 | 5.94 | 7.68 | 7.2 | 8.45 | 7.19 | 7.31 | 6.55 | 6.88 | 5.86 | 4.69 | 5.31 | 5.54 | 5.22 | 6.05 | 4.72 | 4.12 | 4.29 | 4.7 | 4.6 | 4.3 | 4.82 | 3.41 | 5.01 | 3.15 | 2.64 |
| EBITDA
| -257.91 | -123.005 | -77.656 | -154.842 | 182.71 | 85.337 | 171.243 | 103.487 | 134.181 | 98.045 | 99.4 | 100.6 | 102.8 | 75.175 | 110 | 73.5 | -2.1 | -45.5 | -81.9 | 200 | 290.5 | 319.1 | 408.673 | 359.8 | 426.3 | 391.2 | 371.9 | 360.3 | 363.3 | 343 | 323.7 | 320.5 | 320.8 | 301 | 339 | 265.993 | 242.4 | 240.2 | 261.69 | 202.6 | 211.9 | 197.5 | 175.538 | 165.014 | 163.2 | 151.464 |
| EBITDA ratio
| -0.159 | -0.08 | -0.038 | -0.099 | 0.092 | 0.056 | 0.104 | 0.069 | 0.092 | 0.102 | 0.093 | 0.112 | 0.083 | 0.1 | 0.164 | 0.084 | -0.004 | -0.053 | -0.026 | 0.206 | 0.193 | 0.229 | 0.311 | 0.242 | 0.261 | 0.317 | 0.314 | 0.272 | 0.27 | 0.331 | 0.328 | 0.282 | 0.283 | 0.314 | 0.329 | 0.266 | 0.259 | 0.315 | 0.302 | 0.232 | 0.25 | 0.306 | 0.329 | 0.193 | 0.233 | 0.241 |