Shemaroo Entertainment Limited
NSE:SHEMAROO.NS
143.22 (INR) • At close July 4, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 6,851.019 | 7,071.963 | 5,566.077 | 3,813.776 | 3,111.139 | 5,131.395 | 5,678.314 | 4,886.319 | 4,255.317 | 3,748.998 | 3,234.508 | 2,646.079 | 2,147.39 | 1,820.111 | 1,582.439 | 1,016.784 | 1,043.177 |
| Cost of Revenue
| 7,064.028 | 5,195.147 | 3,840.192 | 2,465.358 | 2,120.613 | 3,342.304 | 3,175.451 | 2,782.805 | 2,437.81 | 2,234.316 | 2,028.412 | 1,662.556 | 1,271.768 | 1,054.918 | 1,146.23 | 760.048 | 896.804 |
| Gross Profit
| -213.009 | 1,876.816 | 1,725.885 | 1,348.418 | 990.526 | 1,789.091 | 2,502.863 | 2,103.514 | 1,817.507 | 1,514.682 | 1,206.096 | 983.523 | 875.622 | 765.193 | 436.209 | 256.736 | 146.373 |
| Gross Profit Ratio
| -0.031 | 0.265 | 0.31 | 0.354 | 0.318 | 0.349 | 0.441 | 0.43 | 0.427 | 0.404 | 0.373 | 0.372 | 0.408 | 0.42 | 0.276 | 0.252 | 0.14 |
| Reseach & Development Expenses
| 0 | 10.484 | 6.422 | 3.913 | 2.326 | 17.703 | 20.453 | 9.275 | 4.073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 220.609 | 170.259 | 124.36 | 118.527 | 154.009 | 146.537 | 122.9 | 127.344 | 93.878 | 0.688 | 50.471 | 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0 | 198.472 | 140.98 | 81.781 | 60.58 | 25.536 | 86.478 | 60.694 | 22.23 | 24.992 | 5.616 | 31.566 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 0 | 419.081 | 311.239 | 206.141 | 179.107 | 179.545 | 233.015 | 183.594 | 149.574 | 118.87 | 6.304 | 117.886 | 0 | 0 | 121.314 | 108.376 | 122.276 |
| Other Expenses
| 0 | 1,457.735 | 34.232 | 7.919 | 8.027 | 14.179 | 5.31 | 6.25 | 5.735 | 330.074 | 371.732 | 369.042 | 331.413 | 298.333 | -0.065 | -0.108 | -2.039 |
| Operating Expenses
| 0 | 1,876.816 | 1,305.228 | 1,035.939 | 898.978 | 1,089.211 | 977.083 | 724.073 | 571.167 | 448.944 | 371.732 | 369.042 | 331.413 | 298.333 | 121.379 | 108.484 | 124.315 |
| Operating Income
| -213.009 | -31.132 | 423.09 | 305.734 | 55.761 | 714.059 | 1,525.78 | 1,379.441 | 1,246.34 | 850.273 | 632.784 | 434.931 | 374.184 | 294.366 | 314.83 | 148.252 | 22.058 |
| Operating Income Ratio
| -0.031 | -0.004 | 0.076 | 0.08 | 0.018 | 0.139 | 0.269 | 0.282 | 0.293 | 0.227 | 0.196 | 0.164 | 0.174 | 0.162 | 0.199 | 0.146 | 0.021 |
| Total Other Income Expenses Net
| -285.444 | -341.724 | -278.152 | -265.149 | -295.935 | -282.662 | -241.182 | -302.579 | -308.261 | -221.146 | -187.97 | -210.049 | -169.613 | -141.595 | -141.194 | -144.965 | -150.908 |
| Income Before Tax
| -1,143.459 | -372.856 | 148.232 | 51.749 | -221.183 | 417.217 | 1,284.021 | 1,079.898 | 939.228 | 850.274 | 632.784 | 434.931 | 374.184 | 294.366 | 173.636 | 3.287 | -128.85 |
| Income Before Tax Ratio
| -0.167 | -0.053 | 0.027 | 0.014 | -0.071 | 0.081 | 0.226 | 0.221 | 0.221 | 0.227 | 0.196 | 0.164 | 0.174 | 0.162 | 0.11 | 0.003 | -0.124 |
| Income Tax Expense
| 298.806 | 26.327 | 52.708 | 1 | -2.366 | 112.74 | 457.348 | 367.428 | 342.375 | 306.847 | 222.181 | 164.543 | 127.618 | 80.221 | 36.89 | 0.121 | 5.98 |
| Net Income
| -849.591 | -406.671 | 93.645 | 52.7 | -214.832 | 301.443 | 829.535 | 711.648 | 614.83 | 521.481 | 409.189 | 271.584 | 235.476 | 206.736 | 136.344 | 3.166 | -134.83 |
| Net Income Ratio
| -0.124 | -0.058 | 0.017 | 0.014 | -0.069 | 0.059 | 0.146 | 0.146 | 0.144 | 0.139 | 0.127 | 0.103 | 0.11 | 0.114 | 0.086 | 0.003 | -0.129 |
| EPS
| -31.14 | -14.94 | 3.45 | 1.94 | -7.9 | 11.09 | 30.52 | 26.18 | 22.72 | 19.18 | 17.35 | 13.68 | 11.87 | 10.86 | 5.02 | 0.12 | -4.96 |
| EPS Diluted
| -31.14 | -14.94 | 3.45 | 1.94 | -7.9 | 11.09 | 30.52 | 26.18 | 22.72 | 19.18 | 17.35 | 13.68 | 11.87 | 10.86 | 5.02 | 0.12 | -4.96 |
| EBITDA
| -797.534 | 34.854 | 506.904 | 377.137 | 135.937 | 789.173 | 1,579.661 | 1,431.982 | 1,308.683 | 1,077.389 | 875.279 | 656.765 | 586.988 | 516.467 | 353.755 | 194.747 | 77.597 |
| EBITDA Ratio
| -0.116 | 0.005 | 0.091 | 0.099 | 0.044 | 0.154 | 0.278 | 0.293 | 0.308 | 0.287 | 0.271 | 0.248 | 0.273 | 0.284 | 0.224 | 0.192 | 0.074 |