Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹277Cr
Entertainment - Content Providers
Rev Gr TTM
Revenue Growth TTM
-4.68%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

SHEMAROO
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 75.8 | 59.9 | 35.7 | 4.3 | 20.9 | 0.6 | -18.5 | 5.4 | 2.7 | -9.6 | -11.5 | -2.2 |
| 148 | 146 | 182 | 174 | 206 | 168 | 189 | 207 | 202 | 195 | 198 | 228 |
Operating Profit Operating ProfitCr |
| 10.3 | 5.1 | 8.7 | -11.3 | -3.8 | -8.7 | -16.3 | -25.7 | 1.1 | -39.8 | -38.2 | -41.9 |
Other Income Other IncomeCr | 0 | 1 | 1 | 2 | 1 | 1 | 1 | 3 | 4 | 4 | 0 | 1 |
Interest Expense Interest ExpenseCr | 8 | 9 | 9 | 9 | 9 | 9 | 8 | 10 | 10 | 8 | 7 | 8 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 |
| 7 | -2 | 7 | -26 | -17 | -23 | -36 | -51 | -5 | -61 | -63 | -76 |
| 3 | 0 | 2 | 4 | -3 | -6 | -10 | -14 | 0 | -15 | -17 | -21 |
|
Growth YoY PAT Growth YoY% | 165.7 | -339.5 | 58.0 | -3,054.4 | -399.1 | -1,556.3 | -575.8 | -20.1 | 64.4 | -168.2 | -75.6 | -50.3 |
| 2.8 | -0.7 | 2.7 | -19.5 | -7.0 | -11.1 | -16.0 | -22.2 | -2.4 | -32.8 | -31.8 | -34.2 |
| 1.8 | -0.5 | 1.8 | -11.0 | -5.3 | -6.3 | -9.6 | -13.3 | -1.9 | -16.8 | -16.6 | -20.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 22.2 | 15.9 | 13.5 | 14.9 | 16.1 | -9.6 | -39.4 | 22.6 | 46.0 | 27.1 | -3.1 | -5.4 |
| 237 | 267 | 298 | 346 | 410 | 436 | 299 | 346 | 509 | 707 | 765 | 823 |
Operating Profit Operating ProfitCr |
| 26.9 | 28.7 | 30.1 | 29.1 | 27.8 | 15.0 | 4.0 | 9.4 | 8.5 | 0.0 | -11.6 | -27.1 |
Other Income Other IncomeCr | 1 | 2 | 3 | 1 | 2 | -3 | 1 | 2 | 3 | 5 | 8 | 9 |
Interest Expense Interest ExpenseCr | 21 | 23 | 32 | 31 | 26 | 24 | 28 | 26 | 31 | 36 | 37 | 32 |
Depreciation DepreciationCr | 4 | 4 | 4 | 5 | 6 | 8 | 7 | 7 | 5 | 6 | 6 | 6 |
| 63 | 83 | 94 | 108 | 128 | 42 | -22 | 5 | 15 | -37 | -114 | -204 |
| 22 | 31 | 34 | 37 | 46 | 11 | 0 | 0 | 5 | 3 | -30 | -53 |
|
| 51.9 | 26.7 | 15.3 | 18.8 | 16.0 | -63.2 | -171.9 | 123.2 | 88.2 | -517.9 | -111.6 | -78.9 |
| 12.7 | 13.9 | 14.1 | 14.6 | 14.6 | 5.9 | -7.0 | 1.3 | 1.7 | -5.6 | -12.3 | -23.3 |
| 17.4 | 19.2 | 22.6 | 26.2 | 30.5 | 11.1 | -7.9 | 1.9 | 3.5 | -14.9 | -31.1 | -55.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 |
| 290 | 338 | 399 | 466 | 545 | 570 | 549 | 555 | 565 | 526 | 444 | 354 |
Current Liabilities Current LiabilitiesCr | 163 | 218 | 337 | 234 | 256 | 280 | 284 | 299 | 434 | 460 | 385 | 392 |
Non Current Liabilities Non Current LiabilitiesCr | 8 | 30 | 21 | 7 | 7 | 29 | 20 | 13 | 17 | 13 | 12 | 16 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 435 | 564 | 728 | 688 | 790 | 862 | 844 | 862 | 994 | 959 | 773 | 657 |
Non Current Assets Non Current AssetsCr | 53 | 48 | 53 | 43 | 40 | 39 | 32 | 27 | 44 | 63 | 94 | 129 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -30 | -49 | -58 | 133 | 32 | -8 | 10 | 44 | -17 | 26 | 75 |
Investing Cash Flow Investing Cash FlowCr | -9 | -4 | -4 | -14 | -3 | -6 | -1 | -2 | -19 | -7 | -1 |
Financing Cash Flow Financing Cash FlowCr | 41 | 53 | 62 | -119 | -29 | 13 | -9 | -41 | 36 | -19 | -73 |
|
Free Cash Flow Free Cash FlowCr | -32 | -55 | -66 | 129 | 28 | -15 | 9 | 41 | -37 | 15 | 73 |
| -73.7 | -95.1 | -96.9 | 186.0 | 38.7 | -24.8 | -46.4 | 869.7 | -180.4 | -64.1 | -89.0 |
CFO To EBITDA CFO To EBITDA% | -34.8 | -45.9 | -45.4 | 93.0 | 20.2 | -9.8 | 80.8 | 123.2 | -36.5 | -9,941.0 | -94.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 499 | 808 | 1,027 | 1,402 | 1,087 | 137 | 178 | 368 | 289 | 389 | 251 |
Price To Earnings Price To Earnings | 12.4 | 15.7 | 16.6 | 19.7 | 13.1 | 4.5 | 0.0 | 69.7 | 30.8 | 0.0 | 0.0 |
Price To Sales Price To Sales | 1.5 | 2.1 | 2.4 | 2.9 | 1.9 | 0.3 | 0.6 | 1.0 | 0.5 | 0.6 | 0.4 |
Price To Book Price To Book | 1.6 | 2.2 | 2.4 | 2.8 | 1.9 | 0.2 | 0.3 | 0.6 | 0.5 | 0.7 | 0.5 |
| 6.9 | 9.1 | 10.1 | 11.2 | 8.1 | 4.9 | 34.5 | 16.9 | 12.7 | -2,807.4 | -6.9 |
Profitability Ratios Profitability Ratios |
| 42.6 | 49.5 | 42.7 | 100.0 | 100.0 | 100.0 | 100.0 | 35.4 | 31.0 | 26.5 | 15.5 |
| 26.9 | 28.7 | 30.1 | 29.1 | 27.8 | 15.0 | 4.0 | 9.4 | 8.5 | 0.0 | -11.6 |
| 12.7 | 13.9 | 14.1 | 14.6 | 14.6 | 5.9 | -7.0 | 1.3 | 1.7 | -5.6 | -12.3 |
| 20.0 | 19.5 | 18.3 | 20.4 | 20.0 | 7.9 | 0.8 | 3.8 | 5.0 | -0.1 | -10.0 |
| 12.9 | 14.3 | 14.1 | 14.4 | 14.5 | 5.1 | -3.8 | 0.9 | 1.6 | -7.2 | -17.9 |
| 8.4 | 8.5 | 7.7 | 9.7 | 10.0 | 3.4 | -2.5 | 0.6 | 0.9 | -3.9 | -9.8 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Shemaroo Entertainment Ltd (SEL), established in 1962 as a book library, has evolved into one of India’s leading content aggregation, production, and distribution powerhouses. Headquartered in Mumbai, the company employs over 550 people and operates across multiple verticals — including television broadcasting, over-the-top (OTT) streaming, YouTube partnerships, devotional devices, and digital innovation. With a strategic shift toward direct-to-consumer (B2C) offerings, Shemaroo has successfully transformed from a traditional content distributor to a modern media brand with digital-first and future-ready initiatives.
---
### **Core Business Model & Strategy**
- **IP Ownership Focus**: Shemaroo emphasizes owning intellectual property rights (IPR) rather than offering outsourced creative services (e.g., VFX or animation), outsourcing such production needs externally.
- **Content-Centric Monetization**: The company monetizes its extensive library across B2B, B2C, and B2B2C models through licensing, advertising, subscriptions, and pay-per-view.
- **Dual Strategy**: Balances low-risk monetization (after initial box office performance) by focusing on second-window rights (broadcast, OTT) while investing in high-potential digital and immersive experiences.
---
### **Content Library & Distribution Reach**
- **Extensive Catalog**: Owns one of India’s largest content libraries, with over **2,717 film titles** (1,094 Hindi + 1,623 regional) and more than **4,000 total titles**, including devotional, kids', and lifestyle content.
- **Genre & Language Diversity**: Strong presence in **Hindi, Gujarati, Marathi, Punjabi, and Bengali**, catering to pan-India and diasporic audiences.
- **Distribution Ecosystem**:
- **Linear TV**: Operates four free-to-air (FTA) satellite channels.
- **Digital Platforms**: Syndicates to **Netflix, Amazon Prime, JioCinema, Disney+ Hotstar, MX Player, Tata Play Binge**, and global platforms like **STARZPLAY, IVI Russia, ANTV, Etisalat**.
- **In-flight Entertainment**: Content available on **100+ global airlines** including Emirates, Qatar Airways, Singapore Airlines.
- **YouTube**: One of India’s top YouTube partners with **200+ million cumulative subscribers** across 50+ channels; ‘Shemaroo FilmiGaane’ ranks among the **top 25 most-subscribed global YouTube channels**.
---
### **Broadcasting Business (B2C & Advertising)**
Shemaroo operates **four television channels**:
1. **Shemaroo TV** – Hindi General Entertainment Channel (GEC)
2. **Shemaroo Umang** – Hindi GEC targeting women and family-centric audiences
3. **Chumbak TV** – Youth-focused channel with animation, comedy, and new-age content
4. **Shemaroo MarathiBana** – Dedicated Marathi movie channel
- **Viewership Performance (as of 2025)**:
- Hindi GEC share: **>7.6%** (up from 2% within three years of launch)
- Marathi genre share: **9%** based on Pay GRPs
- **Addressable Advertising Markets**:
- Hindi GEC: **INR 8,500–9,500 crore**
- Marathi GEC: **INR 1,600–1,800 crore**
- **Growth Strategy**: Leveraging FTA platforms (e.g., DD FreeDish), expanding into ad-free subscription services via Tata Sky, Airtel TV, Dish TV, and DTH platforms.
---
### **ShemarooMe – Digital & OTT (B2C Growth Engine)**
Launched in **2019**, ShemarooMe is a hybrid OTT platform combining **SVOD (subscription)** and **AVOD (ad-supported)** models.
#### **Key Highlights (FY25–FY26)**
- **Global Availability**: Present in over **150 countries**, launched in **Malaysia (via UMobile)** and expanding via telco partnerships (e.g., Etisalat, du, Zain).
- **Downloads**: Over **15 million** across platforms (up from 10M in 2023).
- **Device Integration**: Available on **Android TV, Apple TV, Fire TV, Roku, Mi TV, Sony Bravia**.
- **B2B2C Partnerships**: Collaborations with **Jio, Airtel, Flipkart, ixigo, Zeasn (smart TVs)**, and Telkom Malaysia.
- **Content Growth**: Adds **one new title weekly**, especially on regional platforms.
#### **ShemarooMe Gujarati (Dedicated OTT Service)**
- Launched in **2021**, repositioned as the **leading OTT destination for Gujarati entertainment**.
- Offers **movies, web series, and nataks (plays)** — including **direct-to-OTT releases**.
- **Target Market**: 13–15 million Gujarati-speaking internet households (India and diaspora).
- **Recent Releases (FY26)**:
- **Q2 FY26 (Nov 2025)**: 8 new titles including *Mithada Mehmam*, *Sanghavi & Sons*, Hindi dubs of *Jhamkudi* and *Unfiltered Naari*.
- **Q1 FY26 (Jul 2025)**: Premieres of *Umbarro*, *All The Best Pandya*, Hindi-dubbed *Hellaro*.
- **Q3 FY25 (Jan 2025)**: Digital premieres of *Jhamkudi* (highest-grossing Gujarati film of 2024), *Raado*, *Udan Chhoo*; original web series *Santakukdi*.
- **Q2 FY25 (Oct 2024)**: Releases like *BachuBhai*, *Kamthaan*, *Goti Soda 5*.
---
### **Digital Revenue & Transformation**
- **Digital Revenue Contribution**:
- FY18: **27%**
- FY23: **40%**
- 9M FY25: **40%**
- **Key Drivers**:
- Launch of B2C ventures: **TV channels & OTT app**
- Strategic expansion into **FAST (Free Ad-Supported TV) channels** on U.S. platforms (Sling, Plex)
- High engagement on **YouTube (3B+ monthly views, 100M+ daily viewers)**
- **Shemaroo FilmiGaane**: Surpassed **70 million YouTube subscribers** in 2025; ranked **24th most-subscribed globally**
---
### **Innovation & Future Initiatives**
- **Web3 & Metaverse**:
- Acquired a Web3-tech entity in **Dec 2024**.
- Launched **ShemarooVerse**, integrated with **AI and blockchain**, hosted on a **Dubai-based entity** to leverage favorable regulations.
- Piloting immersive experiences with **Meta and JioDive VR**; launched *Jab We Met* as a **digital collectible and gaming experience** on Sandbox-BharatBox.
- Viewed as “future-ready” despite no immediate revenue model, mirroring early YouTube adoption.
---
### **Management & Leadership**
- **Managing Director**: **Raman Hirji Maroo** (30+ years in entertainment), with deep industry networks across producers and broadcasters.
- **Executive Leadership**: Professional team with expertise in media, technology, and digital transformation.
- **Strategic Vision**: Focus on operational efficiency, debt reduction (**Rs. 100 crore target over FY25–26**), and scalable consumer engagement.
---
### **Challenges & Competitive Landscape**
- **Intense Competition**: Pressure from digital platforms (OTT, YouTube) is driving up content acquisition costs and compressing **medium-term profit margins**.
- **Regulatory & Market Risks**: Dependence on telco bundling, platform algorithms, and content rights renewals.
- **Opportunities**:
- Underserved regional markets (e.g., Gujarati, Marathi)
- “TV dark” regions (households without TV access)
- Web3 adoption, international diaspora expansion
---
### **Recent Milestones (2024–2025)**
| Date | Key Achievement |
|------|-----------------|
| Dec 2024 | Acquisition in Web3 space; Dubai entity for blockchain-based entertainment |
| Oct 2024 | ShemarooMe launch in Malaysia via UMobile partnership |
| Aug 2024 | Named among **Top 25 Game-Changing Companies** by *Indiantelevision.com* |
| Aug 2024 | Launched **Chumbak TV** targeting youth; 8 original shows launched |
| Jan 2025 | Debt reduction plan: **Rs. 23.2 crore spent in H1**, full-year target ~Rs. 60 crore |
| Mar 2025 | Deiveegam – **Tamil devotional DTH channel** launched on Tata Play |
---