SHEMAROO ENTERTAINMENT
|
SHEMAROO ENTERTAINMENT Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr |
| Equity - Authorised | ₹60 Cr | ₹60 Cr | ₹60 Cr | ₹60 Cr | ₹30 Cr |
| Equity - Issued | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr |
| Equity Paid Up | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹3.50 Cr | ₹3.31 Cr | ₹1.90 Cr | - | - |
| Total Reserves | ₹441 Cr | ₹523 Cr | ₹563 Cr | ₹555 Cr | ₹549 Cr |
| Securities Premium | ₹146 Cr | ₹144 Cr | ₹143 Cr | ₹143 Cr | ₹143 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹272 Cr | ₹356 Cr | ₹397 Cr | ₹388 Cr | ₹382 Cr |
| General Reserves | ₹21 Cr | ₹21 Cr | ₹21 Cr | ₹21 Cr | ₹21 Cr |
| Other Reserves | ₹1.57 Cr | ₹1.16 Cr | ₹1.33 Cr | ₹2.46 Cr | ₹2.24 Cr |
| Reserve excluding Revaluation Reserve | ₹441 Cr | ₹523 Cr | ₹563 Cr | ₹555 Cr | ₹549 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹472 Cr | ₹553 Cr | ₹592 Cr | ₹582 Cr | ₹576 Cr |
| Minority Interest | ₹-3.25 Cr | ₹-3.74 Cr | ₹-4.49 Cr | ₹-4.68 Cr | ₹-4.49 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹5.70 Cr | ₹6.97 Cr | ₹13 Cr | ₹0.35 Cr | - |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹6.70 Cr | ₹12 Cr | ₹20 Cr | - | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-1.00 Cr | ₹-5.45 Cr | ₹-7.54 Cr | ₹0.35 Cr | - |
| Unsecured Loans | - | - | - | ₹11 Cr | ₹17 Cr |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | ₹17 Cr | ₹23 Cr |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | ₹-6.23 Cr | ₹-5.75 Cr |
| Deferred Tax Assets / Liabilities | ₹-42 Cr | ₹-11 Cr | ₹-2.78 Cr | ₹0.37 Cr | ₹1.83 Cr |
| Deferred Tax Assets | ₹44 Cr | ₹13 Cr | ₹4.31 Cr | ₹0.79 Cr | ₹0.26 Cr |
| Deferred Tax Liability | ₹2.02 Cr | ₹1.95 Cr | ₹1.53 Cr | ₹1.15 Cr | ₹2.09 Cr |
| Other Long Term Liabilities | ₹3.06 Cr | ₹2.32 Cr | ₹2.36 Cr | ₹0.08 Cr | ₹0.14 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹3.60 Cr | ₹3.61 Cr | ₹2.04 Cr | ₹0.78 Cr | ₹1.08 Cr |
| Total Non-Current Liabilities | ₹-30 Cr | ₹1.54 Cr | ₹14 Cr | ₹13 Cr | ₹20 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹68 Cr | ₹107 Cr | ₹94 Cr | ₹49 Cr | ₹25 Cr |
| Sundry Creditors | ₹68 Cr | ₹107 Cr | ₹94 Cr | ₹49 Cr | ₹25 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹20 Cr | ₹26 Cr | ₹38 Cr | ₹12 Cr | ₹12 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹9.02 Cr | ₹8.96 Cr | ₹22 Cr | ₹1.14 Cr | ₹0.19 Cr |
| Interest Accrued But Not Due | ₹0.48 Cr | ₹1.16 Cr | ₹0.89 Cr | ₹0.50 Cr | ₹1.08 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹10 Cr | ₹16 Cr | ₹15 Cr | ₹10 Cr | ₹10 Cr |
| Short Term Borrowings | ₹295 Cr | ₹325 Cr | ₹300 Cr | ₹236 Cr | ₹245 Cr |
| Secured ST Loans repayable on Demands | ₹127 Cr | ₹154 Cr | ₹158 Cr | ₹157 Cr | ₹163 Cr |
| Working Capital Loans- Sec | ₹127 Cr | ₹154 Cr | ₹158 Cr | ₹157 Cr | ₹163 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹41 Cr | ₹16 Cr | ₹-16 Cr | ₹-77 Cr | ₹-81 Cr |
| Short Term Provisions | ₹2.32 Cr | ₹2.05 Cr | ₹1.61 Cr | ₹1.26 Cr | ₹2.23 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | ₹0.12 Cr | - |
| Provision for post retirement benefits | ₹0.40 Cr | ₹0.42 Cr | ₹0.30 Cr | ₹0.19 Cr | ₹0.19 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹1.92 Cr | ₹1.63 Cr | ₹1.32 Cr | ₹0.95 Cr | ₹2.04 Cr |
| Total Current Liabilities | ₹385 Cr | ₹460 Cr | ₹434 Cr | ₹299 Cr | ₹284 Cr |
| Total Liabilities | ₹824 Cr | ₹1,011 Cr | ₹1,036 Cr | ₹889 Cr | ₹877 Cr |
| ASSETS | |||||
| Gross Block | ₹110 Cr | ₹108 Cr | ₹94 Cr | ₹76 Cr | ₹86 Cr |
| Less: Accumulated Depreciation | ₹69 Cr | ₹63 Cr | ₹58 Cr | ₹54 Cr | ₹59 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹41 Cr | ₹44 Cr | ₹36 Cr | ₹22 Cr | ₹27 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | - | - | ₹1.10 Cr | - | - |
| Non Current Investments | ₹0.15 Cr | ₹2.55 Cr | ₹2.55 Cr | ₹2.55 Cr | ₹2.55 Cr |
| Long Term Investment | ₹0.15 Cr | ₹2.55 Cr | ₹2.55 Cr | ₹2.55 Cr | ₹2.55 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹2.55 Cr | ₹2.55 Cr | ₹2.55 Cr | ₹2.55 Cr | ₹2.55 Cr |
| Long Term Loans & Advances | ₹4.66 Cr | ₹0.98 Cr | ₹1.71 Cr | ₹1.77 Cr | ₹1.49 Cr |
| Other Non Current Assets | ₹5.42 Cr | ₹3.82 Cr | ₹0.28 Cr | ₹0.23 Cr | ₹1.03 Cr |
| Total Non-Current Assets | ₹52 Cr | ₹52 Cr | ₹42 Cr | ₹27 Cr | ₹32 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹568 Cr | ₹682 Cr | ₹735 Cr | ₹715 Cr | ₹730 Cr |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | ₹4.28 Cr | ₹2.63 Cr | ₹8.29 Cr | ₹3.05 Cr | ₹2.78 Cr |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | ₹564 Cr | ₹680 Cr | ₹726 Cr | ₹712 Cr | ₹728 Cr |
| Sundry Debtors | ₹106 Cr | ₹145 Cr | ₹127 Cr | ₹57 Cr | ₹55 Cr |
| Debtors more than Six months | ₹6.72 Cr | ₹9.78 Cr | ₹6.40 Cr | ₹4.40 Cr | ₹8.87 Cr |
| Debtors Others | ₹103 Cr | ₹141 Cr | ₹123 Cr | ₹55 Cr | ₹46 Cr |
| Cash and Bank | ₹2.52 Cr | ₹0.24 Cr | ₹2.14 Cr | ₹8.31 Cr | ₹7.34 Cr |
| Cash in hand | ₹0.14 Cr | ₹0.10 Cr | ₹0.08 Cr | ₹0.06 Cr | ₹0.06 Cr |
| Balances at Bank | ₹2.38 Cr | ₹0.14 Cr | ₹2.05 Cr | ₹8.25 Cr | ₹7.28 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹15 Cr | ₹13 Cr | ₹15 Cr | ₹9.05 Cr | ₹23 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹14 Cr | ₹12 Cr | ₹14 Cr | ₹8.95 Cr | ₹5.84 Cr |
| Other current_assets | ₹0.66 Cr | ₹1.22 Cr | ₹1.07 Cr | ₹0.10 Cr | ₹17 Cr |
| Short Term Loans and Advances | ₹81 Cr | ₹118 Cr | ₹115 Cr | ₹73 Cr | ₹28 Cr |
| Advances recoverable in cash or in kind | ₹48 Cr | ₹56 Cr | ₹31 Cr | ₹13 Cr | ₹3.04 Cr |
| Advance income tax and TDS | ₹15 Cr | ₹43 Cr | ₹47 Cr | ₹42 Cr | ₹25 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹18 Cr | ₹19 Cr | ₹37 Cr | ₹18 Cr | ₹0.89 Cr |
| Total Current Assets | ₹773 Cr | ₹959 Cr | ₹994 Cr | ₹862 Cr | ₹844 Cr |
| Net Current Assets (Including Current Investments) | ₹387 Cr | ₹499 Cr | ₹560 Cr | ₹563 Cr | ₹560 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹824 Cr | ₹1,011 Cr | ₹1,036 Cr | ₹889 Cr | ₹877 Cr |
| Contingent Liabilities | ₹192 Cr | ₹2.02 Cr | ₹1.69 Cr | ₹2.01 Cr | ₹2.47 Cr |
| Total Debt | ₹302 Cr | ₹338 Cr | ₹321 Cr | ₹254 Cr | ₹268 Cr |
| Book Value | 171.40 | 201.98 | 217.06 | 214.04 | 212.01 |
| Adjusted Book Value | 171.40 | 201.98 | 217.06 | 214.04 | 212.01 |
Compare Balance Sheet of peers of SHEMAROO ENTERTAINMENT
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SHEMAROO ENTERTAINMENT | ₹304.9 Cr | -1.6% | -0.9% | -28.2% | Stock Analytics | |
| PRIME FOCUS | ₹12,947.4 Cr | -2.8% | -3% | 33.2% | Stock Analytics | |
| PVR INOX | ₹10,597.2 Cr | -3% | -6.6% | -25.8% | Stock Analytics | |
| SAREGAMA INDIA | ₹7,159.0 Cr | -6.4% | -18% | -19.9% | Stock Analytics | |
| TIPS MUSIC | ₹6,396.7 Cr | 2.1% | -5.6% | -44% | Stock Analytics | |
| MEDIA MATRIX WORLDWIDE | ₹1,321.9 Cr | 2.7% | 4.9% | -38.3% | Stock Analytics | |
SHEMAROO ENTERTAINMENT Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SHEMAROO ENTERTAINMENT | -1.6% |
-0.9% |
-28.2% |
| SENSEX | -0.1% |
0.6% |
9.8% |
You may also like the below Video Courses