SHEMAROO ENTERTAINMENT
|
SHEMAROO ENTERTAINMENT Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr |
Equity - Authorised | ₹60 Cr | ₹60 Cr | ₹60 Cr | ₹30 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 | ₹3.31 Cr | ₹1.90 Cr | - | - | - |
Total Reserves | ₹523 Cr | ₹563 Cr | ₹555 Cr | ₹549 Cr | ₹570 Cr |
Securities Premium | ₹144 Cr | ₹143 Cr | ₹143 Cr | ₹143 Cr | ₹143 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹356 Cr | ₹397 Cr | ₹388 Cr | ₹382 Cr | ₹404 Cr |
General Reserves | ₹21 Cr | ₹21 Cr | ₹21 Cr | ₹21 Cr | ₹21 Cr |
Other Reserves | ₹1.16 Cr | ₹1.33 Cr | ₹2.46 Cr | ₹2.24 Cr | ₹1.43 Cr |
Reserve excluding Revaluation Reserve | ₹523 Cr | ₹563 Cr | ₹555 Cr | ₹549 Cr | ₹570 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹553 Cr | ₹592 Cr | ₹582 Cr | ₹576 Cr | ₹597 Cr |
Minority Interest | ₹-3.74 Cr | ₹-4.49 Cr | ₹-4.68 Cr | ₹-4.49 Cr | ₹-4.10 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹6.97 Cr | ₹13 Cr | ₹0.35 Cr | - | ₹0.53 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹12 Cr | ₹20 Cr | - | - | - |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-5.45 Cr | ₹-7.54 Cr | ₹0.35 Cr | - | ₹0.53 Cr |
Unsecured Loans | - | - | ₹11 Cr | ₹17 Cr | ₹23 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 | ₹28 Cr |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | - | - |
Other Unsecured Loan | - | - | ₹-6.23 Cr | ₹-5.75 Cr | ₹-4.99 Cr |
Deferred Tax Assets / Liabilities | ₹-11 Cr | ₹-2.78 Cr | ₹0.37 Cr | ₹1.83 Cr | ₹2.07 Cr |
Deferred Tax Assets | ₹13 Cr | ₹4.31 Cr | ₹0.79 Cr | ₹0.26 Cr | ₹0.57 Cr |
Deferred Tax Liability | ₹1.95 Cr | ₹1.53 Cr | ₹1.15 Cr | ₹2.09 Cr | ₹2.64 Cr |
Other Long Term Liabilities | ₹2.32 Cr | ₹2.36 Cr | ₹0.08 Cr | ₹0.14 Cr | ₹1.40 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹3.61 Cr | ₹2.04 Cr | ₹0.78 Cr | ₹1.08 Cr | ₹1.62 Cr |
Total Non-Current Liabilities | ₹1.54 Cr | ₹14 Cr | ₹13 Cr | ₹20 Cr | ₹29 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹107 Cr | ₹94 Cr | ₹49 Cr | ₹25 Cr | ₹49 Cr |
Sundry Creditors | ₹107 Cr | ₹94 Cr | ₹49 Cr | ₹25 Cr | ₹49 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹26 Cr | ₹38 Cr | ₹12 Cr | ₹12 Cr | ₹14 Cr |
Bank Overdraft / Short term credit | - | - | - | - | ₹0.08 Cr |
Advances received from customers | ₹8.96 Cr | ₹22 Cr | ₹1.14 Cr | ₹0.19 Cr | ₹0.05 Cr |
Interest Accrued But Not Due | ₹1.16 Cr | ₹0.89 Cr | ₹0.50 Cr | ₹1.08 Cr | ₹0.18 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹16 Cr | ₹15 Cr | ₹10 Cr | ₹10 Cr | ₹14 Cr |
Short Term Borrowings | ₹325 Cr | ₹300 Cr | ₹236 Cr | ₹245 Cr | ₹215 Cr |
Secured ST Loans repayable on Demands | ₹216 Cr | ₹158 Cr | ₹157 Cr | ₹163 Cr | ₹125 Cr |
Working Capital Loans- Sec | ₹216 Cr | ₹158 Cr | ₹157 Cr | ₹163 Cr | ₹125 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-107 Cr | ₹-16 Cr | ₹-77 Cr | ₹-81 Cr | ₹-34 Cr |
Short Term Provisions | ₹2.05 Cr | ₹1.61 Cr | ₹1.26 Cr | ₹2.23 Cr | ₹1.43 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | - | - | ₹0.12 Cr | - | - |
Provision for post retirement benefits | ₹0.42 Cr | ₹0.30 Cr | ₹0.19 Cr | ₹0.19 Cr | ₹0.22 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹1.63 Cr | ₹1.32 Cr | ₹0.95 Cr | ₹2.04 Cr | ₹1.21 Cr |
Total Current Liabilities | ₹460 Cr | ₹434 Cr | ₹299 Cr | ₹284 Cr | ₹280 Cr |
Total Liabilities | ₹1,011 Cr | ₹1,036 Cr | ₹889 Cr | ₹877 Cr | ₹902 Cr |
ASSETS | |||||
Gross Block | ₹108 Cr | ₹94 Cr | ₹76 Cr | ₹86 Cr | ₹86 Cr |
Less: Accumulated Depreciation | ₹63 Cr | ₹58 Cr | ₹54 Cr | ₹59 Cr | ₹52 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹44 Cr | ₹36 Cr | ₹22 Cr | ₹27 Cr | ₹34 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | - | ₹1.10 Cr | - | - | - |
Non Current Investments | ₹2.55 Cr | ₹2.55 Cr | ₹2.55 Cr | ₹2.55 Cr | ₹2.55 Cr |
Long Term Investment | ₹2.55 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 | ₹0.98 Cr | ₹1.71 Cr | ₹1.77 Cr | ₹1.49 Cr | ₹1.78 Cr |
Other Non Current Assets | ₹3.82 Cr | ₹0.28 Cr | ₹0.23 Cr | ₹1.03 Cr | ₹0.80 Cr |
Total Non-Current Assets | ₹52 Cr | ₹42 Cr | ₹27 Cr | ₹32 Cr | ₹39 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹682 Cr | ₹735 Cr | ₹715 Cr | ₹730 Cr | ₹714 Cr |
Raw Materials | - | - | - | - | - |
Work-in Progress | ₹2.63 Cr | ₹8.29 Cr | ₹3.05 Cr | ₹2.78 Cr | ₹3.58 Cr |
Finished Goods | - | - | - | - | - |
Packing Materials | - | - | - | - | - |
Stores  and Spare | - | - | - | - | - |
Other Inventory | ₹680 Cr | ₹726 Cr | ₹712 Cr | ₹728 Cr | ₹710 Cr |
Sundry Debtors | ₹145 Cr | ₹127 Cr | ₹57 Cr | ₹55 Cr | ₹105 Cr |
Debtors more than Six months | ₹9.78 Cr | ₹6.40 Cr | ₹4.40 Cr | ₹8.87 Cr | - |
Debtors Others | ₹141 Cr | ₹123 Cr | ₹55 Cr | ₹46 Cr | ₹105 Cr |
Cash and Bank | ₹0.24 Cr | ₹2.14 Cr | ₹8.31 Cr | ₹7.34 Cr | ₹1.07 Cr |
Cash in hand | ₹0.10 Cr | ₹0.08 Cr | ₹0.06 Cr | ₹0.06 Cr | ₹0.07 Cr |
Balances at Bank | ₹0.14 Cr | ₹2.05 Cr | ₹8.25 Cr | ₹7.28 Cr | ₹1.01 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹13 Cr | ₹15 Cr | ₹26 Cr | ₹23 Cr | ₹18 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹12 Cr | ₹14 Cr | ₹8.95 Cr | ₹5.84 Cr | ₹5.97 Cr |
Other current_assets | ₹1.22 Cr | ₹1.07 Cr | ₹17 Cr | ₹17 Cr | ₹12 Cr |
Short Term Loans and Advances | ₹118 Cr | ₹115 Cr | ₹56 Cr | ₹28 Cr | ₹25 Cr |
Advances recoverable in cash or in kind | ₹56 Cr | ₹31 Cr | ₹13 Cr | ₹3.04 Cr | ₹13 Cr |
Advance income tax and TDS | ₹43 Cr | ₹47 Cr | ₹42 Cr | ₹25 Cr | ₹11 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹19 Cr | ₹37 Cr | ₹0.58 Cr | ₹0.89 Cr | ₹0.92 Cr |
Total Current Assets | ₹959 Cr | ₹994 Cr | ₹862 Cr | ₹844 Cr | ₹862 Cr |
Net Current Assets (Including Current Investments) | ₹499 Cr | ₹560 Cr | ₹563 Cr | ₹560 Cr | ₹582 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹1,011 Cr | ₹1,036 Cr | ₹889 Cr | ₹877 Cr | ₹902 Cr |
Contingent Liabilities | ₹2.02 Cr | ₹1.69 Cr | ₹2.01 Cr | ₹2.47 Cr | ₹4.87 Cr |
Total Debt | ₹338 Cr | ₹321 Cr | ₹254 Cr | ₹268 Cr | ₹249 Cr |
Book Value | - | 217.06 | 214.04 | 212.01 | 219.62 |
Adjusted Book Value | 201.98 | 217.06 | 214.04 | 212.01 | 219.62 |
Compare Balance Sheet of peers of SHEMAROO ENTERTAINMENT
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHEMAROO ENTERTAINMENT | ₹438.8 Cr | 2.3% | 0.6% | 8.1% | Stock Analytics | |
PVR INOX | ₹14,397.1 Cr | 0.3% | -4.4% | -12.6% | Stock Analytics | |
TIPS INDUSTRIES | ₹10,852.9 Cr | -8.2% | 13.1% | 127.5% | Stock Analytics | |
SAREGAMA INDIA | ₹8,784.4 Cr | -6.9% | -10% | 20.1% | Stock Analytics | |
PRIME FOCUS | ₹3,739.3 Cr | -4.2% | -13.7% | 12.7% | Stock Analytics | |
MEDIA MATRIX WORLDWIDE | ₹2,136.4 Cr | -0.7% | -10.2% | -10.3% | Stock Analytics |
SHEMAROO ENTERTAINMENT Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHEMAROO ENTERTAINMENT | 2.3% |
0.6% |
8.1% |
SENSEX | 1.8% |
-2.5% |
19.9% |
You may also like the below Video Courses