SHEMAROO ENTERTAINMENT
|
SHEMAROO ENTERTAINMENT Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹557 Cr | ₹381 Cr | ₹311 Cr | ₹513 Cr | ₹568 Cr |
Broadcasting Revenue | - | - | - | - | - |
Advertising Revenue | ₹416 Cr | - | - | - | - |
License income | - | - | - | - | - |
Subscription income | - | - | - | - | - |
Income from content / Event Shows/ Films | ₹138 Cr | - | - | - | - |
Other Operational Income | ₹2.66 Cr | ₹381 Cr | ₹311 Cr | ₹513 Cr | ₹568 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹557 Cr | ₹381 Cr | ₹311 Cr | ₹513 Cr | ₹568 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-20 Cr | ₹15 Cr | ₹-17 Cr | ₹-111 Cr | ₹-73 Cr |
Raw Material Consumed | ₹272 Cr | ₹155 Cr | ₹162 Cr | ₹412 Cr | ₹353 Cr |
Opening Raw Materials | - | - | - | - | - |
Purchases Raw Materials | - | - | - | - | - |
Closing Raw Materials | - | - | - | - | - |
Other Direct Purchases / Brought in cost | ₹272 Cr | ₹155 Cr | ₹162 Cr | ₹412 Cr | ₹353 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹1.29 Cr | ₹1.00 Cr | ₹0.95 Cr | ₹1.75 Cr | ₹1.66 Cr |
Electricity & Power | ₹1.29 Cr | ₹1.00 Cr | ₹0.95 Cr | ₹1.75 Cr | ₹1.66 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹85 Cr | ₹68 Cr | ₹59 Cr | ₹67 Cr | ₹55 Cr |
Salaries, Wages & Bonus | ₹78 Cr | ₹64 Cr | ₹56 Cr | ₹63 Cr | ₹50 Cr |
Contributions to EPF & Pension Funds | ₹2.61 Cr | ₹2.16 Cr | ₹2.13 Cr | ₹2.46 Cr | ₹2.85 Cr |
Workmen and Staff Welfare Expenses | ₹2.34 Cr | ₹1.36 Cr | ₹0.99 Cr | ₹1.55 Cr | ₹2.19 Cr |
Other Employees Cost | ₹1.90 Cr | - | - | - | - |
Production Expenses | ₹133 Cr | ₹77 Cr | ₹68 Cr | ₹36 Cr | ₹42 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹131 Cr | ₹76 Cr | ₹67 Cr | ₹33 Cr | ₹38 Cr |
Program Production Expenses | - | - | - | - | - |
Telecasting Expenses | - | - | - | - | - |
Programs and Films rights | - | - | - | - | - |
Repairs and Maintenance | ₹2.17 Cr | ₹1.22 Cr | ₹1.10 Cr | ₹3.43 Cr | ₹4.44 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Production expenses | - | - | - | - | - |
General and Administration Expenses | ₹21 Cr | ₹15 Cr | ₹13 Cr | ₹23 Cr | ₹24 Cr |
Rent , Rates & Taxes | ₹0.97 Cr | ₹0.99 Cr | ₹0.75 Cr | ₹0.29 Cr | ₹0.34 Cr |
Insurance | ₹0.54 Cr | ₹0.50 Cr | ₹0.75 Cr | ₹0.66 Cr | ₹0.59 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹7.65 Cr | ₹7.15 Cr | ₹5.26 Cr | ₹7.00 Cr | ₹7.89 Cr |
Other Administration | ₹12 Cr | ₹6.18 Cr | ₹6.68 Cr | ₹15 Cr | ₹15 Cr |
Selling and Distribution Expenses | ₹15 Cr | ₹8.57 Cr | ₹6.29 Cr | ₹4.32 Cr | ₹5.31 Cr |
Advertisement & Sales Promotion | ₹0.64 Cr | ₹0.39 Cr | ₹0.23 Cr | ₹1.77 Cr | ₹2.05 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹14 Cr | ₹8.18 Cr | ₹6.06 Cr | ₹2.55 Cr | ₹3.26 Cr |
Miscellaneous Expenses | ₹0.73 Cr | ₹5.61 Cr | ₹5.77 Cr | ₹2.56 Cr | ₹2.08 Cr |
Bad debts /advances written off | ₹0.26 Cr | ₹0.68 Cr | ₹3.59 Cr | - | ₹0.14 Cr |
Provision for doubtful debts | - | ₹2.45 Cr | - | ₹0.05 Cr | - |
Losson disposal of fixed assets(net) | ₹0.15 Cr | ₹1.19 Cr | ₹0.01 Cr | - | - |
Losson foreign exchange fluctuations | - | - | ₹0.26 Cr | ₹0.01 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.32 Cr | ₹1.30 Cr | ₹1.92 Cr | ₹2.50 Cr | ₹1.94 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹509 Cr | ₹346 Cr | ₹299 Cr | ₹436 Cr | ₹410 Cr |
Operating Profit (Excl OI) | ₹47 Cr | ₹36 Cr | ₹13 Cr | ₹77 Cr | ₹158 Cr |
Other Income | ₹3.42 Cr | ₹1.88 Cr | ₹1.03 Cr | ₹2.97 Cr | ₹1.74 Cr |
Interest Received | ₹0.57 Cr | ₹0.75 Cr | ₹0.20 Cr | ₹0.87 Cr | ₹1.20 Cr |
Dividend Received | - | - | - | ₹0.01 Cr | ₹0.01 Cr |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.09 Cr | - | - | - | - |
Foreign Exchange Gains | ₹1.41 Cr | ₹0.34 Cr | ₹0.03 Cr | - | - |
Others | ₹1.35 Cr | ₹0.79 Cr | ₹0.80 Cr | ₹2.10 Cr | ₹0.53 Cr |
Operating Profit | ₹51 Cr | ₹38 Cr | ₹14 Cr | ₹80 Cr | ₹160 Cr |
Interest | ₹31 Cr | ₹26 Cr | ₹28 Cr | ₹24 Cr | ₹26 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹29 Cr | ₹25 Cr | ₹26 Cr | ₹23 Cr | ₹24 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.51 Cr | ₹1.28 Cr | ₹2.05 Cr | ₹1.10 Cr | ₹1.12 Cr |
Other Interest | ₹0.15 Cr | ₹0.08 Cr | ₹0.28 Cr | ₹0.58 Cr | ₹0.15 Cr |
PBDT | ₹20 Cr | ₹12 Cr | ₹-15 Cr | ₹55 Cr | ₹134 Cr |
Depreciation | ₹5.21 Cr | ₹6.63 Cr | ₹7.27 Cr | ₹7.51 Cr | ₹5.59 Cr |
Profit Before Taxation & Exceptional Items | ₹15 Cr | ₹5.18 Cr | ₹-22 Cr | ₹48 Cr | ₹128 Cr |
Exceptional Income / Expenses | - | - | - | ₹-6.17 Cr | - |
Profit Before Tax | ₹15 Cr | ₹5.18 Cr | ₹-22 Cr | ₹42 Cr | ₹128 Cr |
Provision for Tax | ₹5.27 Cr | ₹0.10 Cr | ₹-0.24 Cr | ₹11 Cr | ₹46 Cr |
Current Income Tax | ₹7.09 Cr | ₹0.13 Cr | ₹0.01 Cr | ₹12 Cr | ₹48 Cr |
Deferred Tax | ₹-2.83 Cr | ₹-1.46 Cr | ₹-0.24 Cr | ₹-1.32 Cr | ₹-0.38 Cr |
Other taxes | ₹1.01 Cr | ₹1.44 Cr | ₹0.00 Cr | ₹0.66 Cr | ₹-1.47 Cr |
Profit After Tax | ₹9.55 Cr | ₹5.08 Cr | ₹-22 Cr | ₹30 Cr | ₹83 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.19 Cr | ₹0.20 Cr | ₹0.40 Cr | ₹-0.05 Cr | ₹0.51 Cr |
Share of Associate | - | - | - | ₹-0.25 Cr | ₹-0.23 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹9.37 Cr | ₹5.27 Cr | ₹-21 Cr | ₹30 Cr | ₹83 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹388 Cr | ₹382 Cr | ₹404 Cr | ₹379 Cr | ₹301 Cr |
Appropriations | ₹397 Cr | ₹388 Cr | ₹382 Cr | ₹409 Cr | ₹384 Cr |
General Reserve | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹397 Cr | ₹388 Cr | ₹382 Cr | ₹409 Cr | ₹384 Cr |
Equity Dividend % | - | - | - | - | ₹16.50 |
Earnings Per Share | ₹3.45 | ₹1.94 | ₹-7.90 | ₹11.09 | ₹30.52 |
Adjusted EPS | ₹3.45 | ₹1.94 | ₹-7.90 | ₹11.09 | ₹30.52 |
Compare Income Statement 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