Eros International Media Ltd

₹ 14.8 -1.40%

21 Nov - close price

About

Incorporated in 1994, Eros International Media Ltd is in the business of film production, exploitation and distribution^[1]

Key Points

Business Overview:^[1]^[2]^[3]
EIML deals in home entertainment distribution in the domestic market. It deals in Indian film entertainment industry on a vertically integrated studio model controlling content, where it co-produce, acquire and distribute Indian language films in multiple formats worldwide including; theatrical, television syndication & digital platforms, etc.

Website BSE NSE - BZ

Market Cap ₹ 143 Cr.
Current Price ₹ 14.8
High / Low ₹ 29.4 / 14.3
Stock P/E
Book Value ₹ 0.20
Dividend Yield 0.00 %
ROCE -7.77 %
ROE -71.7 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has reduced debt.

Cons

Stock is trading at 73.0 times its book value
Company has low interest coverage ratio.
The company has delivered a poor sales growth of -9.50% over past five years.
Promoter holding is low: 16.2%
Company has a low return on equity of -42.0% over last 3 years.
Contingent liabilities of Rs.466 Cr.
Company has high debtors of 614 days.
Company's cost of borrowing seems high
Promoter holding has decreased over last 3 years: -45.9%

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Entertainment Industry: Entertainment / Electronic Media Software

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
	59	101	19	28	108	65	21	19	5	385	6	36	3
	60	189	37	57	46	55	51	51	24	366	80	53	51
Operating Profit	-1	-88	-18	-29	61	10	-30	-32	-19	18	-74	-17	-48
OPM %	-1%	-86%	-95%	-106%	57%	15%	-145%	-169%	-366%	5%	-1,257%	-48%	-1,493%
	7	19	7	28	-1	5	17	7	4	-6	3	4	13
Interest	29	25	25	6	13	12	15	16	19	20	11	5	7
Depreciation	2	1	1	1	1	1	1	1	1	1	0	-0	0
Profit before tax	-25	-95	-37	-8	47	2	-28	-42	-35	-8	-81	-18	-42
Tax %	0%	12%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	6%
	-25	-106	-37	-8	47	2	-28	-42	-35	-8	-81	-18	-45
EPS in Rs	-2.59	-11.04	-3.88	-0.88	4.92	0.22	-2.94	-4.38	-3.63	-0.87	-8.48	-1.91	-4.66
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
	802	925	857	1,072	1,179	1,146	708	836	669	244	219	430	429
	631	739	637	848	972	896	507	649	745	356	195	492	550
Operating Profit	171	186	220	224	206	250	201	187	-76	-111	24	-63	-120
OPM %	21%	20%	26%	21%	18%	22%	28%	22%	-11%	-45%	11%	-15%	-28%
	26	8	7	20	13	18	21	34	-1,223	68	39	22	14
Interest	20	9	38	40	34	52	75	79	71	109	56	70	42
Depreciation	4	6	5	7	5	5	6	5	8	6	3	2	1
Profit before tax	173	179	185	198	181	211	140	137	-1,378	-158	4	-113	-150
Tax %	36%	35%	39%	37%	38%	38%	45%	36%	-16%	7%	0%	0%
	110	117	114	124	113	130	77	87	-1,161	-170	4	-113	-153
EPS in Rs	11.97	12.74	12.36	13.42	12.03	13.89	8.11	9.15	-121.38	-17.72	0.38	-11.81	-15.92
Dividend Payout %	0%	12%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	-7%
5 Years:	-10%
3 Years:	-14%
TTM:	292%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	-48%

Stock Price CAGR
10 Years:	-27%
5 Years:	-1%
3 Years:	-6%
1 Year:	-24%

Return on Equity
10 Years:	6%
5 Years:	-2%
3 Years:	-42%
Last Year:	-72%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Sep 2023
Equity Capital	92	92	92	92	94	94	95	96	96	96	96	96	96
Reserves	578	684	801	937	1,111	1,257	1,347	1,443	284	115	119	6	-94
	366	403	434	472	362	636	708	607	581	582	547	254	175
	361	299	351	624	844	618	684	911	574	542	571	886	885
Total Liabilities	1,397	1,478	1,678	2,125	2,411	2,605	2,834	3,056	1,534	1,336	1,333	1,242	1,062
	435	610	714	865	2,048	2,127	2,185	2,149	811	696	532	354	263
CWIP	405	408	468	778	13	1	14	37	59	3	3	0	0
Investments	64	21	20	20	73	68	55	48	45	45	45	45	45
	493	440	475	462	278	409	580	822	619	592	752	843	754
Total Assets	1,397	1,478	1,678	2,125	2,411	2,605	2,834	3,056	1,534	1,336	1,333	1,242	1,062

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
	354	416	545	761	1,004	231	259	428	127	209	99	414
	-594	-524	-460	-889	-852	-470	-262	-259	-4	-100	-2	8
	184	19	7	13	-162	224	6	-170	-125	-102	-104	-348
Net Cash Flow	-57	-90	91	-115	-10	-16	3	-1	-2	8	-7	75

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Debtor Days	59	60	74	78	43	84	227	291	287	688	1,040	614
Inventory Days
Days Payable
Cash Conversion Cycle	59	60	74	78	43	84	227	291	287	688	1,040	614
Working Capital Days	-48	15	11	-51	-172	-47	-3	8	-41	217	634	192
ROCE %	21%	17%	18%	17%	14%	15%	10%	10%	-2%	-6%	8%	-8%

Shareholding Pattern

Numbers in percentages

	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
	60.90%	49.00%	48.07%	48.07%	48.07%	48.07%	48.05%	16.26%	16.26%	16.26%	16.26%	16.26%
	7.92%	7.91%	8.07%	8.22%	6.58%	5.83%	2.34%	2.39%	2.24%	2.06%	1.57%	1.59%
	0.01%	0.01%	0.01%	0.01%	0.01%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	31.17%	43.08%	43.85%	43.70%	45.34%	46.10%	49.61%	81.34%	81.49%	81.67%	82.17%	82.16%
No. of Shareholders	59,752	68,657	68,988	62,776	64,023	61,555	61,616	59,145	60,319	61,270	64,043	65,994

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	73.34%	60.14%	62.39%	62.31%	62.15%	48.07%	16.26%	16.26%
	10.94%	4.98%	6.14%	0.42%	11.30%	8.22%	2.39%	1.59%
	0.11%	0.48%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0.00%	0.00%	0.00%	0.00%	0.01%	0.01%	0.00%	0.00%
	15.62%	34.40%	31.48%	37.27%	26.53%	43.70%	81.34%	82.16%
No. of Shareholders	37,669	47,513	50,154	54,510	55,172	62,776	59,145	65,994

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Eros International Media Ltd

Eros International Media Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings

Concalls