This analysis examines Eros International Media Limited (EROSMEDIA) through the lens of its financial statements, valuation metrics, and institutional ownership patterns.
Eros Media Revenue Trend
In FY2025, Eros International Media Limited posted revenue of ₹316 Cr, up 67.1% from ₹189 Cr a year earlier.
The 10-year revenue trajectory tells a worrying story: a 13.9% annual decline from ₹1,421 Cr to ₹316 Cr.
At ₹316 Cr in annual revenue, Eros International Media Limited is one of the smaller players in the media & entertainment space.
| Year | Revenue | YoY % |
|---|---|---|
| FY2025 | ₹316 Cr | +67.1% |
| FY2024 | ₹189 Cr | -75.0% |
| FY2023 | ₹757 Cr | +62.4% |
| FY2022 | ₹466 Cr | +77.8% |
| FY2021 | ₹262 Cr | — |
View Eros International Media Limited's full 10-year revenue trend with CAGR analysis →
Eros Media Profitability
Diluted EPS stood at ₹11.99 in FY2025, compared to ₹-43.37 in FY2024.
Is Eros Media Undervalued
Using the P/E Ratio methodology, the calculated intrinsic value comes to ₹7.
Eros International Media Limited shares are currently trading at ₹7.81.
Craytheon also calculates intrinsic value using the EPS Growth model. The full breakdown with assumptions is available in the detailed analysis.
| Model | Est. Fair Value | vs. Current Price |
|---|---|---|
| P/E Ratio | ₹7 | 16.3% downside to fair value |
| EPS Growth | Upgrade | Upgrade |
See all valuation models for Eros International Media Limited with detailed assumptions →
Eros Media Shareholding Pattern
At 16.2%, the promoter stake has been flat for the past 4 quarters.
No movement from FIIs — their 1.3% holding is unchanged year-over-year.
No movement from DIIs — their 0.0% holding is unchanged year-over-year.
| Quarter | Promoter | FII | DII | Public |
|---|---|---|---|---|
| Mar 2026 | 16.2% | 1.3% | 0.0% | 82.5% |
| Dec 2025 | 16.2% | 1.3% | 0.0% | 82.5% |
| Sep 2025 | 16.2% | 1.3% | 0.0% | 82.5% |
| Jun 2025 | 16.2% | 1.3% | 0.0% | 82.5% |
Track quarterly shareholding changes for Eros International Media Limited →
Eros Media Balance Sheet
Proportional view as of 30 Jun 2025. Hover blocks for details.
Assets
Liabilities & Equity
In FY2025, the total asset base came in at ₹17.34B, down 1.8% YoY from ₹17.65B.
Other Assets accounts for 65.5% of the total, ahead of Receivables (21.9%) and Intangibles & Goodwill (12.5%).
Capital structure: 44.2% equity, 6.4% debt, 49.4% operating liabilities. Over the year, debt is down 41.2% and equity is up 20.5%.
Balance sheet composition — FY 2025
| Category | Value |
|---|---|
| Cash & ST Investments | 16.20M |
| Receivables | 3.79B |
| Property, Plant & Equipment | 22.00M |
| Intangibles & Goodwill | 2.16B |
| Other Assets | 11.35B |
| Category | Value |
|---|---|
| Equity | 7.66B |
| Short-term Debt | 1.11B |
| Trade Payables | 4.41B |
| Other Liabilities | 4.15B |
Eros Media at a Glance
In summary, Eros International Media Limited (EROSMEDIA) presents the following picture for fundamental analysts.
Revenue of ₹316 Cr in FY2025, up 67.1% year-over-year.
Long-term revenue has been contracting at 13.9% annually over 10 years.
The company is profitable, with a net margin of 36.3% and net income of ₹115 Cr.
The P/E Ratio model implies 16.3% downside to fair value from the current price. The remaining two models are worth cross-checking before drawing a conclusion — sign up to see the full analysis.
Unlock Full Analysis
There's more to the story. Craytheon's full profile for Eros International Media Limited includes three valuation models, decade-long financials, and insider activity.