Let's break down SHEMAROO (SHEMAROO) — from its financial performance to how the market is valuing the stock.
SHEMAROO Revenue Trend
Revenue fell 2.6% year-over-year to ₹694 Cr in FY2025 for SHEMAROO.
A 7.9% CAGR over 10 years is middle-of-the-road. SHEMAROO's top line moved from ₹323 Cr to ₹694 Cr in that period.
A ₹694 Cr revenue base makes SHEMAROO a smaller name in the Indian media & entertainment sector.
| Year | Revenue | YoY % |
|---|---|---|
| FY2025 | ₹694 Cr | -2.6% |
| FY2024 | ₹712 Cr | +27.2% |
| FY2023 | ₹560 Cr | +46.1% |
| FY2022 | ₹383 Cr | +22.8% |
| FY2021 | ₹312 Cr | — |
View SHEMAROO's full 10-year revenue trend with CAGR analysis →
SHEMAROO Profitability
Looking at per-share numbers, diluted EPS was ₹-31.09 in FY2025 — down from ₹-14.94.
Is SHEMAROO Undervalued
Using the P/E Ratio methodology, the calculated intrinsic value comes to ₹191.
SHEMAROO shares are currently trading at ₹112.44.
Craytheon also calculates intrinsic value using the EPS Growth and DCF models. The full breakdown with assumptions is available in the detailed analysis.
| Model | Est. Fair Value | vs. Current Price |
|---|---|---|
| P/E Ratio | ₹191 | 69.8% upside to fair value |
| EPS Growth | Upgrade | Upgrade |
| DCF | Upgrade | Upgrade |
See all valuation models for SHEMAROO with detailed assumptions →
SHEMAROO Shareholding Pattern
An increase in promoter holding from 65.5% to 67.2% is a positive signal for the stock.
As of March 2026, FIIs own 0.0% of the company, the same as a year earlier.
DII holding has been steady at 0.0% — no change from the year-ago quarter.
| Quarter | Promoter | FII | DII | Public |
|---|---|---|---|---|
| Mar 2026 | 67.2% | 0.0% | 0.0% | 32.8% |
| Dec 2025 | 65.5% | 0.0% | 0.0% | 34.5% |
| Sep 2025 | 65.5% | 0.0% | 0.0% | 34.5% |
| Jun 2025 | 65.5% | 0.0% | 0.0% | 34.5% |
Track quarterly shareholding changes for SHEMAROO →
SHEMAROO Balance Sheet
Proportional view as of 3 Jun 2026. Hover blocks for details.
Assets
Liabilities & Equity
Total assets stood at ₹8.66B at the end of FY2025, down 15.3% from ₹10.22B a year earlier.
Inventories is the largest block at 65.6%, followed by Other Assets at 17.5% and Receivables at 12.2%.
Equity makes up 54.1% of liabilities and equity, with debt at 34.9% and operating liabilities at 11.0%. Over the year, debt is down 9.5% and equity is down 14.7%.
Balance sheet composition — FY 2025
| Category | Value |
|---|---|
| Cash & ST Investments | 11.75M |
| Receivables | 1.06B |
| Inventories | 5.68B |
| Property, Plant & Equipment | 382.92M |
| Investments | 1.49M |
| Intangibles & Goodwill | 8.48M |
| Other Assets | 1.51B |
| Category | Value |
|---|---|
| Equity | 4.69B |
| Short-term Debt | 2.95B |
| Long-term Debt | 73.55M |
| Trade Payables | 684.78M |
| Other Liabilities | 265.53M |
SHEMAROO Key Takeaways
What should investors take away from SHEMAROO's (SHEMAROO) latest numbers? Here's the summary.
Revenue of ₹694 Cr in FY2025, down 2.6% year-over-year.
Long-term revenue has been compounding at 7.9% annually over 10 years.
The company reported a net loss of ₹84.5 Cr in FY2025.
The P/E Ratio model implies 69.8% upside 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
Get the complete view of SHEMAROO on Craytheon — 10 years of financials, three valuation models, and institutional holding trends.