SHEMAROO ENTER. LTD.
SHEMAROO · General/Diversified · NSE
₹103
Current Market Price
Fair Value (DCF)
₹291
Margin of Safety
+183.1%
Updated just now
YieldIQ Score
37/100
Piotroski F-Score
3/9
Economic Moat
None
Confidence
41%
ROE
—
Debt/Equity
0.79
WACC
11.1%
Market Cap
₹295 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
-2.3×
EBIT covers interest
Current Ratio
2.01×
Short-term liquidity
Asset Turnover
0.79×
Revenue per ₹ of assets
Revenue CAGR (3Y)
21.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹102.76
Bear case
₹114.92
MoS +10.6%
Base case
₹290.92
MoS +64.7%
Bull case
₹374.43
MoS +72.6%
Ratio Trends
SHEMAROO · last 4 annual periods
ROE
-18.1%
ROCE
-9.5%
Operating Margin
—
Debt / Equity
0.65×
PE
32.6×
EV / EBITDA
12.7×
Historical Financials
SHEMAROO · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹381 Cr | ₹557 Cr | ₹707 Cr | ₹685 Cr | +21.6% |
| EBITDA | ₹36.5 Cr | ₹49.2 Cr | ₹3.4 Cr | ₹-73.7 Cr | — |
| EBIT | — | — | — | — | — |
| PAT | ₹5.3 Cr | ₹9.4 Cr | ₹-40.7 Cr | ₹-85.0 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹44.1 Cr | ₹-17.2 Cr | ₹25.6 Cr | ₹75.2 Cr | +19.4% |
| CapEx | ₹-3.1 Cr | ₹-19.6 Cr | ₹-10.2 Cr | ₹-2.6 Cr | — |
| FCF | ₹41.0 Cr | ₹-36.8 Cr | ₹15.4 Cr | ₹72.5 Cr | +21.0% |
| Total Assets | ₹889 Cr | ₹1038 Cr | ₹1022 Cr | ₹866 Cr | -0.9% |
| Total Debt | ₹254 Cr | ₹321 Cr | ₹340 Cr | ₹304 Cr | +6.2% |
| Shareholders' Equity | ₹577 Cr | ₹587 Cr | ₹549 Cr | ₹469 Cr | -6.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SHEMAROO vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| CINELINE CINELINE | — | — | Pending | -12.3% | — |
| UFO UFO | — | — | Pending | 3.2% | — |
| NDLVENTURE NDLVENTURE | — | — | Pending | — | — |
| TIPSFILMS TIPSFILMS | — | — | Pending | -100.0% | — |
| DISHTV DISHTV | — | — | Pending | 15.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for SHEMAROO in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. SHEMAROO ENTER. LTD. (SHEMAROO.NS) trades at 102.76 vs a model fair value of 290.92, a gap of 183.1%. Piotroski F-score: 3/9. Moat label:...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SHEMAROO →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SHEMAROO →
Compare
Head-to-head with peers
Compare SHEMAROO side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SHEMAROONow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.