TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 1.6B
Gross Profit 906.0M 57.81%
Operating Income 413.0M 26.36%
Net Income 121.7M 7.76%

Balance Sheet Metrics

Total Assets 11.9B
Total Liabilities 4.2B
Shareholders Equity 7.8B
Debt to Equity 0.53

Cash Flow Metrics

Revenue & Profitability Trend

Entertainment Income Statement From 2021 to 2025

Metric20252024202320222021
Revenue i5.4B5.2B5.0B3.2B2.7B
Cost of Goods Sold i2.0B1.5B2.5B920.3M961.3M
Gross Profit i3.4B3.7B2.5B2.3B1.7B
Gross Margin % i63.6%71.1%50.3%72.2%64.3%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i-518.0M865.3M286.4M205.5M
Other Operating Expenses i1.3B574.5M582.5M1.6B440.5M
Total Operating Expenses i1.3B1.1B1.4B1.9B646.0M
Operating Income i288.1M281.7M-1.7B-413.6M-813.9M
Operating Margin % i5.3%5.4%-34.7%-13.0%-30.2%
Non-Operating Items
Interest Income i-71.4M40.5M19.3M9.2M
Interest Expense i141.4M153.8M174.9M173.3M189.1M
Other Non-Operating Income-----
Pre-tax Income i190.2M397.1M-1.7B-418.8M-1.5B
Income Tax i70.7M67.2M-45.0M-87.7M-440.8M
Effective Tax Rate % i37.2%16.9%0.0%0.0%0.0%
Net Income i119.5M329.8M-1.6B-362.1M-1.1B
Net Margin % i2.2%6.3%-32.7%-11.4%-41.0%
Key Metrics
EBITDA i1.2B1.2B-743.1M663.9M203.4M
EPS (Basic) i₹2.42₹6.81₹-34.58₹-7.60₹-23.18
EPS (Diluted) i₹2.42₹6.81₹-34.58₹-7.60₹-23.18
Basic Shares Outstanding i4767041547670415476704154767041547670415
Diluted Shares Outstanding i4767041547670415476704154767041547670415

Income Statement Trend

Entertainment Balance Sheet From 2021 to 2025

Metric20252024202320222021
Assets
Current Assets
Cash & Equivalents i189.5M236.1M237.6M119.0M104.6M
Short-term Investments i3.0B3.1B2.8B2.2B2.2B
Accounts Receivable i1.7B1.8B1.5B1.3B1.1B
Inventory i-----
Other Current Assets452.1M4.2M2.5M2.5M2.5M
Total Current Assets i5.3B6.0B4.8B3.8B3.7B
Non-Current Assets
Property, Plant & Equipment i1.8B9.0K1.4M438.0K93.0K
Goodwill i2.6B3.1B3.5B4.0B4.4B
Intangible Assets i2.6B3.1B3.5B4.0B4.4B
Long-term Investments-----
Other Non-Current Assets703.5M524.0K80.0K90.0K80.0K
Total Non-Current Assets i6.6B6.5B7.2B7.3B7.5B
Total Assets i11.9B12.6B12.0B11.1B11.1B
Liabilities
Current Liabilities
Accounts Payable i1.4B2.1B3.3B746.7M766.0M
Short-term Debt i240.9M318.8M195.4M231.3M171.9M
Current Portion of Long-term Debt-----
Other Current Liabilities544.4M7.0M4.5M6.4M10.6M
Total Current Liabilities i2.5B3.2B4.2B1.2B1.1B
Non-Current Liabilities
Long-term Debt i1.5B1.6B1.8B2.1B1.9B
Deferred Tax Liabilities i----0
Other Non-Current Liabilities-----
Total Non-Current Liabilities i1.6B1.7B1.9B2.2B2.0B
Total Liabilities i4.2B4.8B6.1B3.5B3.1B
Equity
Common Stock i476.7M476.7M476.7M476.7M476.7M
Retained Earnings i-5.3B3.5B5.2B5.7B
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i7.8B7.7B5.9B7.6B8.0B
Key Metrics
Total Debt i1.8B1.9B2.0B2.4B2.1B
Working Capital i2.8B2.9B611.3M2.5B2.5B

Balance Sheet Composition

Entertainment Cash Flow Statement From 2021 to 2025

Metric20252024202320222021
Operating Activities
Net Income i190.2M383.9M-1.7B-449.8M-829.3M
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i10.2M-1.4B-610.4M-41.3M350.8M
Operating Cash Flow i170.5M-990.5M-2.2B-367.9M-353.6M
Investing Activities
Capital Expenditures i-62.4M-161.5M-81.1M-82.0M-90.6M
Acquisitions i-0-70.0M0-29.1M
Investment Purchases i-9.0B-6.9B-5.9B-3.9B-3.8B
Investment Sales i8.7B6.6B5.4B4.0B4.0B
Investing Cash Flow i-374.4M-460.7M-646.2M50.1M97.1M
Financing Activities
Share Repurchases i-----
Dividends Paid i-71.5M-47.7M-47.7M-47.7M-47.7M
Debt Issuance i-----
Debt Repayment i-----
Financing Cash Flow i-76.3M-47.7M-47.7M-18.6M-19.5M
Free Cash Flow i189.7M1.1B1.1B317.8M213.6M
Net Change in Cash i-280.3M-1.5B-2.9B-336.3M-276.1M

Cash Flow Trend

Entertainment Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 67.31
Forward P/E 16.56
Price to Book 1.01
Price to Sales 1.44
PEG Ratio 16.56

Profitability Ratios

Profit Margin 2.13%
Operating Margin -11.05%
Return on Equity 1.48%
Return on Assets 0.97%

Financial Health

Current Ratio 2.09
Debt to Equity 22.74
Beta 0.28

Per Share Data

EPS (TTM) ₹2.46
Book Value per Share ₹164.12
Revenue per Share ₹118.69

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
enil7.9B67.311.011.48%2.13%22.74
Sun TV Network 226.5B13.551.9414.61%41.90%1.06
Zee Entertainment 111.7B15.820.975.89%8.83%2.78
Sri Adhikari 26.0B95.25--3,561.02%70.59%-4.18
Tv Today Network 8.9B24.920.998.36%3.46%2.32
New Delhi Television 8.4B157.3914.14-358.62%-50.07%561.31

Financial data is updated regularly. All figures are in the company's reporting currency.