Panorama Studios International Ltd
- Market Cap ₹ 1,143 Cr.
- Current Price ₹ 918
- High / Low ₹ 1,074 / 133
- Stock P/E 45.4
- Book Value ₹ 54.2
- Dividend Yield 0.00 %
- ROCE 75.6 %
- ROE 109 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company has delivered good profit growth of 424% CAGR over last 5 years
- Company has a good return on equity (ROE) track record: 3 Years ROE 74.2%
- Company's working capital requirements have reduced from 983 days to 97.9 days
Cons
- Stock is trading at 16.9 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
* 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
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|
1 | 1 | 1 | 1 | 0 | 22 | 15 | 9 | 291 | 178 | |
1 | 1 | 1 | 1 | 0 | 22 | 15 | 8 | 238 | 145 | |
Operating Profit | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 1 | 53 | 33 |
OPM % | -10% | 1% | 2% | 1% | -14% | 1% | 1% | 13% | 18% | 19% |
0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 5 | 5 | |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 4 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Profit before tax | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 53 | 34 |
Tax % | 50% | 0% | 0% | 0% | 33% | 35% | 14% | 11% | 26% | |
0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 40 | 25 | |
EPS in Rs | 0.00 | 0.03 | 0.03 | 0.03 | 0.04 | 0.21 | 1.43 | 2.01 | 31.88 | 20.23 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 215% |
3 Years: | 135% |
TTM: | -26% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 424% |
3 Years: | 528% |
TTM: | -17% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 110% |
3 Years: | 162% |
1 Year: | 550% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 62% |
3 Years: | 74% |
Last Year: | 109% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 3 | 3 | 3 | 3 | 5 | 8 | 8 | 12 | 12 | 12 |
Reserves | -0 | -0 | -0 | -0 | -0 | 2 | 1 | 4 | 44 | 55 |
0 | 0 | 0 | 0 | 1 | 0 | 3 | 52 | 25 | 25 | |
1 | 0 | 0 | 0 | 0 | 14 | 18 | 58 | 95 | 188 | |
Total Liabilities | 4 | 3 | 3 | 3 | 6 | 23 | 29 | 127 | 176 | 280 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 3 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 1 | 0 | 3 | 3 | 3 | 3 | 4 | 4 |
4 | 3 | 2 | 3 | 3 | 21 | 26 | 122 | 169 | 273 | |
Total Assets | 4 | 3 | 3 | 3 | 6 | 23 | 29 | 127 | 176 | 280 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|
0 | -1 | 0 | -1 | -0 | -3 | -3 | -53 | 31 | |
-0 | -0 | -0 | 1 | -3 | -0 | 1 | -2 | -2 | |
0 | 2 | 0 | 0 | 3 | 3 | 3 | 54 | -26 | |
Net Cash Flow | 0 | -0 | 0 | -0 | 0 | 0 | 1 | -0 | 4 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|
Debtor Days | 95 | 3 | 154 | 722 | 5,736 | 67 | 303 | 695 | 12 |
Inventory Days | 667 | 0 | 43 | 163 | 4,060 | 78 | |||
Days Payable | 0 | 199 | 352 | 1,514 | 29 | ||||
Cash Conversion Cycle | 95 | 3 | 820 | 722 | 5,736 | -89 | 114 | 3,240 | 61 |
Working Capital Days | 812 | 886 | 1,492 | 1,246 | 8,682 | 104 | 228 | 2,621 | 98 |
ROCE % | 0% | 0% | 0% | 1% | 6% | 13% | 9% | 76% |
Documents
Announcements
- Compliance Certificate As Per Regulation 7(3) Of The SEBI (Listing Obligation And Disclosure Requirements) Regulation, 2015 As On 31.03.2024. 11 Apr
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
11 Apr - Certification under regulation 74(5) of SEBI (depositories and participants ) Regulation 2018 for the quarter ended 31.03.2024
-
Announcement under Regulation 30 (LODR)-Change in Management
5 Apr - Mrs. Khushboo Vasudev has Ceased to be Independent Director of the company w.e.f the close of Business Hours on 5th April 2024 consequent to end …
-
Announcement under Regulation 30 (LODR)-Cessation
5 Apr - Completion of term as an independent Director Mrs. Khushboo vasudev
- Closure of Trading Window 28 Mar
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
History
Panorama Studios is a diversified film studio with a presence in Production and Distribution. Over the years, Panorama Studios has produced a variety of commercially successful and critically acclaimed films like Omkara, Special 26, Drishyam, Singham, among many others including major box offices. [1]