Panorama Studios International Ltd

Panorama Studios Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Panorama Studios International Ltd

₹ 238 1.73%
27 Sep - close price
ainvest.co.in BSE: 539469
About

Panorama Studios International Limited was incorporated in 1980. It is engaged within the Indian media and entertainment industry and is primarily engaged in the business of production and distribution of Media Entertainment & Content. [1] [2]

Key Points

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]

Website BSE
  • Market Cap ₹ 296 Cr.
  • Current Price ₹ 238
  • High / Low ₹ 290 / 91.0
  • Stock P/E 6.40
  • Book Value ₹ 45.3
  • Dividend Yield 0.00 %
  • ROCE 75.6 %
  • ROE 109 %
  • Face Value ₹ 10.0
Edit ratios

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

  • 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

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023
0.00 0.00 0.43 14.38 3.98 -0.36 4.04 1.10 23.95 29.16 187.52 49.87 64.75
0.31 0.34 0.41 13.60 3.56 -1.73 4.13 1.69 24.53 34.06 142.57 36.71 56.12
Operating Profit -0.31 -0.34 0.02 0.78 0.42 1.37 -0.09 -0.59 -0.58 -4.90 44.95 13.16 8.63
OPM % 4.65% 5.42% 10.55% -2.23% -53.64% -2.42% -16.80% 23.97% 26.39% 13.33%
0.24 0.42 0.25 0.30 0.47 0.32 0.84 0.76 1.67 0.94 1.20 0.85 1.44
Interest 0.00 0.00 0.03 0.07 0.08 0.08 0.07 0.37 0.31 1.16 0.69 1.03 0.76
Depreciation 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.05 0.15 0.14 0.15 0.17 0.14
Profit before tax -0.07 0.08 0.24 1.01 0.80 1.60 0.67 -0.25 0.63 -5.26 45.31 12.81 9.17
Tax % 14.29% -75.00% 12.50% 17.82% 21.25% 8.12% 14.93% 32.00% -1.59% 24.14% 25.14% 26.39% 24.75%
-0.06 0.14 0.21 0.83 0.63 1.47 0.56 -0.17 0.64 -3.99 33.91 9.43 6.90
EPS in Rs -0.08 0.18 0.28 1.10 0.51 1.18 0.45 -0.14 0.51 -3.21 27.24 7.58 5.54
Raw PDF

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 9 291 331
1 1 1 1 0 22 15 8 238 269
Operating Profit -0 0 0 0 -0 0 0 1 53 62
OPM % -10% 1% 2% 1% -14% 1% 1% 13% 18% 19%
0 0 0 0 0 0 1 2 5 4
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 62
Tax % 50% 0% 0% 0% 33% 35% 14% 11% 26%
0 0 0 0 0 0 1 2 40 46
EPS in Rs 0.00 0.03 0.03 0.03 0.04 0.21 1.43 2.01 31.88 37.15
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 215%
3 Years: 135%
TTM: 1053%
Compounded Profit Growth
10 Years: %
5 Years: 424%
3 Years: 528%
TTM: 1750%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: 57%
1 Year: 132%
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
3 3 3 3 5 8 8 12 12
Reserves -0 -0 -0 -0 -0 2 1 4 44
0 0 0 0 1 0 3 52 25
1 0 0 0 0 14 18 58 95
Total Liabilities 4 3 3 3 6 23 29 127 176
0 0 0 0 0 0 0 2 2
CWIP 0 0 0 0 0 0 0 0 0
Investments 0 0 1 0 3 3 3 3 4
4 3 2 3 3 21 26 122 169
Total Assets 4 3 3 3 6 23 29 127 176

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%

Shareholding Pattern

Numbers in percentages

Sep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023
67.30% 67.30% 67.30% 72.18% 72.18% 72.18% 72.18% 72.18% 72.18% 72.18% 73.24% 73.24%
32.70% 32.70% 32.70% 27.82% 27.82% 27.82% 27.82% 27.82% 27.82% 27.82% 26.75% 26.76%
No. of Shareholders 3583733734694945645776166196247521,103

Documents

Announcements

Annual reports