Panorama Studios International Ltd

Panorama Studios International Ltd

₹ 919 -1.63%
12 Jul - close price
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]

  • Market Cap 1,227 Cr.
  • Current Price 919
  • High / Low 1,094 / 196
  • Stock P/E 29.2
  • Book Value 100
  • Dividend Yield 0.00 %
  • ROCE 56.9 %
  • ROE 44.2 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company is expected to give good quarter
  • Company has delivered good profit growth of 362% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 58.3%
  • Debtor days have improved from 261 to 75.4 days.
  • Company's working capital requirements have reduced from 950 days to 132 days

Cons

  • Stock is trading at 9.19 times its book value
  • Promoter holding has decreased over last quarter: -4.94%

* 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.

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
14 4 -0 4 1 24 29 188 50 65 40 24 275
14 4 -2 4 2 25 34 143 37 56 34 18 236
Operating Profit 1 0 1 -0 -1 -1 -5 45 13 9 5 6 39
OPM % 5% 11% -2% -54% -2% -17% 24% 26% 13% 14% 25% 14%
0 0 0 1 1 2 1 1 1 1 1 2 2
Interest 0 0 0 0 0 0 1 1 1 1 1 1 5
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax 1 1 2 1 -0 1 -5 45 13 9 6 6 36
Tax % 18% 21% 8% 15% 32% -2% 24% 25% 26% 25% 25% 24% 27%
1 1 1 1 -0 1 -4 34 9 7 4 5 26
EPS in Rs 1.10 0.51 1.18 0.45 -0.14 0.51 -3.21 27.24 7.58 5.54 3.38 3.73 19.65
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 Mar 2024
1 1 1 1 0 22 15 9 291 404
1 1 1 1 0 22 15 8 238 345
Operating Profit -0 0 0 0 -0 0 0 1 53 59
OPM % -10% 1% 2% 1% -14% 1% 1% 13% 18% 15%
0 0 0 0 0 0 1 2 5 6
Interest 0 0 0 0 0 0 0 1 3 8
Depreciation 0 0 0 0 0 0 0 0 1 1
Profit before tax 0 0 0 0 0 0 1 3 53 57
Tax % 50% 0% 0% 0% 33% 35% 14% 11% 26% 26%
0 0 0 0 0 0 1 2 40 42
EPS in Rs 0.00 0.03 0.03 0.03 0.04 0.21 1.43 2.01 31.88 31.45
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 3%
Compounded Sales Growth
10 Years: %
5 Years: 392%
3 Years: 201%
TTM: 39%
Compounded Profit Growth
10 Years: %
5 Years: 362%
3 Years: 239%
TTM: 6%
Stock Price CAGR
10 Years: %
5 Years: 106%
3 Years: 155%
1 Year: 285%
Return on Equity
10 Years: %
5 Years: 53%
3 Years: 58%
Last Year: 44%

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 Mar 2024
Equity Capital 3 3 3 3 5 8 8 12 12 13
Reserves -0 -0 -0 -0 -0 2 1 4 44 120
0 0 0 0 1 0 3 52 25 11
1 0 0 0 0 14 18 58 95 245
Total Liabilities 4 3 3 3 6 23 29 127 176 389
0 0 0 0 0 0 0 2 2 5
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 26 122 169 380
Total Assets 4 3 3 3 6 23 29 127 176 389

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 Mar 2024
0 -1 0 -1 -0 -3 -3 -53 31 -20
-0 -0 -0 1 -3 -0 1 -2 -2 -1
0 2 0 0 3 3 3 54 -26 22
Net Cash Flow 0 -0 0 -0 0 0 1 -0 4 1

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 Mar 2024
Debtor Days 95 3 154 722 5,736 67 303 695 12 75
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 75
Working Capital Days 812 886 1,492 1,246 8,682 104 228 2,621 98 132
ROCE % 0% 0% 0% 1% 6% 13% 9% 76% 57%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
72.18% 72.18% 72.18% 72.18% 72.18% 72.18% 72.18% 73.24% 73.24% 73.24% 73.24% 68.30%
27.82% 27.82% 27.82% 27.82% 27.82% 27.82% 27.82% 26.75% 26.76% 26.76% 26.76% 31.70%
No. of Shareholders 4694945645776166196247521,1031,1631,4923,239

Documents