Panorama Studios International Ltd

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

Panorama Studios International Ltd

₹ 44.9 -3.71%
13 Apr - close price
panoramastudios.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

Business Verticals

Website BSE
  • Market Cap ₹ 1,170 Cr.
  • Current Price ₹ 44.9
  • High / Low ₹ 61.4 / 29.0
  • Stock P/E 31.7
  • Book Value ₹ 8.17
  • Dividend Yield 0.13 %
  • ROCE 29.6 %
  • ROE 25.0 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 202% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 41.6%

Cons

  • Promoters have pledged 26.6% of their holding.
  • Debtor days have increased from 52.6 to 70.0 days.
  • Promoter holding has decreased over last 3 years: -6.63%
  • Working capital days have increased from 124 days to 181 days

* 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

Consumer Discretionary Media, Entertainment & Publication Entertainment Film Production, Distribution & Exhibition

Part of BSE Allcap BSE Consumer Discretionary

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
187.52 49.87 64.75 39.73 23.90 275.34 34.55 77.79 32.11 203.62 134.18 76.31 26.75
142.57 36.71 56.12 34.30 17.98 236.34 28.37 68.81 26.85 167.78 123.89 68.86 23.37
Operating Profit 44.95 13.16 8.63 5.43 5.92 39.00 6.18 8.98 5.26 35.84 10.29 7.45 3.38
OPM % 23.97% 26.39% 13.33% 13.67% 24.77% 14.16% 17.89% 11.54% 16.38% 17.60% 7.67% 9.76% 12.64%
1.20 0.85 1.44 1.24 1.70 1.52 1.15 1.74 1.20 1.93 2.55 1.06 1.52
Interest 0.69 1.03 0.76 0.91 1.34 4.59 0.55 0.82 1.55 2.20 2.35 2.38 2.16
Depreciation 0.15 0.17 0.14 0.17 0.22 0.24 0.32 0.35 0.73 1.36 1.42 1.47 1.48
Profit before tax 45.31 12.81 9.17 5.59 6.06 35.69 6.46 9.55 4.18 34.21 9.07 4.66 1.26
Tax % 25.14% 26.39% 24.75% 24.87% 23.60% 26.53% 25.08% 24.82% 27.27% 25.75% 25.14% 31.12% 37.30%
33.91 9.43 6.90 4.21 4.64 26.22 4.84 7.17 3.05 25.40 6.79 3.21 0.79
EPS in Rs 1.56 0.43 0.32 0.19 0.21 1.12 0.20 0.30 0.12 1.02 0.27 0.12 0.03
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 Mar 2025 TTM
1 1 1 1 0 22 15 9 291 404 348 441
1 1 1 1 0 22 15 8 238 345 292 384
Operating Profit -0 0 0 0 -0 0 0 1 53 59 56 57
OPM % -10% 1% 2% 1% -14% 1% 1% 13% 18% 15% 16% 13%
0 0 0 0 0 0 1 2 5 6 6 7
Interest 0 0 0 0 0 0 0 1 3 8 5 9
Depreciation 0 0 0 0 0 0 0 0 1 1 3 6
Profit before tax 0 0 0 0 0 0 1 3 53 57 54 49
Tax % 50% 0% 0% 0% 33% 35% 14% 11% 26% 26% 26%
0 0 0 0 0 0 1 2 40 42 40 36
EPS in Rs 0.00 0.00 0.00 0.00 0.00 0.01 0.08 0.11 1.82 1.80 1.63 1.44
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 3% 4%
Compounded Sales Growth
10 Years: 74%
5 Years: 73%
3 Years: 241%
TTM: 5%
Compounded Profit Growth
10 Years: %
5 Years: 202%
3 Years: 153%
TTM: -11%
Stock Price CAGR
10 Years: %
5 Years: 73%
3 Years: 81%
1 Year: -12%
Return on Equity
10 Years: 37%
5 Years: 40%
3 Years: 42%
Last Year: 25%

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 Mar 2025 Sep 2025
Equity Capital 3 3 3 3 5 8 8 12 12 13 14 15
Reserves -0 -0 -0 -0 -0 2 3 4 44 120 176 198
0 0 0 0 1 0 3 52 20 11 67 48
1 0 0 0 0 14 16 58 100 244 245 273
Total Liabilities 4 3 3 3 6 23 29 127 176 389 502 535
0 0 0 0 0 0 0 2 2 5 49 48
CWIP 0 0 0 0 0 0 0 0 0 0 0 0
Investments 0 0 1 0 3 3 3 3 4 4 5 5
4 3 2 3 3 21 26 122 169 380 448 482
Total Assets 4 3 3 3 6 23 29 127 176 389 502 535

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 Mar 2025
0 -1 0 -1 -0 -3 -3 -53 35 -30 -16
-0 -0 -0 1 -3 -0 1 -2 1 9 -50
0 2 0 0 3 3 3 54 -33 22 65
Net Cash Flow 0 -0 0 -0 0 0 1 -0 4 1 -1
Free Cash Flow 0 -1 0 -1 -0 -3 -3 -55 34 -33 -58
CFO/OP -31% -13,700% 0% -9,500% 700% -911% -1,465% -4,743% 82% -35% -23%

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 Mar 2025
Debtor Days 95 3 154 722 5,736 67 303 695 12 75 70
Inventory Days 667 0 43 163 4,060
Days Payable 0 199 352 1,514
Cash Conversion Cycle 95 3 820 722 5,736 -89 114 3,240 12 75 70
Working Capital Days 812 886 1,492 1,246 6,049 100 165 452 68 123 181
ROCE % 0% 0% 0% 1% 6% 12% 8% 78% 58% 30%

Insights

In beta
Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Inventory Value of Content (Consolidated)
Rs. Lacs

Log in to view insights

Please log in to see hidden values.

Login
Permanent Employees
Number
Revenue from Exploitation of Copyrights (Standalone)
Rs. Lacs
Trading Inventory Value (Pre-Media Transition)
Rs. Lacs
Screen Count (via 10% Stake in NY Cinemas)
Number
Music Rights Acquired (Titles)
Number
Number of New Distribution Branch Offices Opened
Number

Shareholding Pattern

Numbers in percentages

Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
73.24% 73.24% 73.24% 68.30% 67.16% 67.16% 64.96% 64.96% 64.96% 64.96% 66.61% 66.61%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.84% 1.49% 1.35% 0.53% 0.46% 0.46%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.22% 0.20% 0.20% 0.17% 0.18% 0.18%
26.76% 26.76% 26.76% 31.70% 32.84% 32.85% 33.98% 33.35% 33.49% 34.35% 32.75% 32.76%
No. of Shareholders 1,1031,1631,4923,2393,4044,9464,7614,9544,9365,0566,5536,407

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

Annual reports