Panorama Studios International Ltd

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

Panorama Studios International Ltd

₹ 199 12.71%
07 Oct - 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 ₹ 1,410 Cr.
  • Current Price ₹ 199
  • High / Low ₹ 258 / 152
  • Stock P/E 32.5
  • Book Value ₹ 27.1
  • Dividend Yield 0.10 %
  • ROCE 27.2 %
  • ROE 25.7 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 56.6% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 38.6%

Cons

  • Stock is trading at 7.34 times its book value
  • Debtor days have increased from 60.3 to 77.9 days.
  • Promoter holding has decreased over last 3 years: -7.22%
  • Working capital days have increased from 120 days to 186 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 SmallCap BSE Allcap BSE Consumer Discretionary

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025
33.41 83.61 195.73 58.73 71.05 52.04 33.15 283.36 35.59 82.14 33.88 212.54 136.35
38.11 79.19 151.33 49.93 66.73 40.92 28.36 243.08 31.70 74.45 29.90 168.09 128.77
Operating Profit -4.70 4.42 44.40 8.80 4.32 11.12 4.79 40.28 3.89 7.69 3.98 44.45 7.58
OPM % -14.07% 5.29% 22.68% 14.98% 6.08% 21.37% 14.45% 14.22% 10.93% 9.36% 11.75% 20.91% 5.56%
0.37 3.22 1.03 0.38 0.91 1.46 0.78 1.49 1.30 0.97 0.77 1.23 1.55
Interest 0.98 2.34 1.36 3.08 1.64 2.62 2.05 5.60 1.62 1.37 2.12 2.60 2.90
Depreciation 0.17 0.17 0.19 0.21 0.18 0.22 0.27 0.29 0.35 0.39 0.77 1.40 1.44
Profit before tax -5.48 5.13 43.88 5.89 3.41 9.74 3.25 35.88 3.22 6.90 1.86 41.68 4.79
Tax % -24.64% 41.52% 25.32% 37.18% 31.96% 37.47% 29.54% 23.33% 25.16% 27.10% 30.11% 25.58% 26.93%
-4.13 3.00 32.77 3.70 2.31 6.11 2.29 27.51 2.40 5.03 1.30 31.02 3.50
EPS in Rs -0.32 -0.05 5.36 1.00 0.65 0.50 0.55 4.14 0.53 0.88 0.30 4.25 0.72
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
23 314 76 83 371 440 364 465
20 303 64 87 319 379 304 401
Operating Profit 4 11 13 -4 53 61 60 64
OPM % 15% 3% 17% -5% 14% 14% 16% 14%
2 1 1 10 5 5 4 5
Interest 2 1 2 6 8 12 8 9
Depreciation 0 0 0 0 1 1 3 4
Profit before tax 3 10 11 -1 49 52 54 55
Tax % 45% 24% 24% 21% 29% 27% 26%
2 8 8 -1 35 38 40 41
EPS in Rs 0.35 1.12 1.33 0.11 5.99 5.72 5.90 6.15
Dividend Payout % 0% 0% 0% 0% 0% 4% 0%
Compounded Sales Growth
10 Years: %
5 Years: 3%
3 Years: 64%
TTM: 15%
Compounded Profit Growth
10 Years: %
5 Years: 57%
3 Years: 108%
TTM: 15%
Stock Price CAGR
10 Years: %
5 Years: 75%
3 Years: 105%
1 Year: -2%
Return on Equity
10 Years: %
5 Years: 34%
3 Years: 39%
Last Year: 26%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 5 8 8 12 12 13 14
Reserves 1 7 12 11 49 121 178
20 26 26 74 38 33 78
73 231 178 153 142 289 282
Total Liabilities 99 272 223 251 241 456 552
26 25 24 13 14 5 49
CWIP 0 0 0 0 0 0 0
Investments 0 0 0 0 0 0 1
73 247 199 238 227 451 502
Total Assets 99 272 223 251 241 456 552

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
21 -9 5 -65 46 -8 -26
-26 0 -0 15 -3 -10 -32
5 9 -3 49 -39 22 53
Net Cash Flow 0 -0 2 -1 5 4 -4

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 180 16 444 212 28 75 78
Inventory Days 466 95 383 572
Days Payable 466 63 703 215
Cash Conversion Cycle 181 47 123 569 28 75 78
Working Capital Days -258 -2 42 93 60 113 186
ROCE % 32% 26% -3% 54% 46% 27%

Shareholding Pattern

Numbers in percentages

Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
72.18% 72.18% 73.24% 73.24% 73.24% 73.24% 68.30% 67.16% 67.16% 64.96% 64.96% 64.96%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.84% 1.49% 1.35%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.22% 0.20% 0.20%
27.82% 27.82% 26.75% 26.76% 26.76% 26.76% 31.70% 32.84% 32.85% 33.98% 33.35% 33.49%
No. of Shareholders 6196247521,1031,1631,4923,2393,4044,9464,7614,9544,936

* 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

Annual reports