Panorama Studios International Ltd
₹ 175
-0.34%
04 Aug
11:37 a.m.
- Market Cap ₹ 1,241 Cr.
- Current Price ₹ 175
- High / Low ₹ 259 / 152
- Stock P/E 31.2
- Book Value ₹ 27.1
- Dividend Yield 0.11 %
- ROCE 27.2 %
- ROE 24.3 %
- Face Value ₹ 2.00
Pros
- Company has delivered good profit growth of 55.0% CAGR over last 5 years
- Company has a good return on equity (ROE) track record: 3 Years ROE 37.3%
Cons
- 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 117 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.
Loading peers table ...
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|
23 | 314 | 76 | 83 | 371 | 440 | 364 | |
20 | 303 | 64 | 87 | 319 | 379 | 304 | |
Operating Profit | 4 | 11 | 13 | -4 | 53 | 61 | 60 |
OPM % | 15% | 3% | 17% | -5% | 14% | 14% | 16% |
2 | 1 | 1 | 10 | 5 | 5 | 4 | |
Interest | 2 | 1 | 2 | 6 | 8 | 12 | 8 |
Depreciation | 0 | 0 | 0 | 0 | 1 | 1 | 3 |
Profit before tax | 3 | 10 | 11 | -1 | 49 | 52 | 54 |
Tax % | 45% | 24% | 24% | 21% | 29% | 27% | 26% |
2 | 8 | 8 | -1 | 35 | 38 | 40 | |
EPS in Rs | 0.35 | 1.12 | 1.33 | 0.11 | 5.99 | 5.71 | 5.90 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 4% | 3% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 3% |
3 Years: | 64% |
TTM: | -17% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 55% |
3 Years: | 91% |
TTM: | 4% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 71% |
3 Years: | 101% |
1 Year: | -24% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 32% |
3 Years: | 37% |
Last Year: | 24% |
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 | 283 | |
Total Liabilities | 99 | 272 | 223 | 251 | 241 | 456 | 553 |
26 | 25 | 24 | 13 | 14 | 14 | 49 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
73 | 247 | 199 | 238 | 227 | 442 | 503 | |
Total Assets | 99 | 272 | 223 | 251 | 241 | 456 | 553 |
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 | -6 | -26 | |
-26 | 0 | -0 | 15 | -3 | -12 | -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 | 105 | 186 |
ROCE % | 32% | 26% | -3% | 54% | 46% | 27% |
Documents
Announcements
-
Panorama Studios Inflight LLP Subsidiary Of Panorama Studios International Limited Has Executed Today The Content License Agreement With Meraki Films To Exploit The Airborne Rights (On Exclusive Basis) For The Entire World Including India Of The Telugu Film Titled "ROTI KAPDA ROMANCE
30 Jul - Panorama Studios Inflight LLP licensed exclusive airborne rights for Telugu film 'ROTI KAPDA ROMANCE' worldwide.
-
Announcement Under Regulation 30 Of The SEBI (LODR) Regulations, 2015 For Company Has Signed A 5 Films Deal For Malayalam Titles With Super Cassettes Industries Pvt. Ltd. (T-Series)
26 Jul - Panorama Studios signs 5-film Malayalam deal with T-Series; 'Tiki Taka' shooting started.
-
The Company Has Executed Distribution And Exploit Theatrical Rights And Non-Theatrical Rights For The Entire World Including India With Dithee Production For The Marathi Film Tentatively Titled 'ABHANG TUKARAM'
23 Jul - Executed global distribution rights agreement for Marathi film 'ABHANG TUKARAM' with Dithee Production.
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
15 Jul - Certificate under SEBI Reg 74(5) for Q1 FY2026; no shares dematerialised during quarter.
-
Company Has Executed Licensing Agreements For The Exploitations Of The Non-Theatrical Rights (On Exclusive Basis) Of The Hindi Movie Titled 'BAIDA'
5 Jul - Executed exclusive non-theatrical licensing for Hindi movie 'BAIDA' worldwide with Saints Art Pvt Ltd.
Annual reports
-
Financial Year 2024
from bse
-
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
Business Verticals