Panorama Studios International Ltd
₹ 175
0.52%
25 Aug
10:33 a.m.
- Market Cap ₹ 1,241 Cr.
- Current Price ₹ 175
- High / Low ₹ 259 / 152
- Stock P/E 28.6
- Book Value ₹ 27.1
- Dividend Yield 0.11 %
- ROCE 27.2 %
- ROE 25.6 %
- Face Value ₹ 2.00
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
- 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 | 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 | 5.71 | 5.90 | 6.15 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 4% | 3% |
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: | 70% |
3 Years: | 105% |
1 Year: | -18% |
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 | 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
- Revised Disclosures under Reg. 31(1) and 31(2) of SEBI (SAST) Regulations, 2011. 2d
-
Announcement Under Regulation 30 Of The SEBI (LODR) Regulations, 2015 For Panorama Studios International Limited That Panorama Studios International Limited Has Entered Into A Memorandum Of Understanding With 'Big Box Series Private Limited' And Other Producers, For Worldwide Theatrical Distribution Rights Of The Original Gujarati Language As Well As Hindi Dubbed Version Of The Film Titled 'VASH LEVEL 2' Which Is A Sequel To The Critically Acclaimed And Commercially Successful Gujarati Film 'Vash'.
21 Aug - MoU for worldwide theatrical distribution rights for 'VASH LEVEL 2' (Gujarati and Hindi dubbed) on Aug 21, 2025.
-
Announcement Under Regulation 30 Of The SEBI (LODR) Regulations, 2015 For Panorama Studios International Limited That Panorama Studios International Limited Has Executed The Agreement With MUGAFI PRIVATE LIMITED, In Respect Of The Perpetual Assignment Of 50% Of The Intellectual Property Rights And Other Rights Of The Marathi Language Film Tentatively Titled 'Swari Agra,'
20 Aug - Assigned 50% perpetual IP rights of Marathi film 'Swari Agra' to Mugafi Pvt Ltd on Aug 20, 2025.
- Disclosures under Reg. 31(1) and 31(2) of SEBI (SAST) Regulations, 2011. 19 Aug
-
Announcement Under Regulation 30 Of The SEBI (LODR) Regulations, 2015 For Panorama Music Private Limited Subsidiary Of Panorama Studios International Limited Has Procured Worldwide Distribution Rights For Music From Jiostar India Pvt Ltd (Formerly Known As Star India Pvt. Ltd) For The Upcoming Film 'Jolly LLB 3'
18 Aug - Panorama Music acquired worldwide music distribution rights for 'Jolly LLB 3' from Jiostar India; announced 18 Aug 2025.
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