Panorama Studios International Ltd
₹ 168
-0.88%
12 Sep
- close price
- Market Cap ₹ 1,192 Cr.
- Current Price ₹ 168
- High / Low ₹ 259 / 152
- Stock P/E 27.5
- Book Value ₹ 27.1
- Dividend Yield 0.12 %
- 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: | 69% |
3 Years: | 100% |
1 Year: | -3% |
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
-
Intimation Of Record Date For Dividend Payment.
10 Sep - Board recommended final dividend Rs0.20/share for FY2024-25; record date 23 Sep 2025; subject to AGM approval.
- Announcement under Regulation 30 (LODR)-Newspaper Publication 9 Sep
-
Announcement Under Regulation 30 Of The SEBI (LODR) Regulations, 2015 For Panorama Studios International Limited, Executed An Memorandum Of Understanding With Gur Fateh Film Studio, Pursuant To Which Panorama Has Acquired The License For Worldwide Theatrical Distribution Rights Of The Original Punjabi-Language Feature Film "Lut Mubarak"
8 Sep - Panorama acquired worldwide theatrical distribution rights to Punjabi film 'Lut Mubarak' via MoU with Gur Fateh Film Studio.
-
Reg. 34 (1) Annual Report.
7 Sep - AGM on 30 Sep 2025; final dividend Rs0.20/share; seeking approvals: RPTs up to ₹1,250cr, borrowings ₹1,250cr, investments/loans ₹1,000cr.
- Intimation Of 45Th Annual General Meeting Schedule To Be Held On 30Th September, 2025. 7 Sep
Annual reports
-
Financial Year 2025
from bse
-
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