Panorama Studios International Ltd

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

Panorama Studios International Ltd

₹ 50.4 -3.52%
08 Jul - 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 ₹ 1,314 Cr.
  • Current Price ₹ 50.4
  • High / Low ₹ 60.0 / 29.0
  • Stock P/E 83.8
  • Book Value ₹ 8.47
  • Dividend Yield 0.11 %
  • ROCE 8.70 %
  • ROE 7.59 %
  • Face Value ₹ 2.00
Edit ratios

Pros

Cons

  • Promoters have pledged 26.6% of their holding.
  • Earnings include an other income of Rs.8.85 Cr.
  • Debtor days have increased from 94.3 to 130 days.
  • Promoter holding has decreased over last 3 years: -6.63%

* 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

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
58.73 71.05 52.04 33.15 283.36 35.59 82.14 33.88 212.54 136.35 77.86 29.47 64.83
49.93 66.73 40.92 28.36 243.08 31.70 74.45 29.90 168.09 128.77 75.37 28.01 51.91
Operating Profit 8.80 4.32 11.12 4.79 40.28 3.89 7.69 3.98 44.45 7.58 2.49 1.46 12.92
OPM % 14.98% 6.08% 21.37% 14.45% 14.22% 10.93% 9.36% 11.75% 20.91% 5.56% 3.20% 4.95% 19.93%
0.38 0.91 1.46 0.78 1.49 1.30 0.97 0.77 1.23 1.55 3.38 0.81 3.12
Interest 3.08 1.64 2.62 2.05 5.60 1.62 1.37 2.12 2.60 2.90 2.84 2.69 2.63
Depreciation 0.21 0.18 0.22 0.27 0.29 0.35 0.39 0.77 1.40 1.44 1.49 1.51 1.56
Profit before tax 5.89 3.41 9.74 3.25 35.88 3.22 6.90 1.86 41.68 4.79 1.54 -1.93 11.85
Tax % 37.18% 31.96% 37.47% 29.54% 23.33% 25.16% 27.10% 30.11% 25.58% 26.93% 45.45% -21.24% 39.49%
3.70 2.31 6.11 2.29 27.51 2.40 5.03 1.30 31.02 3.50 0.84 -1.52 7.16
EPS in Rs 0.29 0.19 0.14 0.16 1.18 0.15 0.25 0.09 1.21 0.21 0.08 -0.02 0.34
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 Mar 2026
23 314 76 83 371 440 364 308
20 303 64 87 319 379 304 284
Operating Profit 4 11 13 -4 53 61 60 24
OPM % 15% 3% 17% -5% 14% 14% 16% 8%
2 1 1 10 5 5 4 9
Interest 2 1 2 6 8 12 8 11
Depreciation 0 0 0 0 1 1 3 6
Profit before tax 3 10 11 -1 49 52 54 16
Tax % 45% 24% 24% 21% 29% 27% 26% 39%
2 8 8 -1 35 38 40 10
EPS in Rs 0.10 0.32 0.38 0.03 1.71 1.63 1.69 0.60
Dividend Payout % 0% 0% 0% 0% 0% 4% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 32%
3 Years: -6%
TTM: -15%
Compounded Profit Growth
10 Years: %
5 Years: 25%
3 Years: -25%
TTM: -63%
Stock Price CAGR
10 Years: 53%
5 Years: 81%
3 Years: 53%
1 Year: -12%
Return on Equity
10 Years: %
5 Years: 24%
3 Years: 20%
Last Year: 8%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 5 8 8 12 12 13 14 52
Reserves 1 7 12 11 49 121 178 169
20 26 26 74 38 33 78 130
73 231 178 153 142 289 282 470
Total Liabilities 99 272 223 251 241 456 552 821
26 25 24 13 14 14 49 46
CWIP 0 0 0 0 0 0 0 0
Investments 0 0 0 0 0 0 1 1
73 247 199 238 227 442 502 774
Total Assets 99 272 223 251 241 456 552 821

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
21 -9 5 -65 46 -6 -26 -4
-26 0 -0 15 -3 -12 -32 -50
5 9 -3 49 -39 22 53 57
Net Cash Flow 0 -0 2 -1 5 4 -4 2
Free Cash Flow -5 -9 5 -49 45 -9 -68 -10
CFO/OP 617% -42% 79% 1,446% 98% -2% -38% 53%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 180 16 444 212 28 75 78 130
Inventory Days 466 95 383 572
Days Payable 466 63 703 215
Cash Conversion Cycle 181 47 123 569 28 75 78 130
Working Capital Days -258 -2 42 93 60 105 186 207
ROCE % 32% 26% -3% 54% 46% 27% 9%

Insights

In beta
Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Content under production (inventory value)
Rs. Lakhs ・Standalone data

Log in to view insights

Please log in to see hidden values.

Login
Number of permanent employees
employees ・Standalone data
Number of subsidiary entities
entities ・Standalone data
Number of branch offices
offices ・Standalone data
Foreign exchange earnings
Rs. Lakhs ・Standalone data
Number of screens (via NY Cinemas LLP investment)
screens ・Standalone data

Extracted by Screener AI

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