Panorama Studios International Ltd

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

Panorama Studios International Ltd

₹ 220 0.48%
13 Dec - 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 ₹ 1,512 Cr.
  • Current Price ₹ 220
  • High / Low ₹ 259 / 51.6
  • Stock P/E 40.6
  • Book Value ₹ 22.1
  • Dividend Yield 0.09 %
  • ROCE 45.6 %
  • ROE 39.0 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 109% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 40.5%
  • Debtor days have improved from 105 to 75.3 days.
  • Company's working capital requirements have reduced from 216 days to 132 days

Cons

  • Stock is trading at 9.96 times its book value
  • Promoter holding has decreased over last 3 years: -5.02%

* 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

Sector: Entertainment Industry: Entertainment / Electronic Media Software

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
2.85 69.11 5.44 33.41 83.61 195.73 58.73 71.05 52.04 33.15 283.36 35.59 82.14
4.42 66.00 8.43 38.11 79.19 151.33 49.93 66.73 40.92 28.36 243.08 31.70 74.45
Operating Profit -1.57 3.11 -2.99 -4.70 4.42 44.40 8.80 4.32 11.12 4.79 40.28 3.89 7.69
OPM % -55.09% 4.50% -54.96% -14.07% 5.29% 22.68% 14.98% 6.08% 21.37% 14.45% 14.22% 10.93% 9.36%
0.42 0.24 8.75 0.37 3.22 1.03 0.38 0.91 1.46 0.78 1.49 1.30 0.97
Interest 0.85 0.67 3.04 0.98 2.34 1.36 3.08 1.64 2.62 2.05 5.60 1.62 1.37
Depreciation 0.03 0.04 0.08 0.17 0.17 0.19 0.21 0.18 0.22 0.27 0.29 0.35 0.39
Profit before tax -2.03 2.64 2.64 -5.48 5.13 43.88 5.89 3.41 9.74 3.25 35.88 3.22 6.90
Tax % -39.41% 32.95% 29.17% -24.64% 41.52% 25.32% 37.18% 31.96% 37.47% 29.54% 23.33% 25.16% 27.10%
-1.23 1.78 1.87 -4.13 3.00 32.77 3.70 2.31 6.11 2.29 27.51 2.40 5.03
EPS in Rs 0.01 0.20 0.17 -0.32 -0.05 5.36 1.00 0.65 0.50 0.55 4.14 0.53 0.88
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
23 314 76 83 371 440 434
20 303 64 87 319 379 378
Operating Profit 4 11 13 -4 53 61 57
OPM % 15% 3% 17% -5% 14% 14% 13%
2 1 1 10 5 5 5
Interest 2 1 2 6 8 12 11
Depreciation 0 0 0 0 1 1 1
Profit before tax 3 10 11 -1 49 52 49
Tax % 45% 24% 24% 21% 29% 27%
2 8 8 -1 35 38 37
EPS in Rs 0.35 1.12 1.33 0.11 5.99 5.71 6.10
Dividend Payout % 0% 0% 0% 0% 0% 4%
Compounded Sales Growth
10 Years: %
5 Years: 80%
3 Years: 79%
TTM: 15%
Compounded Profit Growth
10 Years: %
5 Years: 109%
3 Years: 96%
TTM: -11%
Stock Price CAGR
10 Years: %
5 Years: 106%
3 Years: 182%
1 Year: 307%
Return on Equity
10 Years: %
5 Years: 40%
3 Years: 40%
Last Year: 39%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 5 8 8 12 12 13 14
Reserves 1 7 12 11 49 121 138
20 26 26 74 38 33 64
73 231 178 153 142 289 360
Total Liabilities 99 272 223 251 241 456 576
26 25 24 13 14 14 15
CWIP 0 0 0 0 0 0 35
Investments 0 0 0 0 0 0 0
73 247 199 238 227 442 526
Total Assets 99 272 223 251 241 456 576

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
21 -9 5 -65 46 -6
-26 0 -0 15 -3 -12
5 9 -3 49 -39 22
Net Cash Flow 0 -0 2 -1 5 4

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 180 16 444 212 28 75
Inventory Days 466 95 383 572
Days Payable 466 63 703 215
Cash Conversion Cycle 181 47 123 569 28 75
Working Capital Days 17 27 154 418 97 132
ROCE % 32% 26% -3% 54% 46%

Shareholding Pattern

Numbers in percentages

1 Recently
Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
72.18% 72.18% 72.18% 72.18% 72.18% 73.24% 73.24% 73.24% 73.24% 68.30% 67.16% 67.16%
27.82% 27.82% 27.82% 27.82% 27.82% 26.75% 26.76% 26.76% 26.76% 31.70% 32.84% 32.85%
No. of Shareholders 5645776166196247521,1031,1631,4923,2393,4044,946

Documents

Announcements

Annual reports