Panorama Studios International Ltd

Panorama Studios International Ltd

₹ 920 1.56%
14 Jun 4:01 p.m.
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

History
Panorama Studios is a diversified film studio with a presence in Production and Distribution. Over the years, Panorama Studios has produced a variety of commercially successful and critically acclaimed films like Omkara, Special 26, Drishyam, Singham, among many others including major box offices. [1]

  • Market Cap 1,228 Cr.
  • Current Price 920
  • High / Low 1,094 / 181
  • Stock P/E 32.2
  • Book Value 101
  • Dividend Yield 0.00 %
  • ROCE 44.8 %
  • ROE 39.0 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • 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 40.6%
  • Debtor days have improved from 105 to 75.3 days.
  • Company's working capital requirements have reduced from 217 days to 132 days

Cons

  • Stock is trading at 9.14 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoter holding has decreased over last quarter: -4.94%

* 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

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
16 6 3 69 5 33 84 196 59 71 52 33 283
20 8 4 66 8 38 79 151 50 67 41 28 243
Operating Profit -3 -3 -2 3 -3 -5 4 44 9 4 11 5 40
OPM % -20% -54% -55% 4% -55% -14% 5% 23% 15% 6% 21% 14% 14%
0 0 0 0 9 0 3 1 0 1 1 1 1
Interest 1 1 1 1 3 1 2 1 3 2 3 2 6
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax -4 -4 -2 3 3 -5 5 44 6 3 10 3 36
Tax % 27% 14% 39% 33% 29% 25% 42% 25% 37% 32% 37% 30% 23%
-3 -4 -1 2 2 -4 3 33 4 2 6 2 28
EPS in Rs -1.78 -1.33 0.03 1.02 0.83 -1.61 -0.24 26.76 5.02 3.25 2.49 2.73 20.63
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
23 314 76 83 371 440
20 303 64 87 319 379
Operating Profit 4 11 13 -4 53 61
OPM % 15% 3% 17% -5% 14% 14%
2 1 1 10 5 5
Interest 2 1 2 6 8 12
Depreciation 0 0 0 0 1 1
Profit before tax 3 10 11 -1 49 52
Tax % 45% 24% 24% -21% 29% 27%
2 8 8 -1 35 38
EPS in Rs 1.74 5.62 6.67 0.55 29.93 28.55
Dividend Payout % 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 80%
3 Years: 79%
TTM: 18%
Compounded Profit Growth
10 Years: %
5 Years: 109%
3 Years: 96%
TTM: 8%
Stock Price CAGR
10 Years: %
5 Years: 108%
3 Years: 171%
1 Year: 416%
Return on Equity
10 Years: %
5 Years: 40%
3 Years: 41%
Last Year: 39%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 5 8 8 12 12 13
Reserves 1 7 10 11 49 121
20 26 26 74 43 33
73 231 179 153 137 291
Total Liabilities 99 272 223 251 241 458
26 25 24 13 14 14
CWIP 0 0 0 0 0 0
Investments 0 0 0 0 0 0
73 247 199 238 227 443
Total Assets 99 272 223 251 241 458

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 41 -6
-26 0 -0 15 -3 -12
5 9 -3 49 -34 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 90
Days Payable 466 63 703 215 46
Cash Conversion Cycle 181 47 123 569 72 75
Working Capital Days 17 27 154 418 102 132
ROCE % 32% 26% -3% 52%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
72.18% 72.18% 72.18% 72.18% 72.18% 72.18% 72.18% 73.24% 73.24% 73.24% 73.24% 68.30%
27.82% 27.82% 27.82% 27.82% 27.82% 27.82% 27.82% 26.75% 26.76% 26.76% 26.76% 31.70%
No. of Shareholders 4694945645776166196247521,1031,1631,4923,239

Documents