Identical Brains Studios Ltd

Identical Brains Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Identical Brains Studios Ltd

₹ 16.6 -4.89%
16 Jun 1:16 p.m.
identicalbrains.com NSE - SME: IDENTICAL
About

Incorporated in 2019, Identical Brains
Studios Ltd provides visual effect services,
films, video production, and distribution services[1]

Key Points

Business Overview:[1]
IBSL provides offers ac omprehensive suite of VFX services in diverse range of projects such as films, web series, Tele Vision series, documentaries, commercials, etc. Company operates from India and its customers include some of the leading film and content producers, major Bollywood Studios, etc.

Website NSE - ST
  • Market Cap ₹ 23.2 Cr.
  • Current Price ₹ 16.6
  • High / Low ₹ 49.2 / 14.1
  • Stock P/E 14.7
  • Book Value ₹ 25.4
  • Dividend Yield 0.00 %
  • ROCE 5.41 %
  • ROE 4.54 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Stock is trading at 0.66 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Tax rate seems low
  • Company has high debtors of 423 days.
  • Working capital days have increased from 230 days to 408 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.

Peer comparison

Consumer Discretionary Media, Entertainment & Publication Entertainment Media & Entertainment

Part of Nifty SME Emerge

Edit Columns
Loading peers table ...

Half Yearly Results

Figures in Rs. Crores

Mar 2024 Sep 2024 Mar 2025 Sep 2025 Mar 2026
10.03 11.39 14.08 9.51 9.61
7.17 7.16 11.85 6.93 8.69
Operating Profit 2.86 4.23 2.23 2.58 0.92
OPM % 28.51% 37.14% 15.84% 27.13% 9.57%
0.07 0.10 0.05 0.21 0.36
Interest 0.01 0.01 0.01 0.01 0.10
Depreciation 0.20 1.08 0.09 1.01 1.17
Profit before tax 2.72 3.24 2.18 1.77 0.01
Tax % 27.21% 25.93% 28.90% 22.60% -2,100.00%
1.98 2.41 1.55 1.37 0.21
EPS in Rs 2.87 2.33 1.11 0.98 0.15
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
3.89 8.04 20.09 25.48 19.12
3.19 5.73 12.48 19.02 15.62
Operating Profit 0.70 2.31 7.61 6.46 3.50
OPM % 17.99% 28.73% 37.88% 25.35% 18.31%
0.01 0.04 0.18 0.15 0.57
Interest 0.00 0.00 0.02 0.02 0.11
Depreciation 0.02 0.12 0.40 1.17 2.18
Profit before tax 0.69 2.23 7.37 5.42 1.78
Tax % 27.54% 27.80% 27.54% 27.12% 11.24%
0.51 1.61 5.35 3.95 1.58
EPS in Rs 510.00 1,610.00 7.77 2.82 1.13
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: 33%
TTM: -25%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: -1%
TTM: -60%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: -59%
Return on Equity
10 Years: %
5 Years: 19%
3 Years: 17%
Last Year: 5%

Balance Sheet

Figures in Rs. Crores

Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 0.01 0.01 6.89 14.03 14.03
Reserves 1.26 2.88 5.15 20.03 21.54
0.00 0.00 0.19 0.15 0.10
1.00 1.87 4.80 4.79 3.54
Total Liabilities 2.27 4.76 17.03 39.00 39.21
0.05 0.36 2.17 5.28 4.85
CWIP 0.00 0.00 0.00 0.00 0.00
Investments 0.25 1.42 5.12 0.93 8.56
1.97 2.98 9.74 32.79 25.80
Total Assets 2.27 4.76 17.03 39.00 39.21

Cash Flows

Figures in Rs. Crores

Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
-0.11 2.36 1.90 -7.76 -2.65
-0.17 -1.57 -5.75 0.06 -8.81
0.00 0.00 3.98 18.01 -0.08
Net Cash Flow -0.29 0.79 0.13 10.31 -11.54
Free Cash Flow -0.15 1.93 -0.31 -12.04 -4.40
CFO/OP 11% 129% 52% -96% -63%

Ratios

Figures in Rs. Crores

Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 48.79 23.15 111.37 239.80 423.22
Inventory Days 0.00
Days Payable
Cash Conversion Cycle 48.79 23.15 111.37 239.80 423.22
Working Capital Days 9.38 -24.97 56.50 226.48 408.33
ROCE % 107.21% 97.75% 23.43% 5.41%

Insights

In beta
Dec 2020 Dec 2022 Mar 2024 Mar 2025
Awards Won (Cumulative since the Year 2020)
Number

Log in to view insights

Please log in to see hidden values.

Login
Net Capital Turnover Ratio
Ratio
Number of Permanent Employees
Number
Trade Receivable Turnover Ratio
Ratio
Number of VFX Shots (High-Volume Project Benchmark)
Shots

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Dec 2024Mar 2025Sep 2025Mar 2026
63.74% 63.74% 63.74% 63.74%
5.46% 3.29% 0.03% 0.03%
6.47% 2.78% 1.38% 1.38%
24.33% 30.19% 34.85% 34.85%
No. of Shareholders 963791715676

* 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

Annual reports