Phantom Digital Effects Ltd

Phantom Digital Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Phantom Digital Effects Ltd

₹ 267 -2.43%
11 Jun - close price
phantomfx.com NSE - SME: PHANTOMFX
About

Incorporated in 2016, Phantom Digital Effects Ltd provides Visual effects to films, web series, and commercials[1]

Key Points

Business Overview:[1][2][3]
PDEL is a Trusted Partner Network (TPN) certified creative visual effects (VFX) studio offering end-to-end services
for film, web series, and commercials to global production houses, including final compositing, 3D element creation, and animation. Company also contributes to the production, pre and post-production of feature films, web series, and commercials. Besides working directly on a particular project, it takes up subcontracts for large VFX studios

Website NSE - SM
  • Market Cap ₹ 363 Cr.
  • Current Price ₹ 267
  • High / Low ₹ 490 / 165
  • Stock P/E 18.0
  • Book Value ₹ 121
  • Dividend Yield 0.00 %
  • ROCE 17.3 %
  • ROE 13.1 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has delivered good profit growth of 184% CAGR over last 5 years

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoters have pledged 33.6% of their holding.
  • Company has high debtors of 318 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

Edit Columns
Loading peers table ...

Half Yearly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2022 Mar 2023 Sep 2023 Mar 2024 Sep 2024 Mar 2025
26 32 41 48 35 64
15 20 25 26 20 42
Operating Profit 11 12 16 22 15 22
OPM % 41% 37% 38% 46% 44% 35%
0 0 0 1 1 1
Interest 0 0 1 1 2 2
Depreciation 0 1 2 3 3 4
Profit before tax 11 11 14 19 11 17
Tax % 26% 26% 24% 28% 27% 29%
8 8 10 14 8 12
EPS in Rs 8.93 7.01 8.94 10.10 6.17 8.71
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
10 13 7 22 58 89 99
9 12 6 15 35 51 61
Operating Profit 1 1 0 7 23 38 37
OPM % 10% 10% 5% 33% 39% 42% 38%
0 0 0 0 1 1 2
Interest 1 1 0 1 1 2 4
Depreciation 1 0 0 0 1 5 8
Profit before tax 0 0 0 7 22 33 28
Tax % -200% 50% -250% 25% 26% 26% 28%
0 0 0 5 16 24 20
EPS in Rs 60.00 110.00 80.00 4,900.00 13.92 17.76 14.89
Dividend Payout % 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 50%
3 Years: 64%
TTM: 10%
Compounded Profit Growth
10 Years: %
5 Years: 184%
3 Years: 60%
TTM: -16%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: -32%
Return on Equity
10 Years: %
5 Years: 24%
3 Years: 22%
Last Year: 13%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 0.01 0.01 0.01 0.01 12 14 14
Reserves 0 0 0 5 33 131 151
5 3 4 3 7 20 42
1 2 3 7 8 13 21
Total Liabilities 6 5 7 15 59 178 228
1 1 1 1 10 18 18
CWIP 0 0 0 0 0 0 12
Investments 0 0 0 0 0 0 1
4 4 7 14 49 160 196
Total Assets 6 5 7 15 59 178 228

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
-2 2 -1 3 -10 -15 -18
-1 -0 0 -0 -11 -49 2
2 -1 1 -2 23 78 17
Net Cash Flow -0 0 0 1 2 14 0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 43 34 5 64 99 208 318
Inventory Days
Days Payable
Cash Conversion Cycle 43 34 5 64 99 208 318
Working Capital Days 83 44 155 82 219 454 550
ROCE % 29% 9% 119% 76% 32% 17%

Shareholding Pattern

Numbers in percentages

1 Recently
Mar 2023Sep 2023Dec 2023Mar 2024Sep 2024Mar 2025
63.92% 63.92% 54.79% 54.79% 54.74% 54.74%
0.00% 0.00% 8.76% 4.92% 2.59% 0.21%
0.00% 0.00% 7.18% 0.08% 0.09% 0.00%
36.08% 36.08% 29.27% 40.20% 42.57% 45.05%
No. of Shareholders 1,0781,7292,3594,1425,5514,970

* 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

Concalls