Phantom Digital Effects Ltd
Incorporated in 2016, Phantom Digital Effects Ltd provides Visual effects to films, web series, and commercials[1]
- Market Cap ₹ 198 Cr.
- Current Price ₹ 124
- High / Low ₹ 311 / 114
- Stock P/E 10.2
- Book Value ₹ 148
- Dividend Yield 0.00 %
- ROCE 17.6 %
- ROE 13.1 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.84 times its book value
- 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
- Company has high debtors of 318 days.
- Promoter holding has decreased over last 3 years: -20.0%
* 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
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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 | 60 | |
| Operating Profit | 1 | 1 | 0 | 7 | 23 | 38 | 38 |
| OPM % | 10% | 10% | 4.9% | 33% | 39% | 43% | 39% |
| 0 | 0 | 0 | 0 | 1 | 1 | 2 | |
| Interest | 1 | 1 | 0 | 1 | 1 | 2 | 5 |
| 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: | 42% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 184% |
| 3 Years: | 60% |
| TTM: | -13% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | -39% |
| 1 Year: | -56% |
| 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 | 21 | 42 | |
| 1 | 2 | 3 | 7 | 8 | 14 | 21 | |
| Total Liabilities | 6 | 5 | 7 | 15 | 59 | 180 | 228 |
| 1 | 1 | 1 | 1 | 10 | 18 | 18 | |
| CWIP | 0 | 0 | 0 | 0 | 0 | 15 | 12 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| 4 | 4 | 7 | 14 | 49 | 147 | 196 | |
| Total Assets | 6 | 5 | 7 | 15 | 59 | 180 | 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 | -54 | -18 | |
| -1 | -0 | 0 | -0 | -11 | -20 | 2 | |
| 2 | -1 | 1 | -2 | 23 | 89 | 17 | |
| Net Cash Flow | -0 | 0 | 0 | 1 | 2 | 14 | 1 |
| Free Cash Flow | -2 | 2 | -1 | 3 | -21 | -82 | -23 |
| CFO/OP | -189% | 150% | -152% | 63% | -18% | -122% | -39% |
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 | 207 | 318 |
| Inventory Days | |||||||
| Days Payable | |||||||
| Cash Conversion Cycle | 43 | 34 | 5 | 64 | 99 | 207 | 318 |
| Working Capital Days | 83 | 14 | 121 | 51 | 185 | 349 | 441 |
| ROCE % | 29% | 9% | 119% | 76% | 32% | 18% |
Insights
In beta| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2018 | Mar 2019 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Jun 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Artists/Employees count |
|
|||||||||
| Commercials Revenue Share % |
||||||||||
| Movies Revenue Share % |
||||||||||
| International Revenue Share % |
||||||||||
| Order Book INR Crores |
||||||||||
| Bidding Pipeline INR Crores |
||||||||||
Extracted by Screener AI
Documents
Announcements
-
Analysts/Institutional Investor Meet/Con. Call Updates
- Phantom Digital Effects held investor/analyst meetings on 18 Aug 2026; no UPSI was shared.
-
Analysts/Institutional Investor Meet/Con. Call Updates
- Phantom Digital Effects to hold virtual investor/analyst meeting on 18 August 2026 at 4:30 PM IST.
-
Outcome of Board Meeting
- Board approved USD 2.7 million further investment in Milk Visual Effects Limited; AGM extension application and committee reconstitution.
-
Updates
- NSE levied Rs.1.71 lakh fine for delayed FY26 audited results; company seeks waiver.
-
Certificate under SEBI (Depositories and Participants) Regulations, 2018
- Submitted Regulation 74(5) certificate for quarter ended 30 June 2026; no shares dematerialised.
Annual reports
Concalls
-
Nov 2025Transcript PPT
-
Sep 2025TranscriptAI SummaryPPT
-
Jun 2025TranscriptPPTREC
-
Nov 2024Transcript PPT
-
Aug 2024TranscriptAI SummaryPPT
-
Jun 2024Transcript PPT
-
Feb 2024Transcript PPT
-
Nov 2023TranscriptPPTREC
-
Nov 2023TranscriptPPTREC
-
May 2023TranscriptAI SummaryPPT
-
May 2023TranscriptAI SummaryPPT
-
Feb 2023TranscriptAI SummaryPPT
-
Nov 2022TranscriptPPT
-
Nov 2022TranscriptPPT
-
Oct 2022TranscriptPPTREC
Business Overview:[1]
PDEL is a Trusted Partner Network (TPN) certified creative visual effects (VFX) studio offering creative visual effects solutions for commercials, films, and web series. It offers pre-production services and post-production services, including final compositing and roto to create 3D elements, photo-real creatures and environments, 3d, match move, and animations. The company has direct partnerships with diverse production houses, as well as collaborating with prominent VFX companies and studios through subcontracting arrangements.