Phantom Digital Effects Ltd

Phantom Digital Effects Ltd

₹ 443 -1.72%
16 Jul - close price
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

  • Market Cap 602 Cr.
  • Current Price 443
  • High / Low 593 / 314
  • Stock P/E 25.0
  • Book Value 107
  • Dividend Yield 0.00 %
  • ROCE 66.9 %
  • ROE 54.5 %
  • Face Value 10.0

Pros

  • Company has delivered good profit growth of 232% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 63.0%

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend

* 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 ...

Half Yearly Results

Figures in Rs. Crores

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

Profit & Loss

Figures in Rs. Crores

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
10 13 7 22 58 89
9 12 6 15 35 51
Operating Profit 1 1 0 7 23 38
OPM % 10% 10% 5% 33% 39% 42%
0 0 0 0 1 1
Interest 1 1 0 1 1 2
Depreciation 1 0 0 0 1 5
Profit before tax 0 0 0 7 22 33
Tax % -200% 50% -250% 25% 26% 26%
0 0 0 5 16 24
EPS in Rs 60.00 110.00 80.00 4,900.00 13.92 17.76
Dividend Payout % 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 56%
3 Years: 136%
TTM: 54%
Compounded Profit Growth
10 Years: %
5 Years: 232%
3 Years: 570%
TTM: 49%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: 0%
Return on Equity
10 Years: %
5 Years: 63%
3 Years: 63%
Last Year: 55%

Balance Sheet

Figures in Rs. Crores

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 0 0 0 0 12 14
Reserves 0 0 0 5 33 131
5 3 4 3 7 20
1 2 3 7 12 13
Total Liabilities 6 5 7 15 63 178
1 1 1 1 10 18
CWIP 0 0 0 0 0 0
Investments 0 0 0 0 0 0
4 4 7 14 53 160
Total Assets 6 5 7 15 63 178

Cash Flows

Figures in Rs. Crores

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-2 2 -1 3 -10 -53
-1 -0 0 -0 -11 -11
2 -1 1 -2 23 78
Net Cash Flow -0 0 0 1 2 14

Ratios

Figures in Rs. Crores

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 43 34 5 64 99
Inventory Days
Days Payable
Cash Conversion Cycle 43 34 5 64 99
Working Capital Days 83 44 155 82 221
ROCE % 29% 9% 119% 75%

Shareholding Pattern

Numbers in percentages

Mar 2023Sep 2023Dec 2023Mar 2024
63.92% 63.92% 54.79% 54.79%
0.00% 0.00% 8.76% 4.92%
0.00% 0.00% 7.18% 0.08%
36.08% 36.08% 29.27% 40.20%
No. of Shareholders 1,0781,7292,3594,142

* 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

Concalls