Phantom Digital Effects Ltd
Incorporated in 2016, Phantom Digital Effects Ltd provides Visual effects to films, web series, and commercials[1]
- Market Cap ₹ 156 Cr.
- Current Price ₹ 97.8
- High / Low ₹ 311 / 80.0
- Stock P/E 8.08
- Book Value ₹ 148
- Dividend Yield 0.00 %
- ROCE 17.6 %
- ROE 13.1 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.66 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 | 0.07 | 0.12 | 0.09 | 5.44 | 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/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit | -189% | 150% | -152% | 63% | -18% | -122% | -39% |
Ratios
Standalone / 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 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Jun 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Artists/Employees count |
|
||||||||||
| International Revenue Share % |
|||||||||||
| Commercials Revenue Share % |
|||||||||||
| Movies Revenue Share % |
|||||||||||
| Order Book INR Crores |
|||||||||||
| Bidding Pipeline INR Crores |
|||||||||||
Extracted by Screener AI
Documents
Announcements
-
Certificate under SEBI (Depositories and Participants) Regulations, 2018
- Regulation 74(5) certificate filed for quarter ended 30 September 2026; no dematerialized shares reported.
-
Updates
- Progress on FY26 audited results is satisfactory; board meeting expected on 21 October 2026.
-
Trading Window
- Trading window closes from 1 October 2026 until 48 hours after half-year results board meeting.
-
Updates
- Board to meet on 21 October 2026 for FY2026 audited standalone and consolidated results.
-
Updates
- ROC Chennai granted 2-month AGM extension to 30 Nov 2026; audited results board meeting planned by Sept second week.
Annual reports
-
Annual Report 2025
from nse
-
Annual Report 2024
from nse
-
Annual Report 2023
from nse
Concalls
-
Nov 2025Transcript PPT
-
Sep 2025PPT
-
Jun 2025Transcript REC
-
Nov 2024Transcript PPT
-
Aug 2024PPT
-
Jun 2024Transcript PPT
-
Feb 2024Transcript PPT
-
Nov 2023Transcript REC
-
Nov 2023REC
-
May 2023PPT
-
May 2023PPT
-
Feb 2023PPT
-
Nov 2022Transcript
-
Nov 2022Transcript
-
Oct 2022REC
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.