Phantom Digital Effects Ltd
Incorporated in 2016, Phantom Digital Effects Ltd provides Visual effects to films, web series, and commercials[1]
- Market Cap ₹ 605 Cr.
- Current Price ₹ 446
- High / Low ₹ 593 / 251
- Stock P/E 27.1
- Book Value ₹ 38.0
- Dividend Yield 0.00 %
- ROCE 75.1 %
- ROE 65.4 %
- Face Value ₹ 10.0
Pros
- Company has a good return on equity (ROE) track record: 3 Years ROE 76.0%
Cons
- Stock is trading at 11.7 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- Debtor days have increased from 56.1 to 99.2 days.
- Working capital days have increased from 153 days to 221 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
Sector: Entertainment Industry: Entertainment / Electronic Media Software
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|
10 | 13 | 7 | 22 | 58 | 86 | |
9 | 12 | 6 | 15 | 35 | 52 | |
Operating Profit | 1 | 1 | 0 | 7 | 23 | 34 |
OPM % | 10% | 10% | 5% | 33% | 39% | 39% |
0 | 0 | 0 | 0 | 1 | 0 | |
Interest | 1 | 1 | 0 | 1 | 1 | 1 |
Depreciation | 1 | 0 | 0 | 0 | 1 | 3 |
Profit before tax | 0 | 0 | 0 | 7 | 22 | 30 |
Tax % | -200% | 50% | -250% | 25% | 26% | |
0 | 0 | 0 | 5 | 16 | 22 | |
EPS in Rs | 60.00 | 110.00 | 80.00 | 4,900.00 | 13.92 | 18.26 |
Dividend Payout % | -0% | -0% | -0% | -0% | -0% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 65% |
TTM: | 159% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 428% |
TTM: | 230% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
1 Year: | 69% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 76% |
Last Year: | 65% |
Balance Sheet
Figures in Rs. Crores
Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|
Equity Capital | 0 | 0 | 0 | 0 | 12 | 12 |
Reserves | 0 | 0 | 0 | 5 | 33 | 43 |
5 | 3 | 4 | 3 | 7 | 18 | |
1 | 2 | 3 | 7 | 12 | 24 | |
Total Liabilities | 6 | 5 | 7 | 15 | 63 | 97 |
1 | 1 | 1 | 1 | 10 | 11 | |
CWIP | -0 | -0 | -0 | -0 | -0 | -0 |
Investments | -0 | -0 | -0 | -0 | -0 | -0 |
4 | 4 | 7 | 14 | 53 | 86 | |
Total Assets | 6 | 5 | 7 | 15 | 63 | 97 |
Cash Flows
Figures in Rs. Crores
Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|
-2 | 2 | -1 | 3 | -10 | |
-1 | -0 | 0 | -0 | -11 | |
2 | -1 | 1 | -2 | 23 | |
Net Cash Flow | -0 | 0 | 0 | 1 | 2 |
Ratios
Figures in Rs. Crores
Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|
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% |
Documents
Announcements
Annual reports
Concalls
-
Feb 2024Transcript PPT
-
Nov 2023TranscriptPPTREC
-
Nov 2023TranscriptNotesPPTREC
-
May 2023TranscriptNotesPPT
-
May 2023TranscriptNotesPPT
-
Feb 2023TranscriptNotesPPT
-
Nov 2022TranscriptPPT
-
Nov 2022TranscriptPPT
-
Oct 2022TranscriptNotesPPTREC
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