Panorama Studios International Ltd

Panorama Studios Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Panorama Studios International Ltd

₹ 198 1.33%
28 Apr 11:05 a.m.
panoramastudios.in BSE: 539469
About

Panorama Studios International Limited was incorporated in 1980. It is engaged within the Indian media and entertainment industry and is primarily engaged in the business of production and distribution of Media Entertainment & Content. [1] [2]

Key Points

Business Verticals

Website BSE
  • Market Cap ₹ 1,405 Cr.
  • Current Price ₹ 198
  • High / Low ₹ 259 / 152
  • Stock P/E 34.0
  • Book Value ₹ 21.6
  • Dividend Yield 0.10 %
  • ROCE 58.1 %
  • ROE 44.2 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 362% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 58.0%
  • Debtor days have improved from 261 to 75.4 days.
  • Company's working capital requirements have reduced from 948 days to 132 days

Cons

  • Stock is trading at 9.05 times its book value
  • Promoter holding has decreased over last 3 years: -7.22%

* 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

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
4.04 1.10 23.95 29.16 187.52 49.87 64.75 39.73 23.90 275.34 34.55 77.79 32.11
4.13 1.69 24.53 34.06 142.57 36.71 56.12 34.30 17.98 236.34 28.37 68.81 26.85
Operating Profit -0.09 -0.59 -0.58 -4.90 44.95 13.16 8.63 5.43 5.92 39.00 6.18 8.98 5.26
OPM % -2.23% -53.64% -2.42% -16.80% 23.97% 26.39% 13.33% 13.67% 24.77% 14.16% 17.89% 11.54% 16.38%
0.84 0.76 1.67 0.94 1.20 0.85 1.44 1.24 1.70 1.52 1.15 1.74 1.20
Interest 0.07 0.37 0.31 1.16 0.69 1.03 0.76 0.91 1.34 4.59 0.55 0.82 1.55
Depreciation 0.01 0.05 0.15 0.14 0.15 0.17 0.14 0.17 0.22 0.24 0.32 0.35 0.73
Profit before tax 0.67 -0.25 0.63 -5.26 45.31 12.81 9.17 5.59 6.06 35.69 6.46 9.55 4.18
Tax % 14.93% -32.00% -1.59% -24.14% 25.14% 26.39% 24.75% 24.87% 23.60% 26.53% 25.08% 24.82% 27.27%
0.56 -0.17 0.64 -3.99 33.91 9.43 6.90 4.21 4.64 26.22 4.84 7.17 3.05
EPS in Rs 0.09 -0.03 0.10 -0.64 5.45 1.52 1.11 0.68 0.75 3.93 0.71 1.04 0.43
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
1 1 1 1 0 22 15 9 291 404 420
1 1 1 1 0 22 15 8 238 345 360
Operating Profit -0 0 0 0 -0 0 0 1 53 59 59
OPM % -10% 1% 2% 1% -14% 1% 1% 13% 18% 15% 14%
0 0 0 0 0 0 1 2 5 6 6
Interest 0 0 0 0 0 0 0 1 3 8 8
Depreciation 0 0 0 0 0 0 0 0 1 1 2
Profit before tax 0 0 0 0 0 0 1 3 53 57 56
Tax % 50% 0% 0% 0% 33% 35% 14% 11% 26% 26%
0 0 0 0 0 0 1 2 40 42 41
EPS in Rs 0.00 0.01 0.01 0.01 0.01 0.04 0.28 0.40 6.38 6.29 6.11
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 3%
Compounded Sales Growth
10 Years: %
5 Years: 392%
3 Years: 201%
TTM: 136%
Compounded Profit Growth
10 Years: %
5 Years: 362%
3 Years: 239%
TTM: 64%
Stock Price CAGR
10 Years: %
5 Years: 94%
3 Years: 106%
1 Year: -5%
Return on Equity
10 Years: %
5 Years: 53%
3 Years: 58%
Last Year: 44%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 3 3 3 3 5 8 8 12 12 13 14
Reserves -0 -0 -0 -0 -0 2 3 4 44 120 140
0 0 0 0 1 0 3 52 20 11 24
1 0 0 0 0 14 16 58 100 244 342
Total Liabilities 4 3 3 3 6 23 29 127 176 389 519
0 0 0 0 0 0 0 2 2 5 5
CWIP 0 0 0 0 0 0 0 0 0 0 35
Investments 0 0 1 0 3 3 3 3 4 4 4
4 3 2 3 3 21 26 122 169 380 474
Total Assets 4 3 3 3 6 23 29 127 176 389 519

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
0 -1 0 -1 -0 -3 -3 -53 35 -20
-0 -0 -0 1 -3 -0 1 -2 1 -1
0 2 0 0 3 3 3 54 -33 22
Net Cash Flow 0 -0 0 -0 0 0 1 -0 4 1

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 95 3 154 722 5,736 67 303 695 12 75
Inventory Days 667 0 43 163 4,060
Days Payable 0 199 352 1,514
Cash Conversion Cycle 95 3 820 722 5,736 -89 114 3,240 12 75
Working Capital Days 812 886 1,492 1,246 8,682 104 228 2,621 91 132
ROCE % 0% 0% 0% 1% 6% 12% 8% 78% 58%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
72.18% 72.18% 72.18% 73.24% 73.24% 73.24% 73.24% 68.30% 67.16% 67.16% 64.96% 64.96%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.84% 1.49%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.22% 0.20%
27.82% 27.82% 27.82% 26.75% 26.76% 26.76% 26.76% 31.70% 32.84% 32.85% 33.98% 33.35%
No. of Shareholders 6166196247521,1031,1631,4923,2393,4044,9464,7614,954

* 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