Panorama Studios International Ltd
- Market Cap ₹ 1,223 Cr.
- Current Price ₹ 917
- High / Low ₹ 1,094 / 196
- Stock P/E 29.2
- Book Value ₹ 100
- Dividend Yield 0.00 %
- ROCE 56.9 %
- ROE 44.2 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is almost debt free.
- 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 58.3%
- Debtor days have improved from 261 to 75.4 days.
- Company's working capital requirements have reduced from 950 days to 132 days
Cons
- Stock is trading at 9.16 times its book value
- Promoter holding has decreased over last quarter: -4.94%
* 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
Standalone Figures in Rs. Crores / View Consolidated
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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 1 | 0 | 22 | 15 | 9 | 291 | 404 | |
| 1 | 1 | 1 | 1 | 0 | 22 | 15 | 8 | 238 | 345 | |
| Operating Profit | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 1 | 53 | 59 |
| OPM % | -10% | 1% | 2% | 1% | -14% | 1% | 1% | 13% | 18% | 15% |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 5 | 6 | |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 8 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
| Profit before tax | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 53 | 57 |
| Tax % | 50% | 0% | 0% | 0% | 33% | 35% | 14% | 11% | 26% | 26% |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 40 | 42 | |
| EPS in Rs | 0.00 | 0.03 | 0.03 | 0.03 | 0.04 | 0.21 | 1.43 | 2.01 | 31.88 | 31.45 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 3% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 392% |
| 3 Years: | 201% |
| TTM: | 39% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 362% |
| 3 Years: | 239% |
| TTM: | 6% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | 108% |
| 3 Years: | 190% |
| 1 Year: | 280% |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 3 | 3 | 3 | 3 | 5 | 8 | 8 | 12 | 12 | 13 |
| Reserves | -0 | -0 | -0 | -0 | -0 | 2 | 1 | 4 | 44 | 120 |
| 0 | 0 | 0 | 0 | 1 | 0 | 3 | 52 | 25 | 11 | |
| 1 | 0 | 0 | 0 | 0 | 14 | 18 | 58 | 95 | 245 | |
| Total Liabilities | 4 | 3 | 3 | 3 | 6 | 23 | 29 | 127 | 176 | 389 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 5 | |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 1 | 0 | 3 | 3 | 3 | 3 | 4 | 4 |
| 4 | 3 | 2 | 3 | 3 | 21 | 26 | 122 | 169 | 380 | |
| Total Assets | 4 | 3 | 3 | 3 | 6 | 23 | 29 | 127 | 176 | 389 |
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 | 31 | -20 | |
| -0 | -0 | -0 | 1 | -3 | -0 | 1 | -2 | -2 | -1 | |
| 0 | 2 | 0 | 0 | 3 | 3 | 3 | 54 | -26 | 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 | 78 | ||||
| Days Payable | 0 | 199 | 352 | 1,514 | 29 | |||||
| Cash Conversion Cycle | 95 | 3 | 820 | 722 | 5,736 | -89 | 114 | 3,240 | 61 | 75 |
| Working Capital Days | 812 | 886 | 1,492 | 1,246 | 8,682 | 104 | 228 | 2,621 | 98 | 132 |
| ROCE % | 0% | 0% | 0% | 1% | 6% | 13% | 9% | 76% |
Documents
Announcements
- Shareholder Meeting / Postal Ballot-Outcome of EGM 9h
- Disclosure Under Regulation 30 Of The SEBI (LODR) Regulations, 2015, For Purchase Of New Office Premises For Use Of Registered Office Of The Company, Situated At 22Th Floor In A Building Knows As "Signature" CTS N0. 737/9/1,2A/1,A, Village Oshiwara, Andheri West, Mumbai -400058 28 Jun
- Closure of Trading Window 27 Jun
- Disclosure Under Regulation 30 Of The SEBI (LODR) Regulations, 2015, Enter Into Line Production Deal Agreement With Super Cassettes Industries Pvt. Ltd And Maruti International For The Film "Dhamaal4 " 17 Jun
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
10 Jun - Submission of newspaper clipping to the notice of EOGM of the company which is approved dated 03 rd June 2024 and dispatched on 7th june …
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
History
Panorama Studios is a diversified film studio with a presence in Production and Distribution. Over the years, Panorama Studios has produced a variety of commercially successful and critically acclaimed films like Omkara, Special 26, Drishyam, Singham, among many others including major box offices. [1]