Market Cap ₹1201 Cr.
Stock P/E 64.1
P/B 12.6
Current Price ₹900
Book Value ₹ 71.3
Face Value 10
52W High ₹1094
Dividend Yield 0%
52W Low ₹ 145.1
Panorama Studios International Ltd is a dynamic and innovative company operating in the entertainment industry. Established as a global powerhouse, Panorama Studios International specializes in film production, distribution, and content creation. With a diverse portfolio, the company caters to a wide range of audiences, delivering captivating and high-quality cinematic experiences. Panorama Studios International prides itself on its commitment to creativity and excellence. The company collaborates with talented filmmakers, actors, and technicians from around the world, fostering an environment conducive to groundbreaking storytelling. Through strategic partnerships and acquisitions, Panorama Studios International expands its global reach, ensuring its films reach audiences across continents. Driven by a passion for compelling narratives, Panorama Studios International explores various genres and formats, embracing both commercial and critically acclaimed projects. The company's dedication to innovation extends to emerging technologies, enabling immersive experiences through virtual reality, augmented reality, and other cutting-edge mediums. Panorama Studios International continues to push boundaries, shaping the future of entertainment with its bold and captivating productions.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 3 | 69 | 5 | 33 | 84 | 196 | 59 | 71 | 52 | 33 |
Other Income | 0 | 0 | 9 | 0 | 3 | 1 | 0 | 1 | 1 | 1 |
Total Income | 3 | 69 | 14 | 34 | 87 | 197 | 59 | 72 | 53 | 34 |
Total Expenditure | 4 | 66 | 8 | 38 | 79 | 151 | 49 | 67 | 41 | 28 |
Operating Profit | -1 | 3 | 6 | -4 | 8 | 45 | 10 | 5 | 13 | 6 |
Interest | 1 | 1 | 3 | 1 | 2 | 1 | 3 | 2 | 3 | 2 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -2 | 3 | 3 | -5 | 5 | 44 | 7 | 3 | 10 | 3 |
Provision for Tax | -1 | 1 | 1 | -1 | 2 | 11 | 2 | 1 | 4 | 1 |
Profit After Tax | -1 | 2 | 2 | -4 | 3 | 33 | 4 | 2 | 6 | 2 |
Adjustments | 1 | -1 | -1 | 2 | -3 | 1 | 3 | 2 | -3 | 1 |
Profit After Adjustments | 0 | 1 | 1 | -2 | -0 | 33 | 7 | 4 | 3 | 3 |
Adjusted Earnings Per Share | 0 | 1 | 0.8 | -1.6 | -0.2 | 26.8 | 5.5 | 3.3 | 2.5 | 2.7 |
#(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|
Net Sales | 23 | 314 | 76 | 83 | 371 | 215 |
Other Income | 2 | 1 | 1 | 10 | 5 | 3 |
Total Income | 25 | 315 | 77 | 93 | 376 | 218 |
Total Expenditure | 20 | 303 | 64 | 87 | 319 | 185 |
Operating Profit | 5 | 12 | 13 | 5 | 58 | 34 |
Interest | 2 | 1 | 2 | 6 | 8 | 10 |
Depreciation | 0 | 0 | 0 | 0 | 1 | 0 |
Exceptional Income / Expenses | 0 | -0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 3 | 10 | 11 | -1 | 49 | 23 |
Provision for Tax | 2 | 2 | 3 | 0 | 14 | 8 |
Profit After Tax | 2 | 8 | 8 | -1 | 35 | 14 |
Adjustments | -2 | -4 | -3 | 2 | 2 | 3 |
Profit After Adjustments | 0 | 4 | 5 | 1 | 37 | 17 |
Adjusted Earnings Per Share | 0.2 | 5.6 | 6.7 | 0.5 | 29.9 | 14 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 347% | 6% | 0% | 0% |
Operating Profit CAGR | 1060% | 69% | 0% | 0% |
PAT CAGR | 0% | 64% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 412% | 185% | 107% | NA% |
ROE Average | 83% | 44% | 49% | 49% |
ROCE Average | 57% | 32% | 30% | 30% |
#(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|
Shareholder's Funds | 6 | 14 | 19 | 24 | 61 |
Minority's Interest | 4 | 7 | 10 | 9 | 8 |
Borrowings | 1 | 1 | 0 | 0 | 1 |
Other Non-Current Liabilities | 0 | 3 | 5 | 4 | 12 |
Total Current Liabilities | 88 | 248 | 188 | 214 | 159 |
Total Liabilities | 99 | 272 | 223 | 251 | 241 |
Fixed Assets | 26 | 25 | 24 | 13 | 14 |
Other Non-Current Assets | 1 | 1 | 1 | 1 | 1 |
Total Current Assets | 72 | 247 | 199 | 237 | 226 |
Total Assets | 99 | 272 | 223 | 251 | 241 |
#(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 1 | 0 | 2 | 1 |
Cash Flow from Operating Activities | 21 | -9 | 5 | -65 | 41 |
Cash Flow from Investing Activities | -26 | 0 | -0 | 15 | -3 |
Cash Flow from Financing Activities | 5 | 9 | -3 | 49 | -34 |
Net Cash Inflow / Outflow | 0 | -0 | 2 | -1 | 5 |
Closing Cash & Cash Equivalent | 1 | 0 | 2 | 1 | 6 |
# | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|
Earnings Per Share (Rs) | 0.16 | 5.55 | 6.68 | 0.55 | 29.94 |
CEPS(Rs) | 3.59 | 10.4 | 11.23 | -0.85 | 28.99 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 11.43 | 16.83 | 23.51 | 19.16 | 49.1 |
Core EBITDA Margin(%) | 15.5 | 3.45 | 16.66 | -5.33 | 14.25 |
EBIT Margin(%) | 22.97 | 3.73 | 17.26 | 5.97 | 15.39 |
Pre Tax Margin(%) | 14.52 | 3.26 | 14.49 | -1.28 | 13.3 |
PAT Margin (%) | 8.01 | 2.49 | 11.06 | -1.55 | 9.51 |
Cash Profit Margin (%) | 8.34 | 2.51 | 11.15 | -1.27 | 9.71 |
ROA(%) | 1.9 | 4.21 | 3.41 | -0.54 | 14.36 |
ROE(%) | 30.17 | 82.24 | 55.21 | -6.16 | 83.16 |
ROCE(%) | 20.78 | 35.28 | 30.89 | 6.93 | 56.7 |
Receivable days | 180.51 | 14.67 | 254.44 | 310.31 | 37.49 |
Inventory Days | 273.26 | 54.65 | 330.74 | 408.1 | 97.68 |
Payable days | 2411.02 | 77.09 | 927.68 | 912.81 | 76.18 |
PER(x) | 101.94 | 6.48 | 7.6 | 134.87 | 5.2 |
Price/Book(x) | 1.47 | 2.14 | 2.16 | 3.86 | 3.17 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 1.21 | 0.17 | 0.81 | 1.99 | 0.62 |
EV/Core EBITDA(x) | 5.18 | 4.36 | 4.69 | 31.87 | 3.98 |
Net Sales Growth(%) | 0 | 1238.59 | -75.68 | 8.64 | 348.04 |
EBIT Growth(%) | 0 | 117.54 | 12.47 | -62.44 | 1055.67 |
PAT Growth(%) | 0 | 315.47 | 8.11 | -115.2 | 2854.12 |
EPS Growth(%) | 0 | 3267.53 | 20.2 | -91.79 | 5360.82 |
Debt/Equity(x) | 3.16 | 2.07 | 1.44 | 3.11 | 0.7 |
Current Ratio(x) | 0.82 | 1 | 1.06 | 1.1 | 1.42 |
Quick Ratio(x) | 0.62 | 0.69 | 0.73 | 0.53 | 0.95 |
Interest Cover(x) | 2.72 | 7.89 | 6.23 | 0.82 | 7.36 |
Total Debt/Mcap(x) | 2.15 | 0.97 | 0.67 | 0.8 | 0.22 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 72.18 | 72.18 | 72.18 | 72.18 | 72.18 | 73.24 | 73.24 | 73.24 | 73.24 | 68.3 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 27.82 | 27.82 | 27.82 | 27.82 | 27.82 | 26.76 | 26.76 | 26.76 | 26.76 | 31.7 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.91 | 0.91 | 0.91 | 0.91 | 0.91 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.33 | 0.33 | 0.33 | 0.33 | 0.42 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.24 | 1.24 | 1.24 | 1.24 | 1.24 | 1.24 | 1.24 | 1.24 | 1.24 | 1.33 |
Pros
Cons
* 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.
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
You May Also Know About