Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹1587 Cr.
Stock P/E
158.9
P/B
6.8
Current Price
₹60.9
Book Value
₹ 9
Face Value
2
52W High
₹64.5
52W Low
₹ 29
Dividend Yield
0%

Panorama Studios Int Overview

Business

Panorama Studios International Ltd. is an Indian film production, distribution, and entertainment company. Its core business involves producing feature films (both original content and remakes), acquiring distribution rights for films produced by others, and then distributing these films across various platforms. This includes theatrical releases, satellite television rights, digital streaming rights (OTT platforms), and international sales. The company generates revenue primarily from box office shares, sales/licensing of content rights, and co-production deals.

Revenue Mix

Specific revenue breakdowns by segment are not consistently disclosed. However, the company's operations are broadly categorized into:

Film Production: Involves financing, developing, and producing original feature films.

Film Distribution: Acquiring and distributing films across various exhibition channels, both domestically and internationally.

Content Monetization: Licensing its library of films for satellite broadcast, digital streaming, and other ancillary rights.

Industry

The Indian film industry is large, diverse, and highly competitive, characterized by numerous production houses, varying budget scales, and regional language specializations. It is driven by content, star power, and effective distribution. Panorama Studios operates as a mid-tier player within this landscape. While it competes with larger, more established studios (e.g., Yash Raj Films, Dharma Productions) that have greater capital, star power, and extensive marketing budgets, Panorama has carved a niche by focusing on commercially viable projects, often including successful remakes and sequels (e.g., the Drishyam franchise). Its positioning relies on strategic content selection and efficient production/distribution.

MOAT

Panorama Studios has a developing, rather than a wide, moat:

Content IP/Franchise Value: Ownership and successful development of established film franchises (like Drishyam) provide a significant asset that can be leveraged for sequels, remakes, and spin-offs across languages. This reduces content risk compared to entirely new ventures.

Industry Relationships & Network: A track record of successful productions and distribution helps build strong relationships with talent (directors, actors), distributors, and exhibitors, which is crucial in this relationship-driven industry.

Niche Expertise: A potential focus on specific genres (e.g., thrillers) or content strategies (e.g., remakes of successful regional films) can give them an advantage in those areas.

However, the overall entertainment industry has low switching costs for consumers and intense competition for content and talent.

Growth Drivers

Growing Entertainment Market: India's rising disposable incomes, increasing digital penetration, and growing demand for diverse content across theatrical and OTT platforms provide a strong tailwind.

Content Library Monetization: Continued licensing of existing film rights (especially successful ones) to various platforms (OTT, satellite TV) for recurring revenue.

Successful New Productions: The ability to consistently produce or acquire commercially successful films that resonate with audiences will directly drive revenue and profitability.

Expansion of IP/Franchises: Further developing successful intellectual properties (like the Drishyam series) into sequels, prequels, or remakes in other languages.

International Distribution: Expanding reach into global markets for Indian content.

Risks

Content Failure Risk: The film business is inherently high-risk, with significant capital invested in each project. A few commercial failures can substantially impact profitability and financial health.

Intense Competition: Competition from larger studios, independent producers, and global streaming giants for content, talent, and audience attention.

Rising Production Costs: Escalating costs for talent, production, marketing, and distribution can erode profit margins.

Changing Audience Preferences: Rapidly evolving audience tastes and consumption habits (e.g., shift from theatrical to OTT) can make content success unpredictable.

Piracy: Illegal content consumption remains a significant threat to revenue streams.

Regulatory & Censorship Risk: Government policies and decisions by censorship boards can impact film releases and content.

Capital Intensity: Film production requires substantial upfront capital, making the company susceptible to financing risks.

Management & Ownership

Panorama Studios is promoted by key individuals with a background in film production and distribution. Kumar Mangat Pathak is a prominent figure associated with the company as a promoter and director, known for his involvement in successful projects. The ownership structure typically features a significant promoter holding, which is common in Indian listed companies, indicating strong control by the founding/managing families. Management quality is often assessed by the company's track record of successful projects, strategic decisions, and financial prudence in a volatile industry.

Outlook

Panorama Studios operates in a dynamic and high-growth, yet high-risk, industry. Its outlook depends heavily on its ability to consistently produce and distribute commercially viable content that resonates with evolving audience preferences. The company benefits from a growing Indian entertainment market and its established IP, such as the Drishyam franchise, which provides a degree of stability and potential for recurring revenue. However, intense competition, the inherent unpredictability of box office success, and rising production costs remain significant challenges. The company's future performance will hinge on strategic content selection, efficient capital allocation, effective marketing, and successful adaptation to changing consumption patterns across theatrical and digital platforms.

Panorama Studios Int Share Price

Live · BSE / NSE · Inception: 1980
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Panorama Studios Int Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 283 36 82 34 213 136 78 29 65 183
Other Income 1 1 1 1 1 2 3 1 3 2
Total Income 285 37 83 35 214 138 81 30 68 185
Total Expenditure 243 32 74 30 168 129 75 28 52 163
Operating Profit 42 5 9 5 46 9 6 2 16 22
Interest 6 2 1 2 3 3 3 3 3 4
Depreciation 0 0 0 1 1 1 1 2 2 1
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 36 3 7 2 42 5 2 -2 12 17
Provision for Tax 8 1 2 1 11 1 1 -0 5 4
Profit After Tax 28 2 5 1 31 4 1 -2 7 13
Adjustments 0 1 1 1 -1 2 1 1 2 1
Profit After Adjustments 28 4 6 2 30 5 2 -0 9 14
Adjusted Earnings Per Share 1.2 0.2 0.3 0.1 1.2 0.2 0.1 -0 0.3 0.5

Panorama Studios Int Profit & Loss

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 23 314 76 83 371 440 364 308 355
Other Income 2 1 1 10 5 5 4 9 9
Total Income 25 315 77 93 376 444 368 317 364
Total Expenditure 20 303 64 87 319 379 304 284 318
Operating Profit 5 12 13 5 58 65 64 33 46
Interest 2 1 2 6 8 12 8 11 13
Depreciation 0 0 0 0 1 1 3 6 6
Exceptional Income / Expenses 0 -0 0 0 0 0 0 0 0
Profit Before Tax 3 10 11 -1 49 52 54 16 29
Provision for Tax 2 2 3 0 14 14 14 6 10
Profit After Tax 2 8 8 -1 35 38 40 10 19
Adjustments -2 -4 -3 2 2 -0 2 6 5
Profit After Adjustments 0 4 5 1 37 38 42 16 25
Adjusted Earnings Per Share 0 0.3 0.4 0 1.7 1.6 1.7 0.6 0.9

Panorama Studios Int Balance Sheet

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 6 14 19 24 61 134 192 221
Minority's Interest 4 7 10 9 8 8 6 0
Borrowings 1 1 0 0 1 1 28 26
Other Non-Current Liabilities 0 3 5 4 12 18 26 21
Total Current Liabilities 88 248 188 214 159 295 301 549
Total Liabilities 99 272 223 251 241 456 552 818
Fixed Assets 26 25 24 13 14 5 49 46
Other Non-Current Assets 1 1 1 1 1 1 12 18
Total Current Assets 72 247 199 237 226 450 491 754
Total Assets 99 272 223 251 241 456 552 818

Panorama Studios Int Cash Flow

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 0 1 0 2 1 6 9 5
Cash Flow from Operating Activities 21 -9 5 -65 46 -8 -26 -4
Cash Flow from Investing Activities -26 0 -0 15 -3 -10 -32 -50
Cash Flow from Financing Activities 5 9 -3 49 -39 22 53 57
Net Cash Inflow / Outflow 0 -0 2 -1 5 4 -4 2
Closing Cash & Cash Equivalent 1 0 2 1 6 9 5 7

Panorama Studios Int Ratios

# Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 0.01 0.32 0.38 0.03 1.71 1.63 1.69 0.6
CEPS(Rs) 0.21 0.59 0.64 -0.05 1.66 1.68 1.72 0.61
DPS(Rs) 0 0 0 0 0 0.06 0.06 0
Book NAV/Share(Rs) 0.65 0.96 1.34 1.1 2.81 5.3 7.55 8.47
Core EBITDA Margin(%) 15.5 3.45 16.66 -5.33 14.25 13.77 16.48 7.93
EBIT Margin(%) 22.97 3.73 17.26 5.97 15.39 14.6 16.85 8.85
Pre Tax Margin(%) 14.52 3.26 14.49 -1.28 13.3 11.89 14.73 5.27
PAT Margin (%) 8.01 2.49 11.06 -1.55 9.51 8.69 10.91 3.24
Cash Profit Margin (%) 8.34 2.51 11.15 -1.27 9.71 8.91 11.71 5.18
ROA(%) 1.9 4.21 3.41 -0.54 14.36 10.96 7.88 1.46
ROE(%) 30.17 82.24 55.22 -6.16 83.16 41.32 25.54 4.89
ROCE(%) 20.78 35.28 30.89 6.93 58.18 48.32 28.17 8.84
Receivable days 180.51 14.67 254.44 310.31 37.49 49.3 84.39 110.82
Inventory Days 273.26 54.65 330.74 408.1 97.68 113.99 218.43 360.57
Payable days 2411.02 77.09 927.68 912.81 62.17 74.79 127.29 133.98
PER(x) 101.94 6.48 7.6 134.87 5.2 29.66 33.84 53.84
Price/Book(x) 1.47 2.14 2.16 3.86 3.17 9.13 7.56 3.82
Dividend Yield(%) 0 0 0 0 0 0.12 0.1 0
EV/Net Sales(x) 1.21 0.17 0.81 1.99 0.61 2.6 4.09 3.06
EV/Core EBITDA(x) 5.18 4.36 4.69 31.87 3.89 17.56 23.16 28.3
Net Sales Growth(%) 0 1238.59 -75.68 8.64 348.04 18.34 -17.16 -15.28
EBIT Growth(%) 0 117.54 12.47 -62.44 1055.67 12.27 -4.44 -55.48
PAT Growth(%) 0 315.47 8.11 -115.2 2854.11 8.17 3.98 -74.88
EPS Growth(%) 0 3266.97 20.2 -91.79 5358.52 -4.53 3.3 -64.34
Debt/Equity(x) 3.16 2.07 1.44 3.11 0.61 0.26 0.41 0.58
Current Ratio(x) 0.82 1 1.06 1.1 1.42 1.53 1.63 1.37
Quick Ratio(x) 0.62 0.69 0.73 0.53 0.95 0.85 0.85 0.69
Interest Cover(x) 2.72 7.89 6.23 0.82 7.36 5.39 7.96 2.47
Total Debt/Mcap(x) 2.15 0.97 0.67 0.8 0.19 0.03 0.05 0.15

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -15% -6% +32% —
Operating Profit CAGR -48% -17% +20% —
PAT CAGR -75% -34% +5% —
Share Price CAGR +19% +62% +82% +56%
ROE Average +5% +24% +30% +40%
ROCE Average +9% +28% +30% +30%

Panorama Studios Int Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 66.61 %
FII 0.29 %
DII (MF + Insurance) 0 %
Public (retail) 33.1 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 68.367.1667.1664.9664.9664.9664.9666.6166.6166.61
FII 0000.851.491.350.530.460.460.29
DII 0000000000
Public 31.732.8432.8434.233.5533.6934.5132.9332.9333.1
Others 0000000000
Total 100100100100100100100100100100

Panorama Studios Int Peer Comparison

Film Production, Distribution & Entertainment Edit Columns

Panorama Studios Int Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Panorama Studios Int Pros & Cons

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 24%
  • Company has reduced debt.

Cons

  • Debtor days have increased from 127.29 to 133.98days.
  • Stock is trading at 6.8 times its book value.
  • The company has delivered a poor profit growth of 4% over past five years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp