WEBSITE BSE:539469 NSE: PANORAMA Inc. Year: 1980 Industry: Film Production, Distribution & Entertainment My Bucket: Add Stock
Last updated: 11:35
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 technici...Read More
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. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹1106 Cr.
Stock P/E 27.8
P/B 4.5
Current Price ₹42.4
Book Value ₹ 9.5
Face Value 2
52W High ₹61.4
Dividend Yield 0.13%
52W Low ₹ 29
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 52 | 33 | 283 | 36 | 82 | 34 | 213 | 136 | 78 | 29 |
| Other Income | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 1 |
| Total Income | 53 | 34 | 285 | 37 | 83 | 35 | 214 | 138 | 81 | 30 |
| Total Expenditure | 41 | 28 | 243 | 32 | 74 | 30 | 168 | 129 | 75 | 28 |
| Operating Profit | 13 | 6 | 42 | 5 | 9 | 5 | 46 | 9 | 6 | 2 |
| Interest | 3 | 2 | 6 | 2 | 1 | 2 | 3 | 3 | 3 | 3 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 10 | 3 | 36 | 3 | 7 | 2 | 42 | 5 | 2 | -2 |
| Provision for Tax | 4 | 1 | 8 | 1 | 2 | 1 | 11 | 1 | 1 | -0 |
| Profit After Tax | 6 | 2 | 28 | 2 | 5 | 1 | 31 | 4 | 1 | -2 |
| Adjustments | -3 | 1 | 0 | 1 | 1 | 1 | -1 | 2 | 1 | 1 |
| Profit After Adjustments | 3 | 3 | 28 | 4 | 6 | 2 | 30 | 5 | 2 | -0 |
| Adjusted Earnings Per Share | 0.1 | 0.2 | 1.2 | 0.2 | 0.3 | 0.1 | 1.2 | 0.2 | 0.1 | -0 |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|
| Net Sales | 23 | 314 | 76 | 83 | 371 | 440 | 364 | 456 |
| Other Income | 2 | 1 | 1 | 10 | 5 | 5 | 4 | 7 |
| Total Income | 25 | 315 | 77 | 93 | 376 | 444 | 368 | 463 |
| Total Expenditure | 20 | 303 | 64 | 87 | 319 | 379 | 304 | 400 |
| Operating Profit | 5 | 12 | 13 | 5 | 58 | 65 | 64 | 63 |
| Interest | 2 | 1 | 2 | 6 | 8 | 12 | 8 | 12 |
| Depreciation | 0 | 0 | 0 | 0 | 1 | 1 | 3 | 5 |
| Exceptional Income / Expenses | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 3 | 10 | 11 | -1 | 49 | 52 | 54 | 47 |
| Provision for Tax | 2 | 2 | 3 | 0 | 14 | 14 | 14 | 13 |
| Profit After Tax | 2 | 8 | 8 | -1 | 35 | 38 | 40 | 34 |
| Adjustments | -2 | -4 | -3 | 2 | 2 | -0 | 2 | 3 |
| Profit After Adjustments | 0 | 4 | 5 | 1 | 37 | 38 | 42 | 37 |
| Adjusted Earnings Per Share | 0 | 0.3 | 0.4 | 0 | 1.7 | 1.6 | 1.7 | 1.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -17% | 64% | 3% | 0% |
| Operating Profit CAGR | -2% | 134% | 40% | 0% |
| PAT CAGR | 5% | 0% | 38% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -25% | 69% | 73% | NA% |
| ROE Average | 26% | 50% | 40% | 45% |
| ROCE Average | 28% | 45% | 35% | 33% |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 6 | 14 | 19 | 24 | 61 | 134 | 192 |
| Minority's Interest | 4 | 7 | 10 | 9 | 8 | 8 | 6 |
| Borrowings | 1 | 1 | 0 | 0 | 1 | 1 | 28 |
| Other Non-Current Liabilities | 0 | 3 | 5 | 4 | 12 | 18 | 26 |
| Total Current Liabilities | 88 | 248 | 188 | 214 | 159 | 295 | 301 |
| Total Liabilities | 99 | 272 | 223 | 251 | 241 | 456 | 552 |
| Fixed Assets | 26 | 25 | 24 | 13 | 14 | 5 | 49 |
| Other Non-Current Assets | 1 | 1 | 1 | 1 | 1 | 1 | 12 |
| Total Current Assets | 72 | 247 | 199 | 237 | 226 | 450 | 491 |
| Total Assets | 99 | 272 | 223 | 251 | 241 | 456 | 552 |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 1 | 0 | 2 | 1 | 6 | 9 |
| Cash Flow from Operating Activities | 21 | -9 | 5 | -65 | 46 | -8 | -26 |
| Cash Flow from Investing Activities | -26 | 0 | -0 | 15 | -3 | -10 | -32 |
| Cash Flow from Financing Activities | 5 | 9 | -3 | 49 | -39 | 22 | 53 |
| Net Cash Inflow / Outflow | 0 | -0 | 2 | -1 | 5 | 4 | -4 |
| Closing Cash & Cash Equivalent | 1 | 0 | 2 | 1 | 6 | 9 | 5 |
| # | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.01 | 0.32 | 0.38 | 0.03 | 1.71 | 1.63 | 1.69 |
| CEPS(Rs) | 0.21 | 0.59 | 0.64 | -0.05 | 1.66 | 1.68 | 1.72 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0.06 | 0.06 |
| Book NAV/Share(Rs) | 0.65 | 0.96 | 1.34 | 1.1 | 2.81 | 5.3 | 7.55 |
| Core EBITDA Margin(%) | 15.5 | 3.45 | 16.66 | -5.33 | 14.25 | 13.77 | 16.48 |
| EBIT Margin(%) | 22.97 | 3.73 | 17.26 | 5.97 | 15.39 | 14.6 | 16.85 |
| Pre Tax Margin(%) | 14.52 | 3.26 | 14.49 | -1.28 | 13.3 | 11.89 | 14.73 |
| PAT Margin (%) | 8.01 | 2.49 | 11.06 | -1.55 | 9.51 | 8.69 | 10.91 |
| Cash Profit Margin (%) | 8.34 | 2.51 | 11.15 | -1.27 | 9.71 | 8.91 | 11.71 |
| ROA(%) | 1.9 | 4.21 | 3.41 | -0.54 | 14.36 | 10.96 | 7.88 |
| ROE(%) | 30.17 | 82.24 | 55.22 | -6.16 | 83.16 | 41.32 | 25.54 |
| ROCE(%) | 20.78 | 35.28 | 30.89 | 6.93 | 58.18 | 48.32 | 28.17 |
| Receivable days | 180.51 | 14.67 | 254.44 | 310.31 | 37.49 | 49.3 | 84.39 |
| Inventory Days | 273.26 | 54.65 | 330.74 | 408.1 | 97.68 | 113.99 | 218.43 |
| Payable days | 2411.02 | 77.09 | 927.68 | 912.81 | 62.17 | 74.79 | 127.36 |
| PER(x) | 101.94 | 6.48 | 7.6 | 134.87 | 5.2 | 29.66 | 33.84 |
| Price/Book(x) | 1.47 | 2.14 | 2.16 | 3.86 | 3.17 | 9.13 | 7.56 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0.12 | 0.1 |
| EV/Net Sales(x) | 1.21 | 0.17 | 0.81 | 1.99 | 0.61 | 2.6 | 4.09 |
| EV/Core EBITDA(x) | 5.18 | 4.36 | 4.69 | 31.87 | 3.89 | 17.56 | 23.16 |
| Net Sales Growth(%) | 0 | 1238.59 | -75.68 | 8.64 | 348.04 | 18.34 | -17.16 |
| EBIT Growth(%) | 0 | 117.54 | 12.47 | -62.44 | 1055.67 | 12.27 | -4.44 |
| PAT Growth(%) | 0 | 315.47 | 8.11 | -115.2 | 2854.11 | 8.17 | 3.98 |
| EPS Growth(%) | 0 | 3266.97 | 20.2 | -91.79 | 5358.52 | -4.53 | 3.3 |
| Debt/Equity(x) | 3.16 | 2.07 | 1.44 | 3.11 | 0.61 | 0.26 | 0.41 |
| Current Ratio(x) | 0.82 | 1 | 1.06 | 1.1 | 1.42 | 1.53 | 1.63 |
| Quick Ratio(x) | 0.62 | 0.69 | 0.73 | 0.53 | 0.95 | 0.85 | 0.85 |
| Interest Cover(x) | 2.72 | 7.89 | 6.23 | 0.82 | 7.36 | 5.39 | 7.96 |
| Total Debt/Mcap(x) | 2.15 | 0.97 | 0.67 | 0.8 | 0.19 | 0.03 | 0.05 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.24 | 68.3 | 67.16 | 67.16 | 64.96 | 64.96 | 64.96 | 64.96 | 66.61 | 66.61 |
| FII | 0 | 0 | 0 | 0 | 0.85 | 1.49 | 1.35 | 0.53 | 0.46 | 0.46 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 26.76 | 31.7 | 32.84 | 32.84 | 34.2 | 33.55 | 33.69 | 34.51 | 32.93 | 32.93 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.91 | 0.91 | 0.92 | 4.61 | 4.61 | 4.61 | 4.61 | 4.61 | 17.35 | 17.35 |
| FII | 0 | 0 | 0 | 0 | 0.06 | 0.11 | 0.1 | 0.04 | 0.12 | 0.12 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.33 | 0.42 | 0.45 | 2.25 | 2.43 | 2.38 | 2.39 | 2.45 | 8.58 | 8.58 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.24 | 1.33 | 1.37 | 6.86 | 7.09 | 7.09 | 7.09 | 7.09 | 26.05 | 26.05 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
ChatGPT
Claude
Perplexity
