Market Cap ₹512 Cr.
Stock P/E 30.6
P/B 4.3
Current Price ₹440
Book Value ₹ 101.7
Face Value 10
52W High ₹593.5
Dividend Yield 0%
52W Low ₹ 251.1
Phantom Digital Effects Ltd is a dynamic and innovative company specializing in cutting-edge digital effects solutions. With a strong focus on creativity and technology, Phantom Digital Effects delivers exceptional visual effects for the entertainment industry. Their team of skilled professionals combines artistic talent with technical expertise to bring imagination to life on the screen. Through advanced computer-generated imagery (CGI), motion capture, and visual effects compositing, they seamlessly blend reality and fantasy, enhancing the visual storytelling experience. Phantom Digital Effects collaborates closely with filmmakers, game developers, and advertising agencies to create stunning visuals that captivate audiences worldwide. With a reputation for excellence and a commitment to pushing boundaries, Phantom Digital Effects continues to push the envelope of visual effects innovation, ensuring their clients' visions become reality.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Jun 2022 | Dec 2022 | Jun 2023 | Dec 2023 |
|---|---|---|---|---|
| Net Sales | 12 | 13 | 24 | 26 |
| Other Income | 0 | 0 | 0 | 0 |
| Total Income | 12 | 13 | 24 | 26 |
| Total Expenditure | 7 | 7 | 15 | 14 |
| Operating Profit | 6 | 6 | 9 | 12 |
| Interest | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 1 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 |
| Profit Before Tax | 6 | 5 | 8 | 11 |
| Provision for Tax | 1 | 1 | 2 | 3 |
| Profit After Tax | 4 | 4 | 6 | 8 |
| Adjustments | 0 | -0 | 0 | 0 |
| Profit After Adjustments | 4 | 4 | 6 | 8 |
| Adjusted Earnings Per Share | 0 | 3.4 | 5.2 | 5.7 |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|
| Net Sales | 13 | 7 | 22 | 58 | 75 |
| Other Income | 0 | 0 | 0 | 1 | 0 |
| Total Income | 13 | 7 | 22 | 59 | 75 |
| Total Expenditure | 12 | 6 | 15 | 35 | 43 |
| Operating Profit | 2 | 1 | 7 | 23 | 33 |
| Interest | 1 | 0 | 1 | 1 | 0 |
| Depreciation | 0 | 0 | 0 | 1 | 2 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 0 | 0 | 7 | 22 | 30 |
| Provision for Tax | 0 | -0 | 2 | 6 | 7 |
| Profit After Tax | 0 | 0 | 5 | 16 | 22 |
| Adjustments | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 0 | 0 | 5 | 16 | 22 |
| Adjusted Earnings Per Share | 0.1 | 0.1 | 5.4 | 13.9 | 14.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 164% | 65% | 0% | 0% |
| Operating Profit CAGR | 229% | 126% | 0% | 0% |
| PAT CAGR | 220% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 62% | NA% | NA% | NA% |
| ROE Average | 65% | 88% | 76% | 76% |
| ROCE Average | 75% | 68% | 60% | 60% |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|
| Shareholder's Funds | 0 | 0 | 5 | 44 |
| Minority's Interest | 0 | 0 | 0 | 0 |
| Borrowings | 2 | 3 | 1 | 2 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 1 |
| Total Current Liabilities | 3 | 3 | 9 | 17 |
| Total Liabilities | 5 | 7 | 15 | 63 |
| Fixed Assets | 1 | 1 | 1 | 10 |
| Other Non-Current Assets | 1 | 0 | 1 | 3 |
| Total Current Assets | 4 | 6 | 13 | 50 |
| Total Assets | 5 | 7 | 15 | 63 |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 1 | 2 |
| Cash Flow from Operating Activities | 2 | -1 | 3 | -10 |
| Cash Flow from Investing Activities | -0 | 0 | -0 | -11 |
| Cash Flow from Financing Activities | -1 | 1 | -2 | 23 |
| Net Cash Inflow / Outflow | 0 | 0 | 1 | 2 |
| Closing Cash & Cash Equivalent | 0 | 1 | 2 | 4 |
| # | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.13 | 0.08 | 5.45 | 13.91 |
| CEPS(Rs) | 0.68 | 0.52 | 5.77 | 14.91 |
| DPS(Rs) | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 0.31 | 0.39 | 5.84 | 37.98 |
| Core EBITDA Margin(%) | 10.26 | 4.95 | 33.43 | 39.1 |
| EBIT Margin(%) | 8.9 | 4.94 | 32.3 | 38.56 |
| Pre Tax Margin(%) | 1.85 | 0.32 | 29.33 | 37.61 |
| PAT Margin (%) | 0.87 | 1.11 | 21.96 | 27.97 |
| Cash Profit Margin (%) | 4.73 | 6.89 | 23.23 | 29.97 |
| ROA(%) | 2.14 | 1.21 | 44.79 | 41.59 |
| ROE(%) | 40.63 | 23.79 | 174.82 | 65.48 |
| ROCE(%) | 35.27 | 8.94 | 118.81 | 75.12 |
| Receivable days | 34.23 | 35.43 | 32.62 | 61.89 |
| Inventory Days | 44.55 | 158.64 | 80.08 | 40.79 |
| Payable days | 878.65 | -100.27 | -260.22 | -233.12 |
| PER(x) | 0 | 0 | 0 | 11 |
| Price/Book(x) | 0 | 0 | 0 | 4.03 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.21 | 0.5 | 0.05 | 3.13 |
| EV/Core EBITDA(x) | 1.67 | 4.63 | 0.14 | 7.73 |
| Net Sales Growth(%) | 0 | -47.74 | 230.15 | 159.24 |
| EBIT Growth(%) | 0 | -70.99 | 2059.64 | 209.5 |
| PAT Growth(%) | 0 | -33.54 | 6429.03 | 230.3 |
| EPS Growth(%) | 0 | -33.54 | 6429.01 | 155.39 |
| Debt/Equity(x) | 10.74 | 10.91 | 0.51 | 0.16 |
| Current Ratio(x) | 1.26 | 1.83 | 1.56 | 3 |
| Quick Ratio(x) | 0.71 | 0.53 | 0.92 | 2.55 |
| Interest Cover(x) | 1.26 | 1.07 | 10.89 | 40.67 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0.04 |
| # | Mar 2023 | Sep 2023 | Mar 2024 |
|---|---|---|---|
| Promoter | 63.92 | 63.92 | 54.79 |
| FII | 0 | 0 | 4.92 |
| DII | 0 | 0 | 0.08 |
| Public | 36.08 | 36.08 | 40.2 |
| Others | 0 | 0 | 0 |
| Total | 100 | 100 | 100 |
| # | Mar 2023 | Sep 2023 | Mar 2024 |
|---|---|---|---|
| Promoter | 0.74 | 0.74 | 0.74 |
| FII | 0 | 0 | 0.07 |
| DII | 0 | 0 | 0 |
| Public | 0.42 | 0.42 | 0.55 |
| Others | 0 | 0 | 0 |
| Total | 1.16 | 1.16 | 1.36 |
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
