Film Production, Distribution & Entertainment · Founded 1995 · www.pvrcinemas.com · BSE 532689 · NSE PVRINOX · ISIN INE191H01014
No Notes Added Yet
Business
PVR Inox Ltd. is India's largest multiplex cinema chain. The company primarily operates and manages multiplexes across India, offering a premium cinematic experience. Its core business model revolves around exhibiting films (Bollywood, Hollywood, and regional cinema), providing a diverse food and beverage (F&B) offering, and selling advertising space within its premises and on screen. The company makes money through box office collections (ticket sales), revenue from F&B sales, advertising revenue, and convenience fees charged on online ticket bookings.
Revenue Mix
The company's primary revenue streams are:
Box Office Revenue: Generated from ticket sales to moviegoers, typically the largest contributor to overall revenue.
Food & Beverage (F&B) Sales: Revenue from selling snacks, beverages, and meals at cinema concessions, which generally have high margins.
Advertising Revenue: Income from on-screen advertisements before films and in-lobby advertising.
Other Income: Includes convenience fees, gaming arcade revenue (where applicable), and income from events/corporate bookings.
Industry
The Indian film exhibition industry is characterized by a shift from single-screen cinemas to modern multiplexes, driven by urbanization and rising disposable incomes. It is highly dependent on content quality and consumer discretionary spending. PVR Inox Ltd., formed from the merger of PVR Ltd. and Inox Leisure Ltd., is the undisputed market leader in India. It possesses the largest screen count and geographical presence, significantly consolidating the multiplex market. Its closest competitors are smaller regional chains and independent single-screen cinemas.
MOAT
Scale & Network Effect: As the largest multiplex operator with over 1,700 screens across more than 100 cities, PVR Inox enjoys significant economies of scale. This provides better bargaining power with film distributors for content, real estate developers for prime locations, and suppliers. Its widespread network also makes it the preferred partner for pan-India film releases.
Brand Recognition: Both PVR and Inox are well-established and trusted brands associated with a premium cinema experience in India.
Premium Offerings: The company invests in advanced technologies and formats like IMAX, P[XL], Gold Class, Director's Cut, and Onyx LED screens, offering differentiated experiences that command higher ticket prices.
Growth Drivers
Content Revival: A strong pipeline of high-quality Bollywood, regional, and Hollywood content can boost footfalls and box office collections.
Screen Expansion: Continued organic growth through new screen additions and potential acquisition of smaller chains or single-screen cinemas, especially in Tier 2 and Tier 3 cities.
F&B Growth & Premiumization: Innovation in F&B offerings, increasing average spend per patron, and premium F&B concepts can drive margin expansion.
Tier 2/3 City Penetration: Untapped potential in smaller cities offers significant scope for expansion and new audience acquisition.
Digital Initiatives & Loyalty Programs: Enhancing online booking experience, data analytics, and loyalty programs to drive repeat visits and customer engagement.
Risks
Content Risk: Poor quality or lack of appealing content directly impacts footfalls and box office performance. Content disputes with producers/distributors can also be disruptive.
Competition from OTT Platforms: The rise of streaming services (OTT) and shortening theatrical windows pose a threat to cinema attendance and traditional revenue models.
Economic Downturn: Cinema viewing is discretionary spending, making the company susceptible to economic slowdowns that reduce consumer spending.
High Fixed Costs: Significant operating leverage due to high fixed costs (rent, maintenance, salaries) means that lower occupancy rates can quickly erode profitability.
Regulatory & Taxation Risks: Changes in entertainment tax policies, GST rates, or content censorship regulations can impact operations and profitability.
Force Majeure Events: Unforeseen events like pandemics (as seen with COVID-19) can lead to extended cinema closures and significant financial impact.
Management & Ownership
PVR Inox Ltd. is publicly listed on Indian stock exchanges. The company was formed by the merger of two prominent players, PVR Ltd. and Inox Leisure Ltd. Key leadership includes Mr. Ajay Bijli, the founder of PVR, who continues to lead the merged entity, and Siddharth Jain, who was the promoter of Inox. Both promoter groups hold significant stakes in the combined entity. The management team has a proven track record of growing and consolidating the multiplex business in India.
Outlook
PVR Inox stands as the dominant player in the Indian film exhibition industry, benefiting from the recent merger by achieving greater economies of scale, enhanced bargaining power, and a wider network. The outlook is cautiously optimistic, banking on a robust content pipeline across various genres and languages, which is crucial for driving footfalls. The company's strategy to expand into untapped Tier 2 and Tier 3 cities, coupled with premiumization efforts and F&B innovation, presents avenues for growth. However, the business remains sensitive to content quality, economic cycles, and the evolving competitive landscape with increasing penetration of OTT platforms. Managing high fixed costs effectively and adapting to changing consumer viewing habits will be key determinants of its long-term success.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1546 | 1256 | 1191 | 1622 | 1717 | 1230 | 1469 | 1823 | 1880 | 1547 |
| Other Income | 59 | 49 | 29 | 42 | 42 | 59 | 32 | 36 | 40 | 77 |
| Total Income | 1605 | 1306 | 1219 | 1664 | 1759 | 1289 | 1502 | 1859 | 1920 | 1624 |
| Total Expenditure | 1074 | 978 | 939 | 1143 | 1190 | 941 | 1072 | 1211 | 1258 | 1096 |
| Operating Profit | 531 | 328 | 280 | 521 | 570 | 348 | 430 | 648 | 662 | 528 |
| Interest | 197 | 200 | 204 | 206 | 203 | 196 | 191 | 188 | 181 | 173 |
| Depreciation | 317 | 303 | 314 | 329 | 320 | 316 | 309 | 317 | 317 | 331 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -45 | -4 |
| Profit Before Tax | 18 | -175 | -238 | -15 | 46 | -163 | -70 | 143 | 119 | 21 |
| Provision for Tax | 5 | -46 | -59 | -3 | 11 | -42 | -16 | 37 | 24 | 6 |
| Profit After Tax | 13 | -130 | -179 | -12 | 36 | -121 | -54 | 106 | 95 | 15 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | 172 |
| Profit After Adjustments | 13 | -130 | -179 | -12 | 36 | -125 | -54 | 106 | 96 | 187 |
| Adjusted Earnings Per Share | 1.3 | -13.2 | -18.2 | -1.2 | 3.7 | -12.7 | -5.5 | 10.8 | 9.7 | 19 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1477 | 1850 | 2119 | 2334 | 3086 | 3414 | 280 | 1329 | 3751 | 6107 | 5780 | 6719 |
| Other Income | 14 | 73 | 71 | 34 | 35 | 40 | 475 | 329 | 79 | 168 | 178 | 185 |
| Total Income | 1492 | 1923 | 2191 | 2368 | 3121 | 3455 | 755 | 1658 | 3830 | 6276 | 5957 | 6905 |
| Total Expenditure | 1282 | 1567 | 1815 | 1935 | 2501 | 2340 | 621 | 1226 | 2703 | 4309 | 4242 | 4637 |
| Operating Profit | 210 | 356 | 376 | 433 | 619 | 1114 | 134 | 432 | 1127 | 1967 | 1715 | 2268 |
| Interest | 78 | 84 | 81 | 84 | 128 | 482 | 498 | 498 | 572 | 791 | 810 | 733 |
| Depreciation | 117 | 115 | 138 | 154 | 191 | 542 | 575 | 614 | 753 | 1219 | 1280 | 1274 |
| Exceptional Income / Expenses | -2 | -12 | -4 | -1 | 0 | 0 | 0 | 0 | -11 | 0 | 0 | -49 |
| Profit Before Tax | 12 | 145 | 153 | 194 | 299 | 90 | -939 | -681 | -209 | -44 | -374 | 213 |
| Provision for Tax | 1 | 47 | 57 | 70 | 110 | 63 | -191 | -192 | 127 | -11 | -93 | 51 |
| Profit After Tax | 12 | 99 | 96 | 124 | 189 | 27 | -748 | -489 | -336 | -33 | -281 | 162 |
| Adjustments | 1 | -1 | -0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 172 |
| Profit After Adjustments | 13 | 98 | 96 | 125 | 190 | 27 | -748 | -488 | -335 | -32 | -280 | 335 |
| Adjusted Earnings Per Share | 3 | 20.6 | 20.1 | 26.2 | 39.9 | 5.2 | -123.1 | -80 | -34.2 | -3.3 | -28.5 | 34 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -5% | 63% | 11% | 15% |
| Operating Profit CAGR | -13% | 58% | 9% | 23% |
| PAT CAGR | 0% | 0% | NAN% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 1% | -10% | -5% | 2% |
| ROE Average | -4% | -4% | -18% | -3% |
| ROCE Average | 5% | 6% | -0% | 8% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 409 | 881 | 965 | 1075 | 1496 | 1480 | 1833 | 1370 | 7330 | 7324 | 7052 |
| Minority's Interest | 38 | 40 | 41 | 1 | 0 | 0 | 0 | -0 | -1 | -0 | 2 |
| Borrowings | 635 | 572 | 605 | 562 | 1019 | 913 | 980 | 1033 | 1272 | 1047 | 920 |
| Other Non-Current Liabilities | 9 | -57 | -35 | -5 | 272 | 3538 | 3159 | 2893 | 5347 | 5609 | 5202 |
| Total Current Liabilities | 336 | 397 | 607 | 701 | 1053 | 1290 | 1131 | 1434 | 2051 | 2350 | 2498 |
| Total Liabilities | 1429 | 1834 | 2182 | 2333 | 3840 | 7223 | 7103 | 6731 | 16000 | 16330 | 15673 |
| Fixed Assets | 860 | 1000 | 1509 | 1590 | 2742 | 5886 | 5475 | 5407 | 14209 | 14478 | 13892 |
| Other Non-Current Assets | 412 | 378 | 393 | 446 | 704 | 583 | 626 | 457 | 941 | 858 | 700 |
| Total Current Assets | 157 | 456 | 280 | 298 | 393 | 754 | 1002 | 866 | 850 | 994 | 1081 |
| Total Assets | 1429 | 1834 | 2182 | 2333 | 3840 | 7223 | 7103 | 6731 | 16000 | 16330 | 15673 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 23 | 21 | 261 | 9 | 27 | -7 | 178 | 552 | 500 | 333 | 393 |
| Cash Flow from Operating Activities | 155 | 354 | 320 | 446 | 830 | 787 | -413 | 167 | 864 | 1979 | 1967 |
| Cash Flow from Investing Activities | -205 | -299 | -632 | -405 | -1015 | -390 | -289 | -3 | -576 | -627 | -303 |
| Cash Flow from Financing Activities | 49 | 185 | 60 | -66 | 142 | -211 | 1075 | -217 | -694 | -1293 | -1535 |
| Net Cash Inflow / Outflow | -1 | 240 | -252 | -25 | -43 | 186 | 374 | -53 | -406 | 60 | 130 |
| Closing Cash & Cash Equivalent | 21 | 261 | 9 | 27 | -7 | 178 | 552 | 500 | 332 | 393 | 523 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 3.02 | 20.63 | 20.12 | 26.2 | 39.88 | 5.22 | -123.07 | -80.04 | -34.19 | -3.26 | -28.47 |
| CEPS(Rs) | 30.37 | 44.95 | 49.21 | 58.34 | 79.98 | 108.87 | -28.54 | 20.64 | 42.54 | 120.96 | 101.72 |
| DPS(Rs) | 1 | 2 | 1.96 | 1.96 | 1.96 | 4 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 96.39 | 185.18 | 202.74 | 225.28 | 312.95 | 282.04 | 300.38 | 222.73 | 745.6 | 744.05 | 715.35 |
| Core EBITDA Margin(%) | 13.22 | 15.28 | 14.36 | 17.09 | 18.94 | 31.46 | -121.81 | 7.75 | 27.93 | 29.45 | 26.61 |
| EBIT Margin(%) | 6.14 | 12.39 | 11.01 | 11.92 | 13.84 | 16.73 | -157.49 | -13.76 | 9.67 | 12.24 | 7.53 |
| Pre Tax Margin(%) | 0.84 | 7.86 | 7.21 | 8.33 | 9.69 | 2.62 | -335.29 | -51.2 | -5.57 | -0.72 | -6.48 |
| PAT Margin (%) | 0.79 | 5.33 | 4.52 | 5.31 | 6.14 | 0.79 | -267.21 | -36.75 | -8.97 | -0.54 | -4.86 |
| Cash Profit Margin (%) | 8.7 | 11.56 | 11.05 | 11.9 | 12.34 | 16.67 | -61.92 | 9.47 | 11.12 | 19.43 | 17.28 |
| ROA(%) | 0.84 | 6.05 | 4.77 | 5.49 | 6.14 | 0.49 | -10.45 | -7.06 | -2.96 | -0.2 | -1.76 |
| ROE(%) | 2.89 | 15.31 | 10.39 | 12.17 | 14.79 | 1.81 | -45.35 | -30.69 | -7.76 | -0.45 | -3.92 |
| ROCE(%) | 8.36 | 17 | 14.04 | 15.08 | 18.23 | 20.58 | -14.8 | -6.03 | 6.04 | 8.23 | 4.95 |
| Receivable days | 15.94 | 16.46 | 16.55 | 20.15 | 20.08 | 19.94 | 143.26 | 15.44 | 12.86 | 12.46 | 15.08 |
| Inventory Days | 2.87 | 3.26 | 3.4 | 3.04 | 2.97 | 3.26 | 36.25 | 8.12 | 4.9 | 4.15 | 4.82 |
| Payable days | 535.04 | 474.43 | 480.94 | 514.83 | 473.04 | 470.73 | 3652.76 | 823.86 | 479.16 | 425.88 | 547.97 |
| PER(x) | 215.74 | 34.76 | 69.91 | 45.58 | 40.48 | 222.75 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 6.75 | 3.87 | 6.94 | 5.3 | 5.16 | 4.12 | 4.07 | 8.62 | 2.06 | 1.78 | 1.28 |
| Dividend Yield(%) | 0.15 | 0.27 | 0.14 | 0.16 | 0.12 | 0.34 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 2.35 | 2.06 | 3.53 | 2.78 | 2.9 | 2.07 | 28.77 | 9.51 | 4.39 | 2.35 | 1.72 |
| EV/Core EBITDA(x) | 16.57 | 10.69 | 19.92 | 14.96 | 14.42 | 6.33 | 59.95 | 29.3 | 14.62 | 7.28 | 5.79 |
| Net Sales Growth(%) | 9.57 | 25.21 | 14.59 | 10.13 | 32.19 | 10.66 | -91.8 | 374.77 | 182.13 | 62.83 | -5.36 |
| EBIT Growth(%) | -31.19 | 152.76 | 1.82 | 19.17 | 53.52 | 33.44 | -177.18 | 58.53 | 298.28 | 106.12 | -41.77 |
| PAT Growth(%) | -76.9 | 747.25 | -2.82 | 29.4 | 52.72 | -85.91 | -2886.63 | 34.71 | 31.14 | 90.28 | -759.02 |
| EPS Growth(%) | -77.46 | 583.91 | -2.47 | 30.18 | 52.23 | -86.91 | -2458.32 | 34.96 | 57.28 | 90.46 | -772.85 |
| Debt/Equity(x) | 1.83 | 0.75 | 0.85 | 0.77 | 0.86 | 0.88 | 0.74 | 1.11 | 0.25 | 0.24 | 0.21 |
| Current Ratio(x) | 0.47 | 1.15 | 0.46 | 0.43 | 0.37 | 0.58 | 0.89 | 0.6 | 0.41 | 0.42 | 0.43 |
| Quick Ratio(x) | 0.43 | 1.1 | 0.43 | 0.4 | 0.34 | 0.56 | 0.86 | 0.58 | 0.38 | 0.39 | 0.4 |
| Interest Cover(x) | 1.16 | 2.73 | 2.9 | 3.32 | 3.34 | 1.19 | -0.89 | -0.37 | 0.63 | 0.94 | 0.54 |
| Total Debt/Mcap(x) | 0.27 | 0.19 | 0.12 | 0.15 | 0.17 | 0.21 | 0.18 | 0.13 | 0.12 | 0.13 | 0.17 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 27.84 | 27.84 | 27.84 | 27.49 | 27.49 | 27.53 | 27.53 | 27.53 | 27.53 | 27.53 |
| FII | 21.84 | 16.8 | 18.08 | 20.69 | 19.21 | 20.39 | 19.71 | 21.8 | 21.16 | 17.86 |
| DII | 39.22 | 40.21 | 38.78 | 39.85 | 40.03 | 36.3 | 36.52 | 35.35 | 34.52 | 36.44 |
| Public | 11.1 | 15.15 | 15.31 | 11.97 | 13.27 | 15.78 | 16.24 | 15.32 | 16.79 | 18.18 |
| 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 | 2.73 | 2.73 | 2.73 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 |
| FII | 2.14 | 1.65 | 1.77 | 2.03 | 1.89 | 2 | 1.94 | 2.14 | 2.08 | 1.75 |
| DII | 3.85 | 3.95 | 3.81 | 3.91 | 3.93 | 3.57 | 3.59 | 3.47 | 3.39 | 3.58 |
| Public | 1.09 | 1.49 | 1.5 | 1.18 | 1.3 | 1.55 | 1.6 | 1.5 | 1.65 | 1.78 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 9.81 | 9.81 | 9.81 | 9.82 | 9.82 | 9.82 | 9.82 | 9.82 | 9.82 | 9.82 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -5% | +63% | +11% | +15% |
| Operating Profit CAGR | -13% | +58% | +9% | +23% |
| PAT CAGR | — | — | 0% | 0% |
| Share Price CAGR | +1% | -10% | -5% | +2% |
| ROE Average | -4% | -4% | -18% | -3% |
| ROCE Average | +5% | +6% | 0% | +8% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 27.84 | 27.84 | 27.84 | 27.49 | 27.49 | 27.53 | 27.53 | 27.53 | 27.53 | 27.53 |
| FII | 21.84 | 16.8 | 18.08 | 20.69 | 19.21 | 20.39 | 19.71 | 21.8 | 21.16 | 17.86 |
| DII | 39.22 | 40.21 | 38.78 | 39.85 | 40.03 | 36.3 | 36.52 | 35.35 | 34.52 | 36.44 |
| Public | 72.16 | 72.16 | 72.16 | 72.51 | 72.51 | 72.47 | 72.47 | 72.47 | 72.47 | 72.47 |
| 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 | 2.73 | 2.73 | 2.73 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 |
| FII | 2.14 | 1.65 | 1.77 | 2.03 | 1.89 | 2 | 1.94 | 2.14 | 2.08 | 1.75 |
| DII | 3.85 | 3.95 | 3.81 | 3.91 | 3.93 | 3.57 | 3.59 | 3.47 | 3.39 | 3.58 |
| Public | 7.08 | 7.08 | 7.08 | 7.12 | 7.12 | 7.12 | 7.12 | 7.12 | 7.12 | 7.12 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 9.81 | 9.81 | 9.81 | 9.82 | 9.82 | 9.82 | 9.82 | 9.82 | 9.82 | 9.82 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
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.