BSE: 0 | NSE: IDENTICAL | Film Production, Distribution & Entertainment |
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|
| ROCE % ⓘ | 54.7% | 107.7% | 97.9% | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | ||||
| Sales ⓘ | 3.9 | 8 | 20.1 | 0 |
| Sales YoY Gr. | - | 106.7% | 149.9% | - |
| Adj EPS ⓘ | 0.6 | 1.8 | 5.2 | 0 |
| YoY Gr. | - | 217.5% | 185.6% | - |
| BVPS (₹) ⓘ | 1.4 | 3.2 | 11.7 | 0 |
| Adj Net Profit ⓘ | 0.5 | 1.6 | 5.3 | NAN |
| Cash Flow from Ops. ⓘ | -0.1 | 2.4 | 1.9 | - |
| Debt/CF from Ops. ⓘ | 0 | 0 | 0.1 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | NA | NA | NA | 149.9% | ||||
| Adj EPS ⓘ | NA | NA | NA | 185.6% | ||||
| BVPSⓘ | NA | NA | NA | 260.7% | ||||
| Share Price | - | - | - | - | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|
| Return on Equity % ⓘ | 40.1 | 77.6 | 71.6 | 0 |
| Op. Profit Mgn % ⓘ | 18.1 | 28.8 | 37.9 | NAN |
| Net Profit Mgn % ⓘ | 13.1 | 20.1 | 26.6 | NAN |
| Debt to Equity ⓘ | 0 | 0 | 0 | - |
| Working Cap Days ⓘ | 0 | 54 | 84 | 0 |
| Cash Conv. Cycle ⓘ | 0 | -219 | -16 | 0 |
Recent Performance Summary not available for IPO
Recent Performance Summary not available for IPO
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | - | - |
| TTM Sales (₹ Cr.) | - | - |
| BVPS (₹.) ⓘ | - | - |
| Reserves (₹ Cr.) ⓘ | - | - |
| P/BV ⓘ | - | - |
| PE ⓘ | - | - |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 0.00 / 0.00 |
| All Time Low / High (₹) | - / - |
| Market Cap (₹ Cr.) | - |
| Equity (₹ Cr.) | - |
| Face Value (₹) | - |
| Industry PE ⓘ | - |
| PARTICULARS | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|
| Sales | 3.89 | 8.04 | 20.09 |
| Operating Expenses ⓘ | 3.19 | 5.73 | 12.47 |
| Manufacturing Costs | 0.10 | 0.14 | 4.11 |
| Material Costs | 0 | 0 | 0 |
| Employee Cost | 0.81 | 0.65 | 0.73 |
| Other Costs ⓘ | 2.28 | 4.93 | 7.63 |
| Operating Profit ⓘ | 0.70 | 2.32 | 7.62 |
| Operating Profit Margin (%) | 18.1% | 28.8% | 37.9% |
| Other Income ⓘ | 0.01 | 0.04 | 0.18 |
| Interest ⓘ | 0 | 0 | 0.02 |
| Depreciation ⓘ | 0.02 | 0.12 | 0.40 |
| Exceptional Items ⓘ | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 0.69 | 2.24 | 7.37 |
| Tax ⓘ | 0.18 | 0.62 | 2.03 |
| Profit After Tax | 0.51 | 1.61 | 5.35 |
| PAT Margin (%) | 13.1% | 20.1% | 26.6% |
| Adjusted EPS (₹) | 0.6 | 1.8 | 5.2 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% |
| PARTICULARS | Mar'22 | Mar'23 | Mar'24 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 1.27 | 2.89 | 12.04 | |||||||
| Share Capital ⓘ | 0.01 | 0.01 | 6.89 | |||||||
| Reserves ⓘ | 1.26 | 2.88 | 5.15 | |||||||
| Minority Interest | 0 | 0 | 0 | |||||||
| Debt | 0 | 0 | 0.15 | |||||||
| Long Term Debt | 0 | 0 | 0.15 | |||||||
| Short Term Debt | 0 | 0 | 0 | |||||||
| Trade Payables | 0.68 | 0.82 | 1.76 | |||||||
| Others Liabilities ⓘ | 0.31 | 1.05 | 3.06 | |||||||
| Total Liabilities ⓘ | 2.26 | 4.75 | 17.01 | |||||||
Fixed Assets | ||||||||||
| Gross Block | 0.07 | 0.51 | 2.72 | |||||||
| Accumulated Depreciation | 0.03 | 0.15 | 0.55 | |||||||
| Net Fixed Assetsⓘ | 0.05 | 0.36 | 2.17 | |||||||
| CWIP ⓘ | 0 | 0 | 0 | |||||||
| Investmentsⓘ | 0.25 | 1.42 | 5.12 | |||||||
| Inventories | 0 | 0 | 0 | |||||||
| Trade Receivables | 0.52 | 0.51 | 6.13 | |||||||
| Cash Equivalents | 0.88 | 1.67 | 1.80 | |||||||
| Others Assetsⓘ | 0.56 | 0.80 | 1.79 | |||||||
| Total Assets ⓘ | 2.26 | 4.75 | 17.01 | |||||||
| PARTICULARS | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | -0.11 | 2.36 | 1.90 |
| PBT ⓘ | 0.69 | 2.24 | 7.37 |
| Adjustment ⓘ | 0.01 | 0.09 | 0.26 |
| Changes in Working Capital ⓘ | -0.63 | 0.65 | -3.7 |
| Tax Paid ⓘ | -0.19 | -0.62 | -2.04 |
| Cash Flow From Investing Activity ⓘ | -0.17 | -1.57 | -5.75 |
| Capex | -0.04 | -0.43 | -2.21 |
| Net Investments | -0.15 | -1.17 | -3.70 |
| Others ⓘ | 0.01 | 0.03 | 0.17 |
| Cash Flow From Financing Activityⓘ | 0 | 0 | 3.98 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 3.80 |
| Net Proceeds from Borrowing ⓘ | 0 | 0 | 0.15 |
| Interest Paid ⓘ | 0 | 0 | -0.01 |
| Dividend Paid ⓘ | 0 | 0 | 0 |
| Others ⓘ | 0 | 0 | 0.04 |
| Net Cash Flow ⓘ | -0.29 | 0.79 | 0.13 |
| PARTICULARS | Mar'22 | Mar'23 | Mar'24 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 40.09 | 77.59 | 71.66 | |||||||
| ROCE (%) | 54.73 | 107.68 | 97.85 | |||||||
| Asset Turnover Ratio | 1.72 | 2.29 | 1.85 | |||||||
| PAT to CFO Conversion(x) | -0.22 | 1.47 | 0.36 | Working Capital Days | ||||||
| Receivable Days | 49 | 23 | 60 | |||||||
| Inventory Days | 0 | 0 | 0 | |||||||
| Payable Days | 0 | 0 | 0 | |||||||
Identical Brains Studios Limited was incorporated as a One Person Company under the name “Identical Brains (OPC) Private Limited” under the provisions of the Companies Act, 2013 vide certificate of incorporation dated February 04, 2019 issued by the Assistant Registrar of Companies, Central Registration Centre, Manesar. Further, the company was converted from a OPC to private limited company pursuant to a special resolution passed in the extraordinary general meeting of its shareholders held on April 02, 2021 and the name of the company was changed to “Identical Brains Private Limited” with a fresh Certificate of Incorporation dated July 08, 2021 issued by the RoC. Subsequently, the name of the company was changed to “Identical Brains Studios Private Limited” pursuant to a special resolution passed in the extraordinary general meeting of its shareholders held on March 22, 2024, consequent upon which, a fresh certificate of incorporation dated June 18, 2024 was issued by the Assistant Registrar of Companies, Central Registration Centre, Manesar. Thereafter, the company was converted from a private limited company to a public limited company, pursuant to a special resolution passed in the extraordinary general meeting of its shareholders held on June 21, 2024 and the name of the company was changed to “Identical Brains Studios Limited” with a fresh certificate of incorporation dated August 12, 2024, issued to the company by the Assistant Registrar of Companies, Central Registration Centre.
Identical Brains Studios is a provider of computer-generated visual effects (VFX) services, offering comprehensive suite of VFX services in diverse range of projects such as films, web series, TV series, documentaries, and commercials. Its operations are currently from India and its customers include some of the leading film and content producers, including major Bollywood Studios. The company transforms the imagination, ideas, and words into captivating visual realities. The company’s team of qualified, creative and technical professionals collaborates to bring forth creations that elevate storytelling and captivate audiences worldwide. Whether it’s breathing life into fantastical creatures or seamlessly integrating Computer-generated imagery (CGI) elements into live-action footage, it is committed to pushing the boundaries of creativity and innovation in visual effects.
The company has provided VFX services for films that have achieved significant industry recognition. Its portfolio includes upcoming projects like Tanaav 2, Criminal Justice 4, and completed projects include Khel Khel Mein, Murder in Mahim, Bad Cop, The Crew, Article 370, Mission Raniganj, Dream Girl 2, Adipurush, Indian 2, Rocket Boys, Bob Biswas, Kutch Express, Ek Villian Returns, Night Manager, Criminal Justice 3, Phone Bhoot, Satyamev Jayate 2, Angrezi Medium, Scam 1992: The Harshad Mehta Story, Good Newwz, Panipat and many more.
Since 2019, the company has provided VFX services for films that has received two Filmfare OTT Awards nominations, one Filmfare Awards nomination, one Dadasaheb Phalke Awards nomination and one FOI Online Awards nomination for Best Visual Effects and has won two Filmfare OTT Awards for Best Visual Effects for Scam 1992: The Harshad Mehta Story (2020) and Rocket Boys (2022) in association with Variate Studios LLP and one Dadasaheb Phalke Awards for Phone Bhoot (2022) for Best Visual Effects.
Business area of the company
The company is primarily engaged in the business of providing visual effect services, films, video production, and distribution services to the industries.
Awards, accreditations & recognition
History and milestones
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Limited to the first 10 users today!
Practical Stock Investing Hand Book
By - Raymond Moses
Founder of MoneyWorks4Me | Consultant | Trainer | Author | TEDx Speaker
Register & Get Instant Access!Don't miss out! First 10 users today get it FREE
With this 4 hrs Masterclass, you’ll be able to:
Download APP
