Panorama Studios International Ltd - Stock Valuation and Financial Performance

BSE: 539469 | NSE: | Film Production, Distribution & Entertainment | Small Cap

Panorama Studios Int Share Price

212.60 -3.65 -1.69%
as on 26-Dec'24 15:11

DeciZen - make an informed investing decision on Panorama Studios Int

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Panorama Studios International stock performance -

mw4me loader
P/E Ratio (SA):
35.79
Market Cap:
1,534.1 Cr.
52-wk low:
56.6
52-wk high:
259

Is Panorama Studios International Ltd an attractive stock to invest in?

1. Is Panorama Studios International Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Panorama Studios International Ltd is a below average quality company.

2. Is Panorama Studios International Ltd undervalued or overvalued?

The key valuation ratios of Panorama Studios International Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Panorama Studios International Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Panorama Studios International Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Panorama Studios Int:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Panorama Studios International Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 0.7%0.5%0.4%0.3%1%6.2%12.4%8.4%78.3%58.1%-
Value Creation
Index
-1.0-1.0-1.0-1.0-0.9-0.6-0.1-0.44.63.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1.310.50.90.122.414.88.8291404412
Sales YoY Gr.--28.6%-49.5%77.1%-83.5%15,928.6%-34%-40.9%3,216.3%39%-
Adj EPS 0000000.30.46.46.36
YoY Gr.-NA-100%NANA300%625%37.9%1502.5%-1.7%-
BVPS (₹) 1.91.91.91.91.92.12.32.79.118.421.7
Adj Net
Profit
000000.21.12.539.94243
Cash Flow from Ops. 0-1.40-1-0.2-2.9-2.8-52.935.5-19.8-
Debt/CF from Ops. 0000-6.3-0.1-0.9-10.6-0.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 88.7%392%201%39%
Adj EPS NA263%179%-1.7%
BVPS29%57%99.3%103.4%
Share Price - 104.8% 169.5% 264%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
0.10.30.20.20.52.111.218.6109.244.230.1
Op. Profit
Mgn %
-13-18.8-15.7-9.5-14.30.81.112.918.214.614.6
Net Profit
Mgn %
0.111.60.814.10.77.328.613.710.410.4
Debt to
Equity
00000.200.33.10.40.10.2
Working Cap
Days
5041,2181,9451,1868,3191945633,058180244168
Cash Conv.
Cycle
72748466255,080-16531,771519856

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 200.96%

Net Profit is growing at healthy rate in last 3 years 179.03%

Sales growth is good in last 4 quarters at 103.50%

Return on Equity has declined versus last 3 years average to 30.10%

Latest Financials - Panorama Studios International Ltd.

Standalone Consolidated
TTM EPS (₹) 6 5.7
TTM Sales (₹ Cr.) 412 434
BVPS (₹.) 21.7 21.5
Reserves (₹ Cr.) 140 138
P/BV 9.98 10.08
PE 35.79 37.74
From the Market
52 Week Low / High (₹) 56.60 / 258.95
All Time Low / High (₹) 2.40 / 258.95
Market Cap (₹ Cr.) 1,534
Equity (₹ Cr.) 14.2
Face Value (₹) 2
Industry PE 43

Management X-Ray of Panorama Studios Int:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Panorama Studios Int

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales1101022159291404
Operating Expenses 2111022158238345
Manufacturing Costs0000051344428
Material Costs110101011187308
Employee Cost 0000000022
Other Costs 0000070266
Operating Profit 000000015359
Operating Profit Margin (%) -13.0%-18.8%-15.7%-9.5%-14.3%0.8%1.1%12.9%18.1%14.6%
Other Income 0000001256
Interest 0000000138
Depreciation 0000000011
Exceptional Items 0000000000
Profit Before Tax 000000135357
Tax 000000001415
Profit After Tax 000000134042
PAT Margin (%) 0.1%1.0%1.6%0.8%14.1%0.7%7.3%28.6%13.7%10.4%
Adjusted EPS (₹)0.00.00.00.00.00.00.30.46.46.3
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%3%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 33335891756123
Share Capital 3333588121213
Reserves 0000001444110
Minority Interest0000000000
Debt0000103521911
Long Term Debt0000000011
Short Term Debt0000103521910
Trade Payables100001214211880
Others Liabilities 00000443782175
Total Liabilities 433362329127176389

Fixed Assets

Gross Block0000000236
Accumulated Depreciation0000000011
Net Fixed Assets0000000225
CWIP 0000000000
Investments 0010333344
Inventories01100365549163
Trade Receivables00022412171083
Cash Equivalents 0000001045
Others Assets3211114750106128
Total Assets 433362329127176389

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 0-10-10-3-3-5335-20
PBT 000000135356
Adjustment 000000-1-1-10
Changes in Working Capital 0-10-1-0-2-3-55-9-67
Tax Paid 00000-101-8-10
Cash Flow From Investing Activity 0001-301-11-1
Capex 0000000-2-1-3
Net Investments 0001-3000-10
Others 0000001042
Cash Flow From Financing Activity 020033354-3322
Net Proceeds from Shares 30002204025
Net Proceeds from Borrowing 0000000000
Interest Paid 0000000-1-2-4
Dividend Paid 0000000000
Others -320011351-312
Net Cash Flow 0000001041
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)0.060.310.240.20.482.513.0519.6108.5946.8
ROCE (%)0.730.450.350.281.016.212.388.478.2758.12
Asset Turnover Ratio0.660.270.150.260.031.510.560.111.921.43
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/A-3-17.670.88-0.48
Working Capital Days
Receivable Days9769954495,145512026031742
Inventory Days5425775200421101,2826596
Payable Days16100002175,9939,0043858

Panorama Studios International Ltd Stock News

Panorama Studios International Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Panorama Studios Int on 26-Dec-2024 15:11 is ₹212.6.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 26-Dec-2024 15:11 the market cap of Panorama Studios Int stood at ₹1,534.1.
The latest P/E ratio of Panorama Studios Int as of 26-Dec-2024 15:11 is 35.79.
The latest P/B ratio of Panorama Studios Int as of 26-Dec-2024 15:11 is 9.98.
The 52-week high of Panorama Studios Int is ₹258.9 and the 52-week low is ₹56.60.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Panorama Studios Int is ₹411.6 ( Cr.) .

About Panorama Studios International Ltd

Panorama Studios International Limited was incorporated in India, under the Companies Act, 1956. The Holding Company and its subsidiaries, Panorama Studios Private Limited, Panorama Studios Distribution LLP and Brain on Rent LLP, are within the Indian media and entertainment industry and is primarily engaged in the business of production and distribution of entertainment content

Business area of the company

The company continues to be engaged in Entertainment, Media& Film Production as its principal business.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.