Nifty
Sensex
:
:
25114.00
81904.70
108.50 (0.43%)
355.97 (0.44%)

Film Production, Distribution & Entertainment

Rating :
71/99

BSE: 539469 | NSE: Not Listed

168.00
12-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  170.95
  •  170.95
  •  166.8
  •  169.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3310
  •  556590
  •  170.95
  •  0

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,250.57
  • 28.85
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,321.86
  • 0.12%
  • 6.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.96%
  • 6.75%
  • 16.48%
  • FII
  • DII
  • Others
  • 1.35%
  • 0.00%
  • 10.46%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 77.10
  • 6.97
  • 74.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 41.08
  • 120.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 55.39
  • 279.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.64
  • 13.00
  • 31.51

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.18
  • 6.34
  • 7.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.59
  • 13.79
  • 20.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
136.35
35.59
283.11%
212.54
283.36
-24.99%
33.88
33.15
2.20%
82.14
52.04
57.84%
Expenses
128.76
31.98
302.63%
168.10
243.09
-30.85%
29.90
28.35
5.47%
74.45
40.91
81.98%
EBITDA
7.58
3.61
109.97%
44.44
40.28
10.33%
3.98
4.80
-17.08%
7.69
11.13
-30.91%
EBIDTM
5.56%
10.13%
20.91%
14.21%
11.74%
14.47%
9.36%
21.39%
Other Income
1.54
1.30
18.46%
1.23
1.49
-17.45%
0.77
0.78
-1.28%
0.97
1.46
-33.56%
Interest
2.90
1.62
79.01%
2.60
5.60
-53.57%
2.12
2.05
3.41%
1.37
2.62
-47.71%
Depreciation
1.44
0.07
1,957.14%
1.40
0.29
382.76%
0.77
0.27
185.19%
0.39
0.22
77.27%
PBT
4.79
3.21
49.22%
41.68
35.87
16.20%
1.86
3.25
-42.77%
6.90
9.75
-29.23%
Tax
1.29
0.81
59.26%
10.66
8.37
27.36%
0.56
0.96
-41.67%
1.86
3.64
-48.90%
PAT
3.50
2.40
45.83%
31.01
27.51
12.72%
1.30
2.29
-43.23%
5.03
6.10
-17.54%
PATM
2.57%
6.75%
14.59%
9.71%
3.83%
6.92%
6.12%
11.73%
EPS
0.72
0.53
35.85%
4.24
4.13
2.66%
0.30
0.55
-45.45%
0.88
0.50
76.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
464.91
439.60
371.48
82.91
76.32
313.83
23.44
Net Sales Growth
15.04%
18.34%
348.05%
8.63%
-75.68%
1238.87%
 
Cost Of Goods Sold
0.00
324.34
249.56
32.02
32.39
162.22
2.65
Gross Profit
464.91
115.26
121.92
50.90
43.92
151.61
20.79
GP Margin
100.00%
26.22%
32.82%
61.39%
57.55%
48.31%
88.69%
Total Expenditure
401.21
379.07
318.55
87.33
63.60
303.00
19.81
Power & Fuel Cost
-
0.13
0.13
0.02
0.00
0.00
0.00
% Of Sales
-
0.03%
0.03%
0.02%
0%
0%
0%
Employee Cost
-
4.38
3.75
2.21
1.22
1.80
1.27
% Of Sales
-
1.00%
1.01%
2.67%
1.60%
0.57%
5.42%
Manufacturing Exp.
-
40.72
54.79
46.82
26.63
118.65
5.88
% Of Sales
-
9.26%
14.75%
56.47%
34.89%
37.81%
25.09%
General & Admin Exp.
-
8.03
8.65
5.19
2.86
5.26
3.81
% Of Sales
-
1.83%
2.33%
6.26%
3.75%
1.68%
16.25%
Selling & Distn. Exp.
-
0.00
0.00
0.12
0.16
14.71
5.82
% Of Sales
-
0%
0%
0.14%
0.21%
4.69%
24.83%
Miscellaneous Exp.
-
1.48
1.68
0.95
0.34
0.37
0.37
% Of Sales
-
0.34%
0.45%
1.15%
0.45%
0.12%
1.58%
EBITDA
63.69
60.53
52.93
-4.42
12.72
10.83
3.63
EBITDA Margin
13.70%
13.77%
14.25%
-5.33%
16.67%
3.45%
15.49%
Other Income
4.51
4.63
5.00
9.60
0.53
1.41
1.83
Interest
8.99
11.92
7.77
6.01
2.11
1.48
1.98
Depreciation
4.00
0.96
0.75
0.23
0.07
0.07
0.08
PBT
55.23
52.28
49.42
-1.06
11.06
10.68
3.40
Tax
14.37
14.06
14.09
0.22
2.62
2.42
1.52
Tax Rate
26.02%
26.89%
28.51%
-20.75%
23.69%
23.66%
44.71%
PAT
40.84
38.14
37.25
0.70
5.05
4.21
0.09
PAT before Minority Interest
43.33
38.22
35.33
-1.28
8.44
7.81
1.88
Minority Interest
2.49
-0.08
1.92
1.98
-3.39
-3.60
-1.79
PAT Margin
8.78%
8.68%
10.03%
0.84%
6.62%
1.34%
0.38%
PAT Growth
6.63%
2.39%
5,221.43%
-86.14%
19.95%
4,577.78%
 
EPS
5.76
5.38
5.25
0.10
0.71
0.59
0.01

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
134.42
61.12
23.85
19.15
14.09
6.23
Share Capital
13.35
12.45
12.45
7.58
7.58
5.45
Total Reserves
110.52
48.67
11.40
10.23
5.18
0.78
Non-Current Liabilities
19.08
12.66
4.32
5.48
3.26
0.95
Secured Loans
0.60
0.88
0.15
0.30
0.64
0.93
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.35
0.35
0.22
0.18
0.19
0.10
Current Liabilities
294.93
159.18
214.44
187.97
247.61
88.36
Trade Payables
94.91
38.59
46.42
113.70
50.98
17.54
Other Current Liabilities
161.60
83.68
92.69
44.15
52.97
52.72
Short Term Borrowings
32.03
34.22
73.91
23.59
24.47
17.66
Short Term Provisions
6.39
2.69
1.42
6.53
119.19
0.45
Total Liabilities
456.42
240.87
251.20
222.93
272.00
99.04
Net Block
14.41
13.60
13.44
23.67
24.78
26.15
Gross Block
18.00
14.81
16.06
27.08
26.48
26.15
Accumulated Depreciation
3.59
1.21
2.62
3.41
1.69
0.00
Non Current Assets
15.35
14.49
14.58
24.23
25.34
26.67
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.09
0.09
0.09
0.09
0.09
0.09
Long Term Loans & Adv.
0.85
0.80
1.06
0.47
0.46
0.44
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
441.06
226.38
236.63
198.70
246.66
72.37
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
189.87
75.31
123.52
61.89
76.43
17.55
Sundry Debtors
90.64
28.11
48.20
92.77
13.63
11.59
Cash & Bank
19.35
5.63
1.11
2.03
0.37
0.56
Other Current Assets
141.20
18.54
10.13
7.02
156.22
42.66
Short Term Loans & Adv.
63.47
98.79
53.66
34.99
142.88
41.01
Net Current Assets
146.13
67.21
22.19
10.73
-0.95
-15.99
Total Assets
456.41
240.87
251.21
222.93
272.00
99.04

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
-5.80
46.36
-64.85
5.29
-9.26
20.86
PBT
52.20
49.46
-1.08
11.08
10.18
3.40
Adjustment
8.17
6.65
-1.16
3.11
2.49
-0.34
Changes in Working Capital
-61.52
-4.47
-61.70
-4.19
-17.25
19.32
Cash after chg. in Working capital
-1.15
51.64
-63.94
9.99
-4.57
22.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.66
-5.28
-0.92
-4.70
-4.68
-1.52
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-12.33
-2.57
15.29
-0.17
0.03
-26.20
Net Fixed Assets
-3.06
-1.39
-1.54
-0.16
0.00
Net Investments
0.00
-1.28
-0.25
-0.01
-0.05
Others
-9.27
0.10
17.08
0.00
0.08
Cash from Financing Activity
21.64
-39.27
48.65
-3.49
9.05
5.44
Net Cash Inflow / Outflow
3.50
4.52
-0.92
1.64
-0.18
0.11
Opening Cash & Equivalents
5.63
1.11
2.03
0.39
0.55
0.44
Closing Cash & Equivalent
9.13
5.63
1.11
2.03
0.37
0.55

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
18.56
9.82
19.16
23.51
16.83
11.43
ROA
10.96%
14.36%
-0.54%
3.41%
4.21%
1.90%
ROE
41.32%
83.16%
-6.16%
55.21%
82.24%
30.17%
ROCE
48.32%
58.18%
6.93%
30.89%
35.28%
20.78%
Fixed Asset Turnover
26.80
24.07
3.84
2.85
11.93
0.90
Receivable days
49.30
37.49
310.31
254.44
14.67
180.51
Inventory Days
110.09
97.68
408.10
330.74
54.65
273.26
Payable days
75.12
62.17
912.81
927.68
77.09
216.83
Cash Conversion Cycle
84.27
73.00
-194.41
-342.50
-7.77
236.94
Total Debt/Equity
0.26
0.61
3.11
1.44
2.07
3.16
Interest Cover
5.39
7.36
0.82
6.23
7.89
2.72

News Update:


  • Panorama Studios Int - Quarterly Results
    7th Aug 2025, 20:05 PM

    Read More
  • Panorama Studios International executes licensing agreements for two movies
    1st Jul 2025, 16:30 PM

    The company has executed Licensing Agreements for exploitations of the non-theatrical rights for a Kannada Movie and a Marathi Movie

    Read More
  • Panorama Studios International’s arm signs assignment agreement with Arha Media and Broadcasting
    26th Jun 2025, 11:28 AM

    The agreement is for granting exclusive license of Airborne Rights of 4 Telugu Films for 3 years

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.