Nifty
Sensex
:
:
25461.00
83432.89
55.70 (0.22%)
193.42 (0.23%)

Film Production, Distribution & Entertainment

Rating :
67/99

BSE: 539469 | NSE: Not Listed

200.40
04-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  203
  •  203
  •  198.05
  •  198.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  124868
  •  25229811
  •  203
  •  0

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,421.61
  • 33.57
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,492.90
  • 0.10%
  • 7.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.96%
  • 6.64%
  • 16.67%
  • FII
  • DII
  • Others
  • 1.49%
  • 0.00%
  • 10.24%

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
  • 12.98
  • 12.39
  • 32.80

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.17
  • 6.30
  • 7.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.29
  • 13.45
  • 21.51

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
212.54
283.36
-24.99%
33.88
33.15
2.20%
82.14
52.04
57.84%
35.59
71.05
-49.91%
Expenses
168.10
243.09
-30.85%
29.90
28.35
5.47%
74.45
40.91
81.98%
31.70
66.73
-52.50%
EBITDA
44.44
40.28
10.33%
3.98
4.80
-17.08%
7.69
11.13
-30.91%
3.89
4.32
-9.95%
EBIDTM
20.91%
14.21%
11.74%
14.47%
9.36%
21.39%
10.92%
6.08%
Other Income
1.23
1.49
-17.45%
0.77
0.78
-1.28%
0.97
1.45
-33.10%
1.30
0.91
42.86%
Interest
2.60
5.60
-53.57%
2.12
2.05
3.41%
1.37
2.62
-47.71%
1.62
1.64
-1.22%
Depreciation
1.40
0.29
382.76%
0.77
0.27
185.19%
0.39
0.22
77.27%
0.36
0.18
100.00%
PBT
41.68
35.87
16.20%
1.86
3.25
-42.77%
6.90
9.74
-29.16%
3.21
3.41
-5.87%
Tax
10.66
8.37
27.36%
0.56
0.96
-41.67%
1.86
3.64
-48.90%
0.81
1.09
-25.69%
PAT
31.01
27.51
12.72%
1.30
2.29
-43.23%
5.03
6.10
-17.54%
2.40
2.32
3.45%
PATM
14.59%
9.71%
3.83%
6.92%
6.12%
11.72%
6.74%
3.27%
EPS
4.24
4.13
2.66%
0.30
0.55
-45.45%
0.88
0.50
76.00%
0.53
0.65
-18.46%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
364.15
439.60
371.48
82.91
76.32
313.83
23.44
Net Sales Growth
-17.16%
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
364.15
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
304.15
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
60.00
60.53
52.93
-4.42
12.72
10.83
3.63
EBITDA Margin
16.48%
13.77%
14.25%
-5.33%
16.67%
3.45%
15.49%
Other Income
4.27
4.63
5.00
9.60
0.53
1.41
1.83
Interest
7.71
11.92
7.77
6.01
2.11
1.48
1.98
Depreciation
2.92
0.96
0.75
0.23
0.07
0.07
0.08
PBT
53.65
52.28
49.42
-1.06
11.06
10.68
3.40
Tax
13.89
14.06
14.09
0.22
2.62
2.42
1.52
Tax Rate
25.89%
26.89%
28.51%
-20.75%
23.69%
23.66%
44.71%
PAT
39.74
38.14
37.25
0.70
5.05
4.21
0.09
PAT before Minority Interest
41.87
38.22
35.33
-1.28
8.44
7.81
1.88
Minority Interest
2.13
-0.08
1.92
1.98
-3.39
-3.60
-1.79
PAT Margin
10.91%
8.68%
10.03%
0.84%
6.62%
1.34%
0.38%
PAT Growth
3.98%
2.39%
5,221.43%
-86.14%
19.95%
4,577.78%
 
EPS
5.61
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 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
  • Panorama Studios International enters into production agreement with Digital 18 Media
    29th May 2025, 17:18 PM

    Agreement is for the production of a Hindi feature Film titled as a ‘Drishyam 3’

    Read More
  • Panorama Studios International inks pact with M/s Chauhan Studios
    22nd Apr 2025, 15:42 PM

    The agreement is for theatrical distribution rights

    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.