Panoramic Universal Ltd - Stock Valuation and Financial Performance

Name: Panoramic Universal
Brand: Panoramic Universal

BSE: 531816 | NSE: PANORAMUNI | IT - Software | Small Cap

Place order

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Panoramic Universal

Based on:

Data

M-Cap below 100cr DeciZen not available

Panoramic Universal stock performance -

PE Chart Key Ratios

P/E Ratio (SA):

0.00

Market Cap:

13.3 Cr.

52-wk low:

1.7

52-wk high:

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

The key valuation ratios of Panoramic Universal Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.

3. Is a good buy now?

No data found

10 Year X-Ray of Panoramic Universal:

Analysis of Financial Track Record

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

Standalone Basis ^P Consolidated Basis ^P

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

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	TTM
ROCE % ⓘ	10.6%	9.7%	11.6%	9%	7.2%	7.8%	5.4%	6.3%	5.4%	2.7%	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	30.9	39.8	45.5	71.3	45	55	48.9	57.4	32.4	34.8	11
Sales YoY Gr.	-	28.7%	14.4%	56.7%	-36.9%	22.4%	-11.2%	17.5%	-43.5%	7.2%	-
Adj EPS ⓘ	1.8	2.1	2.9	2.4	2.2	2.8	2.1	2.5	1.6	0.4	-1.4
YoY Gr.	-	19.4%	36.4%	-16.1%	-7.5%	24.4%	-23.6%	19.5%	-35.5%	-75.3%	-
BVPS (₹) ⓘ	8.1	9.4	11.7	14.1	15.5	17	18.1	19	20.2	20.8	19.7
Adj Net Profit ⓘ	13.6	16.3	22.1	18.6	17.2	21.4	16.3	19.5	12.6	3.1	-11
Cash Flow from Ops. ⓘ	62.3	10.6	23.5	23.5	24.2	24.5	26.1	-3.5	-6.5	12.8	-
Debt/CF from Ops. ⓘ	0.8	6.2	2.5	2.5	3.8	4.3	4.9	-33.1	-23.4	11.2	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	1.3%	-5%	-10.8%	7.2%
Adj EPS ⓘ	-15.1%	-29%	-42.5%	-75.3%
BVPSⓘ	11.1%	6.2%	4.8%	3.2%
Share Price	-	-	-	-

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	TTM
Return on Equity % ⓘ	16.4	13.6	16.6	12.3	10.4	12.1	8.8	10	6.1	1.5	-7
Op. Profit Mgn % ⓘ	46.3	46.4	52.9	35.3	60.8	61.7	53.8	58.6	42.3	46.3	10.9
Net Profit Mgn % ⓘ	44	40.8	48.6	26	38.3	38.9	33.4	34	38.9	8.9	-96.2
Debt to Equity ⓘ	0.5	0.5	0.4	0.4	0.6	0.6	0.7	0.6	0.7	0.7	-
Working Cap Days ⓘ	259	265	306	238	560	611	791	758	1,656	1,861	2,543
Cash Conv. Cycle ⓘ	25	116	144	75	122	87	26	66	269	365	-326

Recent Performance Summary

No data to display

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

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Panoramic Universal Ltd.

	Standalone	Consolidated
TTM EPS (₹)	-1.4	-4.5
TTM Sales (₹ Cr.)	11.5	107
BVPS (₹.) ⓘ	19.7	18.7
Reserves (₹ Cr.) ⓘ	118	111
P/BV ⓘ	0.09	0.09
PE ⓘ	0.00	0.00

From the Market
52 Week Low / High (₹)	1.71 / 1.98
All Time Low / High (₹)	0.02 / 58.32
Market Cap (₹ Cr.)	13.3
Equity (₹ Cr.)	38.9
Face Value (₹)	5
Industry PE ⓘ	31.6

Management X-Ray of Panoramic Universal:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

0.00

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

Valuation of Panoramic Universal

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Panoramic Universal

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17
Sales	30.92	39.80	45.51	71.31	44.98	55.04	48.88	57.44	32.43	34.75
Operating Expenses ⓘ	18.99	21.48	22.61	46.55	17.75	21.12	23.33	23.78	21.55	19.60
Manufacturing Costs	0.47	9.17	6.98	1.56	2.28	1.77	2.21	2.13	2.17	1.98
Material Costs	0.42	0.94	0.96	28.69	2.17	2.41	2.32	2.19	2.72	2.69
Employee Cost	2.50	5.91	7.06	10.29	7.91	8.72	9.38	10.65	6.35	4.84
Other Costs ⓘ	15.60	5.46	7.60	6.02	5.40	8.22	9.42	8.80	10.32	10.08
Operating Profit ⓘ	11.93	18.32	22.91	24.76	27.23	33.92	25.56	33.67	10.88	15.15
Operating Profit Margin (%)	38.6%	46.0%	50.3%	34.7%	60.5%	61.6%	52.3%	58.6%	33.5%	43.6%
Other Income ⓘ	3.52	5.61	2.66	1.22	3.27	2.35	6.13	2.24	19.17	3.46
Interest ⓘ	0.77	1.34	0.74	0.47	0.25	0.19	0.14	0.59	8.05	9.54
Depreciation ⓘ	0.77	1.09	1.35	1.54	1.98	2.62	3.17	6.08	5.18	4.77
Exceptional Items ⓘ	0	0	0	0	0	0	0	0	0	0
Profit Before Tax ⓘ	13.91	21.50	23.48	23.97	28.26	33.47	28.38	29.24	16.81	4.31
Tax ⓘ	1.51	2.46	2.14	5.66	9.42	11.15	9.87	9.78	3.87	0.87
Profit After Tax	12.40	19.04	21.34	18.32	18.84	22.32	18.52	19.46	12.94	3.44
PAT Margin (%)	40.1%	47.8%	46.9%	25.7%	41.9%	40.5%	37.9%	33.9%	39.9%	9.9%
Adjusted EPS (₹)	1.5	2.0	2.3	1.9	2.0	2.4	1.9	2.1	1.7	0.4
Dividend Payout Ratio (%)	14%	21%	18%	26%	25%	21%	26%	24%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17
Equity and Liabilities
Shareholders Fund	113.61	124.77	142.03	160.25	170.49	181.85	191.27	200	212.94	215.38
Share Capital ⓘ	56.48	56.48	56.48	88.87	88.87	88.87	88.87	88.87	88.87	88.87
Reserves ⓘ	57.13	68.29	85.55	71.38	81.62	92.98	102.40	111.12	124.06	126.51
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	50.88	65.99	58.88	56.12	90.60	104.98	126.78	114.44	146.91	130.03
Long Term Debt	50.88	65.99	58.88	3.10	0.69	0	0	14.58	52.56	43.50
Short Term Debt	0	0	0	53.02	89.91	104.98	126.78	99.86	94.36	86.53
Trade Payables	0.37	0.56	0.40	1.91	0.40	0.90	1.09	1.67	3.34	4.91
Others Liabilities ⓘ	6.19	9.77	4.76	16.32	15.77	15.71	15.47	29.63	26.93	47.60
Total Liabilities ⓘ	171.04	201.09	206.07	234.60	277.26	303.44	334.61	345.74	390.12	397.92
Fixed Assets
Gross Block	73.95	85.63	90.70	93.20	104.84	113.87	121.96	127.49	138.54	137.66
Accumulated Depreciation	2.43	3.41	4.75	5.92	7.79	10.38	13.53	21.44	26.47	31.08
Net Fixed Assetsⓘ	71.52	82.22	85.95	87.28	97.05	103.49	108.43	106.05	112.07	106.57
CWIP ⓘ	0.01	0.57	2.68	6.98	6.78	6.62	5.10	9.59	5.53	5.56
Investmentsⓘ	69.47	75.03	74.51	84.95	85.26	88	97.76	98.69	96.64	96.21
Inventories	0.14	0.18	0.09	0.09	0.10	0.08	0.08	0.05	0.07	0.07
Trade Receivables	8.08	18.98	19.24	13.47	22.86	7.30	4.84	22.77	34.18	53.88
Cash Equivalents	7.21	5.82	1.40	2.14	2.25	6.54	9.65	3.72	0.97	0.38
Others Assetsⓘ	14.61	18.30	22.20	39.69	62.96	91.41	108.76	104.87	140.65	135.25
Total Assets ⓘ	171.04	201.09	206.07	234.60	277.26	303.44	334.61	345.74	390.12	397.92

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17
Cash Flow From Operating Activity ⓘ	62.25	10.63	23.52	23.53	24.19	24.54	26.13	-3.46	-6.47	12.80
PBT ⓘ	13.91	21.50	23.48	23.97	28.26	33.47	28.38	29.24	16.81	4.31
Adjustment ⓘ	0.56	2.87	2.79	2.38	3.55	-0.05	1.94	4.74	-1.67	12.41
Changes in Working Capital ⓘ	49.3	-11.29	-4.42	-5.65	0.78	1.67	6.13	-25.82	-17.73	-2.06
Tax Paid ⓘ	-1.51	-2.46	-2.14	-5.66	-8.40	-10.54	-10.32	-9.78	-3.87	-0.87
Cash Flow From Investing Activity ⓘ	-62.84	-17.92	-6.62	-17.69	-12.88	-10.80	-15.04	-7.35	9.31	2.95
Capex	-49.73	-12.48	-7.27	-7.51	-12.74	-8.90	-6.59	-8.19	-5.55	0.71
Net Investments	-13.41	-5.48	0.53	-10.41	-0.36	-2.70	-10.47	-0.93	-0.66	0.43
Others ⓘ	0.30	0.04	0.12	0.24	0.22	0.79	2.02	1.77	15.52	1.81
Cash Flow From Financing Activityⓘ	-0.10	5.89	-21.31	-5.10	-11.20	-9.46	-7.98	4.88	-5.59	-16.34
Net Proceeds from Shares ⓘ	0	0	0	0	0	0	0	0	0	0
Net Proceeds from Borrowing ⓘ	0	0	0	-2.49	-2.41	-0.69	0	14.58	37.90	-9.06
Interest Paid ⓘ	-0.77	-1.34	-0.74	-0.42	-0.20	-0.13	-0.05	-0.43	-7.56	-9.46
Dividend Paid ⓘ	-2.84	-3.24	-3.24	-3.89	-3.89	-7.39	-7.39	-7.39	0	0
Others ⓘ	3.51	10.47	-17.34	1.69	-4.70	-1.26	-0.54	-1.89	-35.94	2.18
Net Cash Flow ⓘ	-0.69	-1.39	-4.42	0.74	0.11	4.28	3.11	-5.93	-2.74	-0.59

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17
Ratios
ROE (%)	21.69	28.04	26.02	18.26	16.4	17.71	13.59	13.49	8.5	2.16
ROCE (%)	11.09	12.95	12.46	11.69	11.85	12.23	9.43	9.48	7.42	3.88
Asset Turnover Ratio	0.22	0.21	0.22	0.32	0.18	0.19	0.15	0.17	0.09	0.09
PAT to CFO Conversion(x)	5.02	0.56	1.1	1.28	1.28	1.1	1.41	-0.18	-0.5	3.72
Working Capital Days
Receivable Days	120	124	153	84	147	100	45	88	321	462
Inventory Days	2	1	1	0	1	1	1	0	1	1
Payable Days	1,200	179	181	15	194	98	156	229	336	560

Panoramic Universal Ltd Stock News

Panoramic Universal Ltd FAQs

What is the share price of Panoramic Universal?

Company share prices are keep on changing according to the market conditions. The closing price of Panoramic Universal on 01-Jan-1970 05:30 is ₹0.00.

What is the market cap of Panoramic Universal?

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 01-Jan-1970 05:30 the market cap of Panoramic Universal stood at ₹13.29.

What is the P/E ratio of Panoramic Universal?

The latest P/E ratio of Panoramic Universal as of 01-Jan-1970 05:30 is 0.00.

What is the P/B ratio of Panoramic Universal?

The latest P/B ratio of Panoramic Universal as of 01-Jan-1970 05:30 is 0.09.

What is the 52-week high and low of Panoramic Universal?

The 52-week high of Panoramic Universal is ₹1.98 and the 52-week low is ₹1.71.

What is the TTM revenue of Panoramic Universal?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Panoramic Universal is ₹11.47 ( Cr.) .

About Panoramic Universal Ltd

Panoramic Universal formerly known as IT Microsystems (India) is one of the fastest growing Information Technology company in India promoted in 1997 with a vision to offer integrated solutions to its clients.

The company has core competencies in Customized Software Application Development, e-business applications, legacy and client/server systems, Supply Chain Management Solutions, ERP, IT Education & Training. The company is listed on Bombay Stock Exchange and Ahmedabad Stock Exchange. It is also registered with Software Technology Parks of India (STPI) and National Association of Software and Service Companies (NASSCOM). The company has international presence in USA, UAE, China and New Zealand. The company also has a 100% software export unit in Mumbai, equipped with state-of-the-art infrastructure. Panoramic Universal has ventured into providing Quality Software Education overseas and has opened education centres in UAE and New Zealand.

For this venture, the company has collaborated with CDAC. CDAC is Centre for Development of Advanced Computing, a Scientific Society of the Ministry of Communications and Information Technology, Government of India, primarily engaged in the design, development and deployment of advanced Information Technology (IT) based solutions. It has more than 100 centres all across India providing high quality software education to thousands of students every year.

Ready softwares with this Mumbai based firm include software for Payroll, HR Human Resource Management HRMS, Co-operative Housing Society Accounting, Multilevel/Network Marketing, Sales & Distribution, Inventory Tracking System, Visitor Tracking System and Chemist Shop software, with development currently on Property Management Software, Hotel Management software and Club Management software.

They as a team always believe in a holistic approach towards their quest for excellence. They derive inspiration from the honeybees. It is a collective effort to maintain unity, despite being in the diversified activities. Discipline is their strength and hard work their attitude.

The group has offices in major cities of India, Newzealand as well as in the US and UAE. In their agenda for the future, the group's expansion is on top priority including, several other things that will benefit more and more people. This will realize their mission for making people prosperous through various ways.

In 2009 the Company entered Mumbai market with Untied 21 - 4 Star Hotel & a Life Style Club.
In 2011 Launched own Travel portal and acquired an IATA approved agency, Hi-Flyers Travel Services Ltd.

The company operates in two business divisions:

Hospitality Division and Information Technology Division

Hotels- Luxurious hotels providing the ultimate in comfort, service and facilities. Attractive and elegant in ambiance and decor Rooms are stylish and impeccably presented with a comprehensive range of facilities catering to comfort, relaxation and modern business needs. Restaurants provide unsurpassable standards in service and cuisine, with a tempting selection from exquisite menus. Concierge, valet, dry cleaning and 24 hour room service for snacks and refreshments. The choice for guests wishing to experience the finest available from the industry's top class hotels. Ideal for guests seeking good hotel standards at a reasonable price.

Hotels In India :