Identical Brains Studios Ltd (IDENTICAL) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 0 | NSE: IDENTICAL | Film Production, Distribution & Entertainment | Small Cap

BSE Share Price
Not Listed

Identical Brains Studios Ltd (IDENTICAL) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 0 | NSE: IDENTICAL | Film Production, Distribution & Entertainment | Small Cap

DeciZen - make an informed investing decision on Identical Brains

Based on:

M-Cap below 100cr DeciZen not available

Identical Brains Studios stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
9.21
Market Cap:
36.4 Cr.
52-wk low:
0
52-wk high:
0

Is Identical Brains Studios Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Identical Brains: Login to view analysis.

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.
Identical Brains Studios 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'22Mar'23Mar'24Mar'25TTM
ROCE % 54.7%107.7%97.7%23.4%-
Value Creation
Index
2.96.76.00.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3.9820.125.525
Sales YoY Gr.-106.7%149.9%26.8%-
Adj EPS 0.61.85.22.82.8
YoY Gr.-217.5%185.1%-45.4%-
BVPS (₹) 1.43.211.724.324.3
Adj Net
Profit
0.51.65.344
Cash Flow from Ops. -0.12.41.2-7.8-
Debt/CF from Ops. 000.2-0-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANA87.1%26.8%
Adj EPS NANA70.4%-45.4%
BVPSNANA157.6%108.4%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
40.177.671.517.211.6
Op. Profit
Mgn %
18.128.837.925.4NAN
Net Profit
Mgn %
13.120.126.615.515.5
Debt to
Equity
0000-
Working Cap
Days
054842040
Cash Conv.
Cycle
0-219-161060

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Identical Brains Studios Ltd.

Standalone Consolidated
TTM EPS (₹) 2.8 -
TTM Sales (₹ Cr.) 25.5 -
BVPS (₹.) 24.3 -
Reserves (₹ Cr.) 20 -
P/BV 1.07 -
PE 9.21 -
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 36.4
Equity (₹ Cr.) 14
Face Value (₹) 10
Industry PE 38

Management X-Ray of Identical Brains:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Identical Brains - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Identical Brains

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'22Mar'23Mar'24Mar'25
Sales3.898.0420.0925.48
Operating Expenses 3.195.7312.4819.02
Manufacturing Costs0.100.144.1111.30
Material Costs0000
Employee Cost 0.810.650.751.13
Other Costs 2.284.937.636.60
Operating Profit 0.702.327.606.46
Operating Profit Margin (%) 18.1%28.8%37.9%25.3%
Other Income 0.010.040.180.15
Interest 000.020.02
Depreciation 0.020.120.401.17
Exceptional Items 0000
Profit Before Tax 0.692.247.365.42
Tax 0.180.622.021.47
Profit After Tax 0.511.615.343.95
PAT Margin (%) 13.1%20.1%26.6%15.5%
Adjusted EPS (₹)0.61.85.22.8
Dividend Payout Ratio (%)0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 1.272.8912.0434.06
Share Capital 0.010.016.8914.03
Reserves 1.262.885.1520.03
Minority Interest0000
Debt000.150.11
Long Term Debt000.150.11
Short Term Debt0000
Trade Payables0.680.821.762.61
Others Liabilities 0.311.053.062.15
Total Liabilities 2.264.7517.0138.93

Fixed Assets

Gross Block0.070.512.727
Accumulated Depreciation0.030.150.551.72
Net Fixed Assets 0.050.362.175.28
CWIP 0000
Investments 0.251.425.120.93
Inventories0000
Trade Receivables0.520.516.1316.74
Cash Equivalents flag 0.881.671.8012.11
Others Assets 0.560.801.793.87
Total Assets 2.264.7517.0138.93

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity -0.112.361.19-7.76
PBT 0.692.247.365.42
Adjustment 0.010.090.281.05
Changes in Working Capital -0.630.65-4.41-12.7
Tax Paid -0.19-0.62-2.04-1.53
Cash Flow From Investing Activity -0.17-1.57-5.750.06
Capex -0.04-0.43-2.21-4.28
Net Investments -0.15-1.17-3.704.19
Others 0.010.030.170.15
Cash Flow From Financing Activity 004.6918.01
Net Proceeds from Shares 003.8018.07
Net Proceeds from Borrowing 000.15-0.04
Interest Paid 00-0.01-0.01
Dividend Paid 0000
Others 000.750
Net Cash Flow -0.290.790.1310.31

Finance Ratio

PARTICULARSMar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)40.0977.5971.5417.14
ROCE (%)54.73107.6897.6923.42
Asset Turnover Ratio1.722.291.850.91
PAT to CFO Conversion(x)-0.221.470.22-1.96
Working Capital Days
Receivable Days492360164
Inventory Days0000
Payable Days0000

Identical Brains Studios Ltd Stock News

Identical Brains Studios Ltd FAQs

The current trading price of Identical Brains on 01-Jan-1970 05:30 is ₹0.00.
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 31-Dec-1969 the market cap of Identical Brains stood at ₹36.40.
The latest P/E ratio of Identical Brains as of 31-Dec-1969 is 9.21.
The latest P/B ratio of Identical Brains as of 31-Dec-1969 is 1.07.
The 52-week high of Identical Brains is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Identical Brains is ₹25.48 ( Cr.) .

About Identical Brains Studios Ltd

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

  • 2021: Received Filmfare OTT Awards for Best Visual Effects for web series - Scam 1992: The Harshad Mehta Story.
  • 2022: Received Filmfare OTT Awards for Best Visual Effects in association with Variate Studios LLP for web series - Rocket Boys. 
  • 2023: Received Dadashaheb Phalke Award for Best Visual Effects for movie - Phone Bhoot.

History and milestones

  • 2019: Incorporation as One Person Company and commencement of its business operations with 4 artists in Thane
  • 2020: VFX Project for Scam 1992 - The Harshad Mehta Story.
  • 2020: The company became PAT positive for Fiscal 2020.
  • 2020: The Company’s revenue from operations crossed Rs 300.00 lakh.
  • 2021: Conversion of the company from One Person Company to Private Limited Company.
  • 2022: VFX Project for Satyamev Jayate 2 and Rocket Boys Season - 1.
  • 2022: Commenced operations in Palghar.
  • 2023: Certified TPN-audited VFX Studio from Trusted Partner Network, LLC, a California Limited Liability Company.
  • 2023: Increased team strength to 120+ employees including contracted artists in approx. 2,000 Sq. ft. Studio located at Andheri West.
  • 2023: VFX Project for Phone Bhoot, Rocket Boys Season - 2, Adipurush, Indian 2.
  • 2023: The company’s revenue from operations crossed Rs 800.00 lakh and PAT crossed Rs 150.00 lakh.
  • 2023: Commenced operations in Lucknow.
  • 2024: VFX Project for Article 370, The Crew, Murder in Mahim, Khel Khel Mein.
  • 2024: The company’s revenue from operations crossed Rs 2,000.00 lakh and PAT crossed Rs 500.00 lakh.
  • 2024: The name of the company was changed from ‘Identical Brains Private Limited’ to ‘Identical Brains Studios Private Limited’
  • 2024: Conversion from Private Limited to Public Limited Company.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×