SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Panorama Studios International Ltd (539469)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 539469 NSE: Film Production, Distribution & Entertainment | Small Cap | Panorama Studios Int Share Price

₹51.92 3.90 (8.12%)

As on 03-Jul'26 16:59

Panorama Studios International Ltd (539469)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 539469 NSE: Film Production, Distribution & Entertainment | Small Cap | Panorama Studios Int Share Price

₹51.92 3.90 (8.12%)

As on 03-Jul'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹1,353 Cr.
Current Price
₹51.9
52-Week Low / High
₹29 / 60
TTM EPS
₹0.8
TTM Sales
₹298 Cr.
Book Value per Share
₹8.6
P/E Ratio
61.61
Higher than its 5-year historical median
Industry PE
39.9
Price to Book (P/B)
6.02
Lower than its 5-year historical median
Price to Sales (P/S)
4.54
Higher than its 5-year historical median
EV/EBITDA
31.97
Higher than its 5-year historical median
Dividend Yield
0.11%
Profitability Efficiency
Return on Equity (ROE)
26.27%
In line with industry median
Return on Capital Employed (ROCE)
29.80%
Outperforms industry median
Return on Assets (ROA)
9.08%
Operating Profit Margin
16.2%
Net Profit Margin
11.62%
Gross Profit Margin
16.4%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-13.78%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-4.61%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
-3.62%
Asset Quality
Promoter Holding
66.61%
Pledged shares (%) of Promoter's holding (%)
26.55%
Reserves
₹173 Cr.
Equity
₹52.1 Cr.
Face Value
₹2
All Time Low / High
₹0.69 / 73.99

Panorama Studios International stock performance

Key Ratios
mw4me loader

Check Before You Invest

Valuation

Somewhat Overvalued

Price Trend

Weak
Q.1 Is Panorama Studios International Ltd a good quality company?
Panorama Studios International Ltd is a weak quality company, based on a inconsistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Panorama Studios International Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Panorama Studios International Ltd vs industry peers?
Panorama Studios International Ltd revenue CAGR is 73.03%, compared to the industry median CAGR of 0.00%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of Panorama Studios International Ltd?
Promoters hold 66.61% of the Panorama Studios International Ltd, with 26.55% of their stake pledged, indicating high pledge risk.
Q.1 Stock return of Panorama Studios International Ltd over the last decade?
Over the last 5 year(s), the stock has delivered a CAGR of 76.67% based on the current price.

10 Year X-Ray :

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

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 0.5%0.4%0.3%1%6.2%12.4%8.4%78.3%58.1%29.8%-
Value Creation
Index
-1.0-1.0-1.0-0.9-0.6-0.1-0.44.63.21.1-

Growth Parameters

Sales 10.50.90.122.414.88.8291404348298
Sales YoY Gr.--49.5%77.1%-83.5%15,928.6%-34%-40.9%3,216.3%39%-13.8%-
Adj EPS 000000.10.11.81.81.60.8
YoY Gr.-NANANANA700%50%1425%-1.6%-10.6%-
BVPS (₹) 0.50.50.50.60.60.70.82.65.37.58.6
Adj Net
Profit
00000.21.12.539.9424022
Cash Flow from Ops. -1.40-1-0.2-2.9-2.8-52.935.5-30.3-16.4-
Debt/CF from Ops. 000-6.3-0.1-0.9-10.6-0.4-4-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 92.7%73%241.2%-13.8%
Adj EPS NA176.3%137.6%-10.6%
BVPS34.1%66.1%113.1%41.4%
Share Price 53.6% 87.2% 55.3% -9.3%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
0.30.20.20.52.111.218.6109.244.224.710.5
Op. Profit
Mgn %
-18.8-15.7-9.5-14.30.81.112.918.214.616.211.9
Net Profit
Mgn %
11.60.814.10.77.328.613.710.411.57.3
Debt to
Equity
0000.200.33.10.40.10.40.1
Working Cap
Days
1,2181,9451,1868,3191945633,058180244429402
Cash Conv.
Cycle
2748466255,080-16531,7715198175132

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales101022159291404348
Operating Expenses + 111022158238345292
Manufacturing Costs00005134442918
Material Costs10101011187308260
Employee Cost 0000000225
Other Costs 0000702658
Operating Profit -0-0-0-0001535956
Operating Profit Margin (%) -18.8%-15.7%-9.5%-14.3%0.8%1.1%12.9%18.1%14.6%16.2%
Other Income + 0000012566
Exceptional Items 0000000000
Interest 0000001385
Depreciation 0000000113
Profit Before Tax 0000013535754
Tax 0000000141514
Profit After Tax 0000013404240
PAT Margin (%) 1.0%1.6%0.8%14.1%0.7%7.3%28.6%13.7%10.4%11.6%
Adjusted EPS (₹)0.00.00.00.00.00.10.11.81.81.6
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%3.20%3.50%

Valuation of Panorama Studios Int - Standalone

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

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 3335891756123185
Share Capital 33358812121314
Reserves -0-0-0-001444110171
Debt +00010352191163
Long Term Debt00000001128
Short Term Debt00010352191035
Minority Interest0000000000
Trade Payables0000121421188078
Others Liabilities 0000443782175175
Total Liabilities 33362329127176389502

Fixed Assets

Net Fixed Assets +00000022549
Gross Block00000023653
Accumulated Depreciation0000000114
CWIP 0000000000
Investments 0103333445
Inventories1100365549163194
Trade Receivables002241217108367
Cash Equivalents 0000010454
Others Assets 211114750106128183
Total Assets 33362329127176389502

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + -10-1-0-3-3-5335-30-16
PBT 0000013535654
Adjustment -0-0-0-0-0-1-1-103
Changes in Working Capital -10-1-0-2-3-55-9-77-70
Tax Paid -0-0-0-0-1-01-8-10-3
Cash Flow From Investing Activity + -0-01-3-01-119-50
Capex 000000-2-1-3-42
Net Investments -0-01-3-0-0-0-10-12
Others 00000104124
Cash Flow From Financing Activity + 20033354-332265
Net Proceeds from Shares 000220403517
Net Proceeds from Borrowing 0000000000
Interest Paid 0000-0-0-1-2-4-4
Dividend Paid 000000000-1
Others 20011351-31-954
Net Cash Flow -00-0001-041-1

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)0.310.240.20.482.513.0519.6108.5946.826.27
ROCE (%)0.450.350.281.016.212.388.478.2758.1229.8
Asset Turnover Ratio0.270.150.260.031.510.560.111.921.430.78
PAT to CFO Conversion(x)N/AN/AN/AN/AN/A-3-17.670.88-0.71-0.4
Working Capital Days
Receivable Days69.2094.70449.105,144.9051.30202603.5016.6042.1078.70
Inventory Days257.30751.500042109.801,281.6065.5095.90187.20
Payable Days000.200217.305,993.209,003.603858.40111.30

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.0016.1726.5526.55
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Panorama Studios International Ltd FAQs

The current trading price of Panorama Studios Int on 03-Jul-2026 16:59 is ₹51.92.

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 02-Jul-2026 the market cap of Panorama Studios Int stood at ₹1,352.7 Cr

The latest P/E ratio of Panorama Studios Int as of 02-Jul-2026 is 61.61.

The latest P/B ratio of Panorama Studios Int as of 02-Jul-2026 is 6.02.

The 52-week high of Panorama Studios Int is ₹60.00 and the 52-week low is ₹28.96.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Panorama Studios Int is ₹298 ( Cr.) .

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

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

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.

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.

You have 4 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: