Phantom Digital Effects Ltd (PHANTOMFX) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 0 | NSE: PHANTOMFX | TV Broadcasting & Software Production | Small Cap

BSE Share Price
Not Listed

Phantom Digital Effects Ltd (PHANTOMFX) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 0 | NSE: PHANTOMFX | TV Broadcasting & Software Production | Small Cap

DeciZen - make an informed investing decision on Phantom Digi. Effect

Based on:

Overall Rating
Login to view analysis. M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Phantom Digital Effects stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
22.15
Market Cap:
447.8 Cr.
52-wk low:
0
52-wk high:
0

Is Phantom Digital Effects Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Phantom Digi. Effect: 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.
Phantom Digital Effects Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 35.3%8.9%118.8%75.6%31.6%17.4%-
Value Creation
Index
1.5-0.47.54.41.30.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 12.96.822.357.989.398.599
Sales YoY Gr.--47.8%230.3%159.3%54.3%10.3%-
Adj EPS 0.10.15.413.817.714.912.6
YoY Gr.--38.5%6700%154.2%28.1%-16.1%-
BVPS (₹) 0.30.45.838106.6121.5104.5
Adj Net
Profit
0.10.14.916.124.120.220
Cash Flow from Ops. 1.8-0.63-10-54.2-18.5-
Debt/CF from Ops. 1.6-6.10.9-0.7-0.4-2.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA50.1%64%10.3%
Adj EPS NA158%39.8%-16.1%
BVPSNA230.1%175%14%
Share Price - - 3.1% 2.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
40.623.8174.465.125.51311.2
Op. Profit
Mgn %
10.3533.439.142.238.339.6
Net Profit
Mgn %
0.91.121.927.826.920.520.5
Debt to
Equity
10.710.90.50.20.10.3-
Working Cap
Days
026514917935356660
Cash Conv.
Cycle
0146888719535740

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Phantom Digital Effects Ltd.

Standalone Consolidated
TTM EPS (₹) 12.6 12.6
TTM Sales (₹ Cr.) 98.5 102
BVPS (₹.) 104.5 104.5
Reserves (₹ Cr.) 151 151
P/BV 2.67 2.67
PE 22.15 22.16
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 448
Equity (₹ Cr.) 16
Face Value (₹) 10
Industry PE 7.1

Management X-Ray of Phantom Digi. Effect:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.0033.630.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Phantom Digi. Effect - 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 Phantom Digi. Effect

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales13722588999
Operating Expenses 12615355261
Manufacturing Costs212386
Material Costs0-3-1-2-28-5
Employee Cost 8711224536
Other Costs 213122624
Operating Profit 107233838
Operating Profit Margin (%) 10.3%5.0%33.4%39.1%42.2%38.3%
Other Income 000112
Interest 101124
Depreciation 000157
Exceptional Items 000000
Profit Before Tax 007223328
Tax 0-02698
Profit After Tax 005162420
PAT Margin (%) 0.9%1.1%22.0%28.0%27.0%20.5%
Adjusted EPS (₹)0.10.15.513.917.814.9
Dividend Payout Ratio (%)0%0%0%0%0%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 00544145165
Share Capital 000121414
Reserves 00533131151
Minority Interest000000
Debt23372139
Long Term Debt2312613
Short Term Debt00251526
Trade Payables111246
Others Liabilities 33661118
Total Liabilities 571559180227

Fixed Assets

Gross Block133142634
Accumulated Depreciation0223815
Net Fixed Assets 111101818
CWIP 00001512
Investments 000001
Inventories24573540
Trade Receivables104165186
Cash Equivalents 01241819
Others Assets 113214351
Total Assets 571559180227

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 2-13-10-54-18
PBT 007223328
Adjustment 0012510
Changes in Working Capital 1-1-3-27-84-53
Tax Paid -0-0-2-6-8-3
Cash Flow From Investing Activity -00-0-11-202
Capex -0-0-0-11-12-8
Net Investments 0000-0-1
Others 0000-811
Cash Flow From Financing Activity -11-2238917
Net Proceeds from Shares 00023760
Net Proceeds from Borrowing 00-1100
Interest Paid 00-1-1-1-4
Dividend Paid 000000
Others -110-01421
Net Cash Flow 0012140

Finance Ratio

PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)N/AN/A174.8265.4825.5213.06
ROCE (%)N/AN/A118.8175.5931.6117.4
Asset Turnover Ratio2.451.092.041.570.750.48
PAT to CFO Conversion(x)N/AN/A0.6-0.63-2.25-0.9
Working Capital Days
Receivable Days34353362136253
Inventory Days45159804187140
Payable Days879-100-260-233-36-333

Phantom Digital Effects Ltd Stock News

Phantom Digital Effects Ltd FAQs

The current trading price of Phantom Digi. Effect 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 Phantom Digi. Effect stood at ₹447.8.
The latest P/E ratio of Phantom Digi. Effect as of 31-Dec-1969 is 22.15.
The latest P/B ratio of Phantom Digi. Effect as of 31-Dec-1969 is 2.67.
The 52-week high of Phantom Digi. Effect is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Phantom Digi. Effect is ₹98.52 ( Cr.) .

About Phantom Digital Effects Ltd

Phantom Digital Effects Limited was originally incorporated on February 2, 2016 as a Private Limited Company as “Phantom Digital Effects Private Limited” with the Registrar of Companies, Tamil Nadu. Subsequently, pursuant to a special resolution of its Shareholders passed in the Extraordinary General Meeting held on July 21, 2022, the company was converted from a Private Limited Company to Public Limited Company and consequently, the name of the company was changed to ‘Phantom Digital Effects Limited’ and a Fresh Certificate of Incorporation consequent to Conversion was issued on July 29, 2022 by the Registrar of Companies, Tamil Nadu.

The company’s Promoter Bejoy Arputharaj Sam Manohar started the journey of VFX and animation in the year 2011 by taking up small projects. The company was formed in the year 2016. Presently, the company is a creative VFX studio, specializing in Film, Web series and Commercial. It has delivered more than thousands of shots for Domestic and International feature films (Hollywood), Web Series & commercials in the past few years. Apart from working for film production and commercials, the company periodically takes up subcontracts from larger visual effects studios as well.

The company is a Certified Trusted Partner Network (TPN) company, full-fledged creative VFX studio, based in India with offices operating in US and Canada. The company is not having any office in US and Canada. Presently, it is operating in US and Canada through Agencies only for procuring orders.

The company conducts its operations with focus on to provide reliable, cost-effective and high-quality VFX shots at competitive price for the US and European markets. It has the flexibility to work on any kind of project, either small or large, with faster turnaround and scalability to generate long-term value for the company.

Business area of the company

It provides high-end visual effects solutions for commercials, feature films, and Web series globally. Phantom Digital Effects Limited offers all sorts of creative VFX works, ranging from Final Compositing and Roto to creating 3D Elements, Photo real creatures and Environments, 3D, match move, and Animations.

Services offered by the company

As a TPN Certified studio, PhantomFX offers a wide range of VFX services. The company's specializations include:

  • Completing a Shot with final compositing
  • Creating 3D elements, photoreal creatures, and environments
  • Rig/Wire removal, paint cleanup, rotoscopy
  • 3D matchmove
  • 3D animation (storyboard, animation)
  • Pre-visualization Game cinematics
  • Fire / water Fx and other natural phenomena 3D ride animation
Awards & Recognitions

  • 2019: IAC Summit 2019 - Fastest growing Indian company award from 13th international achievers summit in Bangkok (Thailand).
  • 2020: FICCI BAF Awards 2020 - Best non feature Indian category for Nippon Paint Pongal Advertisement.
  • 2021: VAM Awards 2021 - best commercial visual effects for Nippon Paint - Happy Pongal.
  • 2021: VAM Awards 2021 - best VFX shot award for project blue book.
  • 2022: VAM Awards 2022 - best VFX shot award for Dangerous
History and milestones

  • 2016: Incorporation of the company.
  • 2017: Increase in Authorized Capital of the Company.
  • 2019: Change in Registered Address of the Company with the city.
  • 2022: Company converted into Public Limited Company and consequently name changed From “Phantom Digital Effects Private Limited” to “Phantom Digital Effects Limited”.
  • 2022: Increase in Authorized Capital of the company.
  • 2022: Adoption of Articles of Associations of the company in line with public 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.

×