Market cap
₹8 Cr
Revenue (TTM)
₹20 Cr
P/E Ratio
10
P/B Ratio
0.3
Div. Yield
0 %
| Picturepost Studios | Basilic Fly Studio | Shemaroo Entertainment | Identical Brains Studios | BMB Music | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
8 | 449 | 282 | 23 | 4 |
Revenue (₹ Cr) |
20 | 416 | 575 | 19 | 2 |
Net Profit (₹ Cr) |
0.84 | 45.63 | -180.48 | 1.58 | -0.05 |
Net Margin (%) |
4.10 | 10.65 | -31.21 | 8.03 | -2.60 |
RoE (%) |
2.91 | 15.05 | -55.52 | 4.54 | -1.21 |
Price to Earnings |
9.98 | 9.98 | -- | 14.82 | -- |
Price-To-Book |
0.29 | 1.32 | 1.09 | 0.66 | 1.05 |
Income Statement (₹ Cr)
| Picturepost Studios | Basilic Fly Studio | Shemaroo Entertainment | Identical Brains Studios | BMB Music | |
|---|---|---|---|---|---|
|
Operating Revenue
|
20.34 | 407.80 | 583.06 | 19.12 | 1.84 |
|
Total Income
|
20.42 | 418.40 | 589.21 | 19.69 | 1.85 |
|
Total Expenditure
|
15.10 | 322.40 | 847.89 | 15.62 | 1.52 |
|
EBITDA
|
5.24 | 85.40 | -264.83 | 3.50 | 0.32 |
|
Depreciation
|
3.97 | 16.30 | 5.96 | 2.18 | 0.01 |
|
EBIT
|
1.27 | 69.10 | -270.79 | 1.32 | 0.31 |
|
Interest
|
0.22 | 10.30 | 30.09 | 0.11 | 0.04 |
|
Other Income
|
0.08 | 10.60 | 6.15 | 0.57 | 0.01 |
|
Exceptional Items
|
-- | -3.20 | -- | -- | -- |
|
Profit before Tax
|
1.13 | 66.20 | -294.74 | 1.78 | 0.28 |
|
Provision for Tax
|
0.29 | 15.60 | -76.59 | 0.20 | 0.12 |
|
Profit after Tax
|
0.84 | 50.60 | -218.15 | 1.58 | 0.16 |
Liabilities (₹ Cr)
| Picturepost Studios | Basilic Fly Studio | Shemaroo Entertainment | Identical Brains Studios | BMB Music | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
29.20 | 333.90 | 269.99 | 35.56 | 3.80 |
|
Minority Interest
|
-- | 10.20 | -2.78 | -- | -- |
|
Non-Current Liabilities
|
0.98 | 60.40 | -106.77 | -0.20 | 5.33 |
|
Current Liabilities
|
9.38 | 130.20 | 408.90 | 3.53 | 1.97 |
|
Total Liabilities
|
39.55 | 536.90 | 685.78 | 39.21 | 11.10 |
Assets (₹ Cr)
| Picturepost Studios | Basilic Fly Studio | Shemaroo Entertainment | Identical Brains Studios | BMB Music | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
19.86 | 210.70 | 43.53 | 13.41 | 3.90 |
|
Current Assets
|
19.69 | 324.00 | 525.80 | 25.49 | 7.20 |
|
Total Assets
|
39.55 | 536.90 | 685.78 | 39.21 | 11.10 |
|
Total Debt*
|
2.37 | 64.70 | 299.74 | 0.11 | 0.00 |
|
Net Current Assets
|
10.32 | 193.80 | 116.90 | 21.95 | 5.23 |
|
Contingent Liabilities
|
-- | -- | 198.87 | 0.70 | -- |
Cashflow (₹ Cr)
| Picturepost Studios | Basilic Fly Studio | Shemaroo Entertainment | Identical Brains Studios | BMB Music | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
5.80 | 22.90 | 23.80 | -2.24 | 0.36 |
|
Cash Flow from Investing Activities
|
-5.67 | -86.30 | -3.78 | -9.22 | -0.26 |
|
Cash from Financing Activities
|
-1.09 | 78.20 | -17.69 | -0.08 | -0.12 |
|
Net Cash Inflow / Outflow
|
-0.96 | 14.80 | 2.33 | -11.54 | -0.03 |
Ratios
Profitability Ratios
| Picturepost Studios | Basilic Fly Studio | Shemaroo Entertainment | Identical Brains Studios | BMB Music | |
|---|---|---|---|---|---|
|
ROCE (%)
|
4.26 | 23.53 | -39.40 | 5.40 | 8.45 |
|
ROE (%)
|
2.91 | 18.94 | -59.35 | 4.54 | 4.16 |
|
ROA (%)
|
2.10 | 11.64 | -31.31 | 4.06 | 1.38 |
|
EBIT Margin (%)
|
26.15 | 23.54 | -44.37 | 21.26 | 17.68 |
|
Net Margin (%)
|
4.10 | 12.09 | -37.02 | 8.03 | 8.40 |
|
Cash Profit Margin (%)
|
23.64 | 16.41 | -36.39 | 19.66 | 9.01 |
Growth Ratios
| Picturepost Studios | Basilic Fly Studio | Shemaroo Entertainment | Identical Brains Studios | BMB Music | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-45.21 | 34.10 | -14.89 | -24.95 | -27.84 |
|
EBIT Growth (%)
|
-46.72 | 30.26 | -263.12 | -38.49 | -72.47 |
|
Net Profit Growth (%)
|
-83.40 | 13.20 | -158.28 | -59.97 | -87.78 |
|
EPS Growth (%)
|
-83.39 | 22.60 | -144.69 | -59.97 | -87.78 |
|
Book Value Growth (%)
|
2.95 | 66.62 | -43.02 | 4.41 | 4.25 |
Valuation Ratios
| Picturepost Studios | Basilic Fly Studio | Shemaroo Entertainment | Identical Brains Studios | BMB Music | |
|---|---|---|---|---|---|
|
Price / Earnings
|
18.91 | 8.73 | 0.00 | 13.97 | 0.00 |
|
Price / Book Value
|
0.54 | 1.28 | 0.82 | 0.62 | 0.00 |
|
Dividend Yield (%)
|
0.00 | 0.00 | 0.00 | 0.00 | -- |
|
EV/EBITDA
|
3.41 | 4.34 | -1.98 | 5.32 | 18.58 |
|
Market Cap (₹ Cr)
|
15.82 | 425.91 | 217.77 | 22.09 | 0.00 |
Solvency Ratios
| Picturepost Studios | Basilic Fly Studio | Shemaroo Entertainment | Identical Brains Studios | BMB Music | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.08 | 0.19 | 1.12 | 0.00 | 0.00 |
|
Short term debt to equity ratio
|
0.08 | -- | 1.08 | -- | -- |
|
Current Ratio
|
2.10 | 2.49 | 1.29 | 7.21 | 3.65 |
|
Quick Ratio
|
2.10 | 2.49 | 0.46 | 7.21 | 1.15 |
|
Interest Coverage
|
6.19 | 7.43 | -8.79 | 17.24 | 8.57 |
Operating Efficiency Ratios
| Picturepost Studios | Basilic Fly Studio | Shemaroo Entertainment | Identical Brains Studios | BMB Music | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
66.04 | 33.89 | 11.91 | 115.92 | 115.70 |
|
Asset Turnover
|
0.51 | 0.94 | 0.84 | 0.49 | 0.16 |
|
Receivable days
|
271.89 | 96.40 | 54.90 | 371.30 | 406.06 |
|
Inventory Days
|
0.00 | 0.00 | 284.02 | 0.00 | 1,013.29 |
|
Payable days
|
-- | -- | 57.19 | -- | 1,641.00 |
|
Cash Conversion Cycle
|
-- | -- | 281.73 | -- | -221.64 |