Market cap
₹8 Cr
Revenue (TTM)
₹37 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 | 419 | 353 | 24 | 4 |
Revenue (₹ Cr) |
37 | 416 | 575 | 25 | 2 |
Net Profit (₹ Cr) |
5.04 | 45.63 | -180.48 | 3.95 | -0.05 |
Net Margin (%) |
13.52 | 10.65 | -31.21 | 15.41 | -2.60 |
RoE (%) |
17.76 | 15.05 | -55.52 | 17.14 | -1.21 |
Price to Earnings |
9.99 | 9.31 | -- | 15.21 | -- |
Price-To-Book |
0.29 | 1.23 | 1.37 | 0.71 | 0.93 |
Income Statement (₹ Cr)
| Picturepost Studios | Basilic Fly Studio | Shemaroo Entertainment | Identical Brains Studios | BMB Music | |
|---|---|---|---|---|---|
|
Operating Revenue
|
37.12 | 304.09 | 685.10 | 25.48 | 2.55 |
|
Total Income
|
37.25 | 306.07 | 693.62 | 25.63 | 2.88 |
|
Total Expenditure
|
27.27 | 239.34 | 764.86 | 19.02 | 1.70 |
|
EBITDA
|
9.85 | 64.75 | -79.75 | 6.46 | 0.85 |
|
Depreciation
|
2.91 | 6.19 | 6.05 | 1.17 | 0.01 |
|
EBIT
|
6.95 | 58.56 | -85.80 | 5.28 | 0.84 |
|
Interest
|
0.31 | 4.11 | 37.06 | 0.02 | 0.00 |
|
Other Income
|
0.13 | 1.98 | 8.51 | 0.15 | 0.33 |
|
Exceptional Items
|
-- | -4.02 | -- | -- | -- |
|
Profit before Tax
|
6.77 | 52.41 | -114.35 | 5.42 | 1.17 |
|
Provision for Tax
|
1.73 | 6.81 | -29.88 | 1.47 | -0.10 |
|
Profit after Tax
|
5.04 | 45.60 | -84.47 | 3.95 | 1.27 |
Liabilities (₹ Cr)
| Picturepost Studios | Basilic Fly Studio | Shemaroo Entertainment | Identical Brains Studios | BMB Music | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
28.36 | 202.24 | 471.75 | 34.06 | 3.65 |
|
Minority Interest
|
-- | 8.39 | -3.25 | -- | -- |
|
Non-Current Liabilities
|
1.07 | 41.93 | -29.62 | 0.07 | 5.36 |
|
Current Liabilities
|
10.84 | 54.84 | 385.22 | 4.79 | 2.38 |
|
Total Liabilities
|
40.27 | 307.40 | 866.09 | 39.00 | 11.48 |
Assets (₹ Cr)
| Picturepost Studios | Basilic Fly Studio | Shemaroo Entertainment | Identical Brains Studios | BMB Music | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
19.19 | 100.08 | 48.60 | 6.21 | 3.81 |
|
Current Assets
|
21.08 | 207.32 | 775.51 | 32.71 | 7.57 |
|
Total Assets
|
40.27 | 307.40 | 866.09 | 39.00 | 11.48 |
|
Total Debt*
|
3.24 | 51.22 | 301.94 | 0.15 | 0.00 |
|
Net Current Assets
|
10.24 | 152.48 | 390.29 | 27.92 | 5.19 |
|
Contingent Liabilities
|
-- | -- | 191.96 | 0.70 | -- |
Cashflow (₹ Cr)
| Picturepost Studios | Basilic Fly Studio | Shemaroo Entertainment | Identical Brains Studios | BMB Music | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-1.27 | 9.63 | 72.75 | -7.76 | 0.79 |
|
Cash Flow from Investing Activities
|
-11.77 | -71.72 | 0.92 | 0.06 | -0.04 |
|
Cash from Financing Activities
|
14.02 | 88.81 | -72.73 | 18.01 | -0.73 |
|
Net Cash Inflow / Outflow
|
0.98 | 26.72 | 0.94 | 10.31 | 0.02 |
Ratios
Profitability Ratios
| Picturepost Studios | Basilic Fly Studio | Shemaroo Entertainment | Identical Brains Studios | BMB Music | |
|---|---|---|---|---|---|
|
ROCE (%)
|
22.39 | 29.82 | -9.28 | 23.42 | 38.93 |
|
ROE (%)
|
17.76 | 28.03 | -16.59 | 17.14 | 42.14 |
|
ROA (%)
|
12.51 | 20.28 | -9.21 | 14.13 | 11.32 |
|
EBIT Margin (%)
|
26.89 | 21.94 | -10.40 | 25.94 | 46.35 |
|
Net Margin (%)
|
13.52 | 14.90 | -12.18 | 15.41 | 43.99 |
|
Cash Profit Margin (%)
|
21.40 | 17.03 | -11.45 | 20.11 | 50.13 |
Growth Ratios
| Picturepost Studios | Basilic Fly Studio | Shemaroo Entertainment | Identical Brains Studios | BMB Music | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.00 | 196.18 | -3.12 | 26.83 | 2,117.39 |
|
EBIT Growth (%)
|
-- | 27.84 | -1,639.05 | -15.06 | 1,740.81 |
|
Net Profit Growth (%)
|
0.00 | 24.73 | -111.60 | -25.98 | 2,349.42 |
|
EPS Growth (%)
|
0.00 | 2.44 | -108.19 | -45.47 | 2,348.89 |
|
Book Value Growth (%)
|
0.00 | 64.24 | -14.85 | 182.97 | 53.38 |
Valuation Ratios
| Picturepost Studios | Basilic Fly Studio | Shemaroo Entertainment | Identical Brains Studios | BMB Music | |
|---|---|---|---|---|---|
|
Price / Earnings
|
16.75 | 14.91 | 0.00 | 15.00 | 0.00 |
|
Price / Book Value
|
2.98 | 2.76 | 0.54 | 1.74 | 0.00 |
|
Dividend Yield (%)
|
0.00 | 0.00 | 0.00 | 0.00 | -- |
|
EV/EBITDA
|
8.68 | 8.49 | -7.73 | 7.16 | 5.09 |
|
Market Cap (₹ Cr)
|
84.38 | 558.10 | 250.95 | 59.26 | 0.00 |
Solvency Ratios
| Picturepost Studios | Basilic Fly Studio | Shemaroo Entertainment | Identical Brains Studios | BMB Music | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.11 | 0.25 | 0.64 | 0.00 | 0.00 |
|
Short term debt to equity ratio
|
0.11 | 0.07 | 0.62 | -- | -- |
|
Current Ratio
|
1.94 | 3.78 | 2.01 | 6.83 | 3.19 |
|
Quick Ratio
|
1.94 | 3.78 | 0.54 | 6.83 | 0.96 |
|
Interest Coverage
|
23.17 | 13.75 | -2.09 | 289.23 | 1,302.44 |
Operating Efficiency Ratios
| Picturepost Studios | Basilic Fly Studio | Shemaroo Entertainment | Identical Brains Studios | BMB Music | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
45.45 | 25.50 | 15.47 | 65.69 | 77.06 |
|
Asset Turnover
|
0.92 | 1.35 | 0.75 | 0.91 | 0.23 |
|
Receivable days
|
165.87 | 78.40 | 66.92 | 163.80 | 187.35 |
|
Inventory Days
|
0.00 | 0.00 | 333.16 | 0.00 | 823.15 |
|
Payable days
|
-- | -- | 75.07 | -- | 752.77 |
|
Cash Conversion Cycle
|
-- | -- | 325.01 | -- | 257.73 |