Identical Brains Studios Financials

NSE: IDENTICAL

₹18.05

₹-1.05 (-5.50%)

As on 04-Sep-2026 15:56IST

Market cap

₹25 Cr

Revenue (TTM)

₹25 Cr

P/E Ratio

16

P/B Ratio

0.7

Div. Yield

0 %

Annual
Quarterly

Income Statement (₹ Cr)	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16	Mar-15
Operating Revenue	25.48	20.09	8.04	3.89	--	--
Total Income	25.63	20.26	8.08	3.91	--	--
Total Expenditure	19.02	12.48	5.73	3.19	--	--
EBITDA	6.46	7.60	2.32	0.70	--	--
Depreciation	1.17	0.40	0.12	0.02	--	--
EBIT	5.28	7.21	2.20	0.68	--	--
Interest	0.02	0.02	0.00	0.00	--	--
Other Income	0.15	0.18	0.04	0.01	--	--
Exceptional Items	--	--	--	--	--	--
Profit before Tax	5.42	7.36	2.24	0.69	--	--
Provision for Tax	1.47	2.02	0.62	0.18	--	--
Profit after Tax	3.95	5.34	1.61	0.51	--	--

Liabilities (₹ Cr)	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16	Mar-15
Shareholder's Funds	34.06	12.04	2.89	1.27	--	--
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	0.07	0.16	0.01	0.00	--	--
Current Liabilities	4.79	4.81	1.86	0.99	--	--
Total Liabilities	39.00	17.02	4.76	2.26	--	--

Assets (₹ Cr)	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16	Mar-15
Non-Current Assets	6.21	7.29	1.78	0.30	--	--
Current Assets	32.71	9.72	2.97	1.96	--	--
Total Assets	39.00	17.02	4.76	2.26	--	--
Total Debt*	0.15	0.19	--	--	--	--
Net Current Assets	27.92	4.91	1.12	0.98	--	--
Contingent Liabilities	0.70	--	--	--	--	--

Cashflow (₹ Cr)	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16	Mar-15
Cash From Operating Activities	-7.76	1.19	2.36	-0.11	--	--
Cash Flow from Investing Activities	0.06	-5.75	-1.57	-0.17	--	--
Cash from Financing Activities	18.01	4.69	--	--	--	--
Net Cash Inflow / Outflow	10.31	0.13	0.79	-0.29	--	--

Financials Ratios	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16	Mar-15
Adjusted EPS (₹)	2.82	5.17	1.80	0.57	--	--
Cash EPS (₹)	3.65	5.55	1.94	0.59	--	--
Adjusted Book Value (₹)	24.28	11.65	3.23	1.42	--	--
Dividend per Share (₹)	--	--	--	--	--	--
Cash Flow per Share (₹)	-5.53	1.72	2,356.10	-113.90	--	--
Free Cash Flow per Share (₹)	-8.46	-1.28	1,946.80	-142.90	--	--

Profitability Ratios	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16	Mar-15
ROCE (%)	23.42	97.69	107.68	54.73	--	--
ROE (%)	17.14	71.54	77.59	40.09	--	--
ROA (%)	14.13	49.06	46.00	22.56	--	--
EBIT Margin (%)	20.74	35.87	27.34	17.51	--	--
Net Margin (%)	15.41	26.34	19.95	13.05	--	--
Cash Profit Margin (%)	20.11	28.56	21.53	13.66	--	--

Growth Ratios	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16	Mar-15
Revenue Growth (%)	26.83	149.76	106.60	--	--	--
EBIT Growth (%)	-26.66	227.73	222.53	--	--	--
Net Profit Growth (%)	-25.98	230.95	216.17	--	--	--
EPS Growth (%)	-45.47	186.36	216.16	--	--	--
Book Value Growth (%)	182.97	317.18	126.76	--	--	--

Valuation Ratios	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16	Mar-15
Price / Earnings	15.00	--	--	--	--	--
Price / Book Value	1.74	--	--	--	--	--
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	7.16	0.68	-0.70	-1.22	--	--
Close Price (₹)	42.25	--	--	--	--	--
High Price (₹)	99.75	--	--	--	--	--
Low Price (₹)	38.00	--	--	--	--	--
Market Cap (₹ Cr)	59.26	--	--	--	--	--

Solvency Ratios	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16	Mar-15
Debt to Equity	0.00	0.02	--	--	--	--
Short term debt to equity ratio	--	--	--	--	--	--
Current Ratio	6.83	2.02	1.60	1.99	--	--
Quick Ratio	6.83	2.02	1.60	1.99	--	--
Interest Coverage	289.23	365.42	771.86	188.19	--	--

Operating Efficiency Ratios	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16	Mar-15
Debtors to sales (%)	65.69	30.51	6.30	13.39	--	--
Asset Turnover	0.91	1.85	2.29	1.72	--	--
Receivable days	163.80	60.28	23.32	48.87	--	--
Inventory Days	--	--	--	--	--	--
Payable days	--	--	--	--	--	--
Cash Conversion Cycle	--	--	--	--	--	--