Valuation PANA STUD Bombay S.E.

Stocks

Delayed Bombay S.E.			5-day change	1st Jan Change
- ^INR	-.--%		+19.39%	+251.49%

08-14	Panorama Studios International Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
05-30	Panorama Studios International Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	384.5	920.4	1,936	11,311	14,170	8,436
Change	-	139.37%	110.34%	484.2%	25.28%	-40.46%
Enterprise Value (EV) ¹	620.7	1,615	2,313	11,427	14,809	9,426
Change	-	160.21%	43.22%	393.98%	29.6%	-36.35%
P/E	8.84x	132x	5.2x	27.9x	33.7x	54x
PBR	2.01x	3.86x	3.17x	8.41x	7.37x	3.82x
PEG	-	-1.5x	0x	20.63x	-15.5x	-0.8x
Capitalization / Revenue	0.5x	1.11x	0.52x	2.57x	3.89x	2.73x
EV / Revenue	0.81x	1.95x	0.62x	2.6x	4.07x	3.06x
EV / EBITDA	4.37x	-69.7x	3.94x	18.2x	24.5x	35.2x
EV / EBIT	4.84x	-41.9x	4.04x	18.9x	25.7x	43.7x
EV / FCF	-29.2x	-3.51x	12.7x	-40.1x	-22.5x	-21.1x
FCF Yield	-3.42%	-28.5%	7.89%	-2.5%	-4.45%	-4.73%
Dividend per Share ²	-	-	-	0.0571	0.0571	-
Rate of return	-	-	-	0.12%	0.1%	-
EPS ²	0.3282	0.0321	1.71	1.733	1.696	0.6
Distribution rate	-	-	-	3.29%	3.37%	-
Net sales ¹	763.2	829.1	3,750	4,401	3,642	3,085
EBITDA ¹	141.9	-23.18	587.4	628.8	605.3	267.7
EBIT ¹	128.1	-38.55	573.1	604.9	576.8	215.5
Net income ¹	50.51	6.886	372.5	381	418.7	156.7
Net Debt ¹	236.2	694.7	377.1	116.2	638.9	989.9
Reference price ²	2.90	4.23	8.89	48.43	57.07	32.38
Nbr of stocks (in thousands)	132,593	217,818	217,818	233,568	248,286	260,536
Announcement Date	9/8/21	9/8/22	9/8/23	9/7/24	9/7/25	9/8/26

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LIVE NATION ENTERTAINMENT, INC.	-340.58x	1.47x	15.48x	-.--%	39.8B
UNIVERSAL MUSIC GROUP N.V.	20.44x	2.2x	10.57x	3.8%	29.1B
ROKU, INC.	52.04x	3.59x	26.49x	-.--%	22.67B
WARNER MUSIC GROUP CORP.	19.71x	2.55x	10.66x	2.74%	14.73B
TKO GROUP HOLDINGS, INC.	38.39x	2.95x	7.47x	1.75%	13.06B
BOLLORÉ SE	37.46x	2.3x	19.3x	2.32%	11.88B
PARAMOUNT SKYDANCE CORPORATION	8.63x	1.36x	15.74x	2.25%	10B
MADISON SQUARE GARDEN SPORTS CORP.	-356.19x	9.08x	-949.65x	-.--%	9.75B
TOHO CO., LTD.	25.44x	3.06x	13.14x	1.44%	8B
Average	-54.96x	3.17x	-92.31x	1.59%	17.67B
Weighted average by Cap.	-86.34x	2.73x	-43.97x	1.48%