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	2020	2021	2022	2023	2024	2025
Market Cap ¹	272.8	384.5	920.4	1,936	11,311	14,170
Change	-	40.97%	139.37%	110.34%	484.2%	25.28%
Enterprise Value (EV) ¹	527.3	620.7	1,615	2,313	11,427	14,809
Change	-	17.72%	160.21%	43.22%	393.98%	29.6%
P/E	5.27x	8.84x	132x	5.2x	27.9x	33.7x
PBR	1.94x	2.01x	3.86x	3.17x	8.41x	7.37x
PEG	-	-0.6x	-1.5x	0x	20.63x	-15.5x
Capitalization / Revenue	0.09x	0.5x	1.11x	0.52x	2.57x	3.89x
EV / Revenue	0.17x	0.81x	1.95x	0.62x	2.6x	4.07x
EV / EBITDA	4.34x	4.37x	-69.7x	3.94x	18.2x	24.5x
EV / EBIT	4.9x	4.84x	-41.9x	4.04x	18.9x	25.7x
EV / FCF	-3.52x	-29.2x	-3.51x	12.7x	-40.1x	-22.5x
FCF Yield	-28.4%	-3.42%	-28.5%	7.89%	-2.5%	-4.45%
Dividend per Share ²	-	-	-	-	0.0571	0.0571
Rate of return	-	-	-	-	0.12%	0.1%
EPS ²	0.3907	0.3282	0.0321	1.71	1.733	1.696
Distribution rate	-	-	-	-	3.29%	3.37%
Net sales ¹	3,138	763.2	829.1	3,750	4,401	3,642
EBITDA ¹	121.4	141.9	-23.18	587.4	628.8	605.3
EBIT ¹	107.6	128.1	-38.55	573.1	604.9	576.8
Net income ¹	42.57	50.51	6.886	372.5	381	418.7
Net Debt ¹	254.5	236.2	694.7	377.1	116.2	638.9
Reference price ²	2.06	2.90	4.23	8.89	48.43	57.07
Nbr of stocks (in thousands)	132,593	132,593	217,818	217,818	233,568	248,286
Announcement Date	11/30/20	9/8/21	9/8/22	9/8/23	9/7/24	9/7/25