Identical Brains Studios Ltd.
•₹ 17.550%
2026-08-21
PROS
- Company is almost debt free
- Company has a healthy return on capital (ROCE) of 76.3%
- Company has a good return on equity (ROE) track record: 3 Years ROE 55.4%
- Operating margins have improved to 25.3% from 18.4%
- Company comfortably covers its interest (289.2x coverage)
CONS
- Operating cash flow has been negative in recent years
- Receivables are growing faster than sales - a possible quality concern
- Poor cash conversion - profits are not backed by operating cash flow (CFO/PAT -0.39x)
- Working capital days have increased from 89 to 400 days
- Debtor days have increased from 60 to 164
* The pros and cons are machine generated based on quantitative rules.
Peer comparison
EDIT COLUMNS| S.No. | Name | CMP Rs. | P/E | Mar Cap Rs.Cr. | Div Yld % | NP Qtr Rs.Cr. | Qtr Profit Var % | Sales Qtr Rs.Cr. | Qtr Sales Var % | ROCE % | OPM % |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | PVRINOX | 1201.20 | 26.53 | 11795.78 | 0.00 | 56.50 | 203.67 | 1622.20 | 10.42 | 11.51 | 32.59 |
| 2. | SAREGAMA | 508.35 | 44.26 | 9801.47 | 0.89 | 518.80 | 1320.98 | 2636.00 | 1174.85 | 19.90 | 35.40 |
| 3. | TIPSMUSIC | 652.30 | 0.00 | 8338.45 | 1.99 | 43.70 | -4.67 | 106.51 | 20.94 | 124.42 | 50.27 |
| 4. | PANORAMA | 45.95 | 49.58 | 1197.16 | 0.00 | 127.15 | 3529.75 | 1830.70 | 1242.65 | 28.17 | 10.94 |
| 5. | BALAJITELE | 91.61 | 0.00 | 1116.75 | 0.00 | 22.39 | 476.59 | 240.29 | 229.94 | -1.16 | 10.71 |
| 6. | AQYLON | 23.91 | 0.00 | 606.67 | 0.00 | -1.85 | -3535.19 | 0.04 | -96.33 | -45.28 | -1750.00 |
| 7. | CINELINE | 85.72 | 0.00 | 326.70 | 1.46 | -12.47 | -91.95 | 55.01 | 48.56 | -3.12 | -78.71 |
| 8. | UFO | 64.85 | 10.48 | 251.78 | 0.00 | 5.64 | -13.50 | 110.69 | 3.81 | 12.77 | 16.36 |
| 9. | TIPSFILMS | 352.85 | 0.00 | 152.53 | 0.00 | -29.41 | -720.49 | 47.96 | -49.71 | -26.64 | -61.48 |
| 10. | BAGFILMS | 4.41 | 20.47 | 96.10 | 0.00 | 3.57 | 58.90 | 38.59 | 22.62 | 7.68 | 18.58 |
| 11. | CINEVISTA | 14.53 | 13.67 | 83.46 | 0.00 | 1.00 | 0.70 | 7.49 | 61.77 | 14.45 | 31.09 |
| 12. | IDENTICAL | 16.25 | 0.00 | 22.79 | 0.00 | — | — | — | — | 23.42 | — |
Detailed Comparison with:
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
No quarterly results found
We don't have this information yet. Please check back later.
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|
| 4 | 8 | 20 | 25 | |
| 3 | 6 | 12 | 19 | |
| Operating Profit | 1 | 2 | 8 | 7 |
| OPM % | 18 | 29 | 39 | 26 |
| Other Income | 0 | 0 | 0 | 0 |
| Interest | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 1 |
| 1 | 2 | 7 | 5 | |
| Tax % | 26 | 28 | 27 | 27 |
| Net Profit | 1 | 2 | 5 | 4 |
| EPS | 0 | 2 | 8 | 3 |
| Dividend Payout % | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 |
| Adjusted EPS | 1 | 2 | 5 | 3 |
| Minority Interest | 0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 |
| Adjusted EPS | 1 | 2 | 5 | 3 |
Mar 2022
- 4
- 3
- Operating Profit
- 1
- OPM %
- 18
- Other Income
- 0
- Interest
- 0
- Depreciation
- 0
- 1
- Tax %
- 26
- Net Profit
- 1
- EPS
- 0
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 1
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 1
Mar 2023
- 8
- 6
- Operating Profit
- 2
- OPM %
- 29
- Other Income
- 0
- Interest
- 0
- Depreciation
- 0
- 2
- Tax %
- 28
- Net Profit
- 2
- EPS
- 2
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 2
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 2
Mar 2024
- 20
- 12
- Operating Profit
- 8
- OPM %
- 39
- Other Income
- 0
- Interest
- 0
- Depreciation
- 0
- 7
- Tax %
- 27
- Net Profit
- 5
- EPS
- 8
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 5
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 5
Mar 2025
- 25
- 19
- Operating Profit
- 7
- OPM %
- 26
- Other Income
- 0
- Interest
- 0
- Depreciation
- 1
- 5
- Tax %
- 27
- Net Profit
- 4
- EPS
- 3
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 3
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 3
COMPOUNDED SALES GROWTH
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- 87%
COMPOUNDED PROFIT GROWTH
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- 98%
STOCK PRICE CAGR
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- —
- 1 Year:
- -57%
RETURN ON EQUITY
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- 55%
- Last Year:
- 17%
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|
| LIABILITIES | - | - | - | - |
| Equity Capital | 0 | 0 | 7 | 14 |
| 1 | 3 | 5 | 20 | |
| Trade Payables | 1 | 1 | 2 | 3 |
| 0 | 1 | 3 | 2 | |
| Total Liabilities | 2 | 5 | 17 | 39 |
| ASSETS | - | - | - | - |
| 0 | 0 | 2 | 5 | |
| 0 | 1 | 5 | 1 | |
| 0 | 0 | 6 | 17 | |
| Cash & Bank | 1 | 2 | 2 | 12 |
| 1 | 1 | 2 | 4 | |
| Total Assets | 2 | 5 | 17 | 39 |
| Total Debt | 0 | 0 | 0 | 0 |
| Net Working Capital | 1 | 1 | 5 | 28 |
| Contingent Liabilities | 0 | 0 | 0 | 1 |
| Book Value per Share | 1272.30 | 2885.10 | 17.47 | 24.28 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 |
| Total Debt | 0 | 0 | 0 | 0 |
| Net Working Capital | 1 | 1 | 5 | 28 |
| Contingent Liabilities | 0 | 0 | 0 | 1 |
| Book Value per Share | 1272.30 | 2885.10 | 17.47 | 24.28 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 |
Mar 2022
- Equity Capital
- 0
- 1
- Trade Payables
- 1
- 0
- Total Liabilities
- 2
- 0
- 0
- 0
- Cash & Bank
- 1
- 1
- Total Assets
- 2
- Total Debt
- 0
- Net Working Capital
- 1
- Contingent Liabilities
- 0
- Book Value per Share
- 1272.30
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 1
- Contingent Liabilities
- 0
- Book Value per Share
- 1272.30
- Face Value
- 10.00
Mar 2023
- Equity Capital
- 0
- 3
- Trade Payables
- 1
- 1
- Total Liabilities
- 5
- 0
- 1
- 0
- Cash & Bank
- 2
- 1
- Total Assets
- 5
- Total Debt
- 0
- Net Working Capital
- 1
- Contingent Liabilities
- 0
- Book Value per Share
- 2885.10
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 1
- Contingent Liabilities
- 0
- Book Value per Share
- 2885.10
- Face Value
- 10.00
Mar 2024
- Equity Capital
- 7
- 5
- Trade Payables
- 2
- 3
- Total Liabilities
- 17
- 2
- 5
- 6
- Cash & Bank
- 2
- 2
- Total Assets
- 17
- Total Debt
- 0
- Net Working Capital
- 5
- Contingent Liabilities
- 0
- Book Value per Share
- 17.47
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 5
- Contingent Liabilities
- 0
- Book Value per Share
- 17.47
- Face Value
- 10.00
Mar 2025
- Equity Capital
- 14
- 20
- Trade Payables
- 3
- 2
- Total Liabilities
- 39
- 5
- 1
- 17
- Cash & Bank
- 12
- 4
- Total Assets
- 39
- Total Debt
- 0
- Net Working Capital
- 28
- Contingent Liabilities
- 1
- Book Value per Share
- 24.28
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 28
- Contingent Liabilities
- 1
- Book Value per Share
- 24.28
- Face Value
- 10.00
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|
| -0 | 2 | 1 | -8 | |
| Cash from Investing | -0 | -2 | -6 | 0 |
| Cash from Financing | 0 | 0 | 5 | 18 |
| -0 | 1 | 0 | 10 | |
| Free Cash Flow | -0 | 2 | -1 | -12 |
| OCF / Net Profit | -0.22 | 1.46 | 0.22 | -1.96 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 |
| OCF / Net Profit | -0.22 | 1.46 | 0.22 | -1.96 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 |
Mar 2022
- -0
- Cash from Investing
- -0
- Cash from Financing
- 0
- -0
- Free Cash Flow
- -0
- OCF / Net Profit
- -0.22
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- -0.22
- Cumulative 5-Year FCF
- 0
Mar 2023
- 2
- Cash from Investing
- -2
- Cash from Financing
- 0
- 1
- Free Cash Flow
- 2
- OCF / Net Profit
- 1.46
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 1.46
- Cumulative 5-Year FCF
- 0
Mar 2024
- 1
- Cash from Investing
- -6
- Cash from Financing
- 5
- 0
- Free Cash Flow
- -1
- OCF / Net Profit
- 0.22
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 0.22
- Cumulative 5-Year FCF
- 0
Mar 2025
- -8
- Cash from Investing
- 0
- Cash from Financing
- 18
- 10
- Free Cash Flow
- -12
- OCF / Net Profit
- -1.96
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- -1.96
- Cumulative 5-Year FCF
- 0
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|
| PER SHARE | - | - | - | - |
| EPS (₹) | 510.10 | 1612.80 | 7.75 | 2.82 |
| Book Value (₹) | 1272.30 | 2885.10 | 17.47 | 24.28 |
| Dividend per Share (₹) | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash EPS (₹) | 0.59 | 1.94 | 5.55 | 3.65 |
| PROFITABILITY | - | - | - | - |
| Operating Margin % | 18.44% | 29.31% | 37.86% | 25.34% |
| Net Margin % | 13.10% | 20.05% | 26.57% | 15.51% |
| ROE % | 40.09% | 77.59% | 71.54% | 17.14% |
| ROCE % | 54.73% | 107.68% | 97.69% | 23.42% |
| 22.56% | 46.00% | 49.06% | 14.13% | |
| EFFICIENCY | - | - | - | - |
| Debtor Days | 49 | 23 | 60 | 164 |
| Inventory Days | 0 | 0 | 0 | 0 |
| Payable Days | 0 | 0 | 0 | 0 |
| 49 | 23 | 60 | 164 | |
| FINANCIAL HEALTH | - | - | - | - |
| Debt to Equity (x) | 0.00x | 0.00x | 0.02x | 0.00x |
| Interest Coverage (x) | 188.19x | 771.86x | 365.42x | 289.23x |
| 1.99x | 1.60x | 2.02x | 6.83x | |
| GROWTH | - | - | - | - |
| Revenue Growth % | 0.00% | 106.60% | 149.76% | 26.83% |
| Operating Profit Growth % | 0.00% | 228.37% | 230.05% | -15.06% |
| Net Profit Growth % | 0.00% | 216.17% | 230.95% | -25.98% |
| 0.00% | 0.00% | -99.52% | -63.65% | |
| VALUATION | - | - | - | - |
| P/E (x) | 0.00x | 0.00x | 0.00x | 15.00x |
| P/B (x) | 0.00x | 0.00x | 0.00x | 1.74x |
| Dividend Yield % | 0.00% | 0.00% | 0.00% | 0.00% |
| 0.00x | 0.00x | 0.68x | 7.16x |
Mar 2022
- EPS (₹)
- 510.10
- Book Value (₹)
- 1272.30
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 0.59
- Operating Margin %
- 18.44%
- Net Margin %
- 13.10%
- ROE %
- 40.09%
- ROCE %
- 54.73%
- 22.56%
- Debtor Days
- 49
- Inventory Days
- 0
- Payable Days
- 0
- 49
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 188.19x
- 1.99x
- Revenue Growth %
- 0.00%
- Operating Profit Growth %
- 0.00%
- Net Profit Growth %
- 0.00%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2023
- EPS (₹)
- 1612.80
- Book Value (₹)
- 2885.10
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 1.94
- Operating Margin %
- 29.31%
- Net Margin %
- 20.05%
- ROE %
- 77.59%
- ROCE %
- 107.68%
- 46.00%
- Debtor Days
- 23
- Inventory Days
- 0
- Payable Days
- 0
- 23
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 771.86x
- 1.60x
- Revenue Growth %
- 106.60%
- Operating Profit Growth %
- 228.37%
- Net Profit Growth %
- 216.17%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2024
- EPS (₹)
- 7.75
- Book Value (₹)
- 17.47
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 5.55
- Operating Margin %
- 37.86%
- Net Margin %
- 26.57%
- ROE %
- 71.54%
- ROCE %
- 97.69%
- 49.06%
- Debtor Days
- 60
- Inventory Days
- 0
- Payable Days
- 0
- 60
- Debt to Equity (x)
- 0.02x
- Interest Coverage (x)
- 365.42x
- 2.02x
- Revenue Growth %
- 149.76%
- Operating Profit Growth %
- 230.05%
- Net Profit Growth %
- 230.95%
- -99.52%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.68x
Mar 2025
- EPS (₹)
- 2.82
- Book Value (₹)
- 24.28
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 3.65
- Operating Margin %
- 25.34%
- Net Margin %
- 15.51%
- ROE %
- 17.14%
- ROCE %
- 23.42%
- 14.13%
- Debtor Days
- 164
- Inventory Days
- 0
- Payable Days
- 0
- 164
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 289.23x
- 6.83x
- Revenue Growth %
- 26.83%
- Operating Profit Growth %
- -15.06%
- Net Profit Growth %
- -25.98%
- -63.65%
- P/E (x)
- 15.00x
- P/B (x)
- 1.74x
- Dividend Yield %
- 0.00%
- 7.16x
Documents
Announcements
Nothing filed yet.
Annual Reports
Credit Ratings
Nothing filed yet.
Concalls
Nothing filed yet.