Login
Home
Charts
Search
Watchlist
Products

Vashu Bhagnani Industries Ltd

POOJAENT·BSE
68.49+4.66%Thu, 24 Sept '26

Vashu Bhagnani Industries Ltd

POOJAENT
BSE
68.49
+4.66%
|Thu, 24 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
444Cr
Close
Close Price
69.50
Industry
Industry
Entertainment & Media
PE
Price To Earnings
173.75
PS
Price To Sales
28.71
Revenue
Revenue
15Cr
Rev Gr TTM
Revenue Growth TTM
91.58%
PAT Gr TTM
PAT Growth TTM
68.87%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
15208911412923
Growth YoY
Revenue Growth YoY%
47.1182.4-54.2-40.3-93.0-94.5-40.4-84.471.8700.0-48.472.6
Expenses
ExpensesCr
1419-1212610572
Operating Profit
Operating ProfitCr
118700-1124-50
OPM
OPM%
4.84.3108.475.333.0-36.9-27.564.484.841.7-219.55.2
Other Income
Other IncomeCr
000000000030
Interest Expense
Interest ExpenseCr
000000-100000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
11870-10114-20
Tax
TaxCr
002100-100100
PAT
PATCr
0166001113-20
Growth YoY
PAT Growth YoY%
-28.9195.7992.2271.9-50.0-170.6-84.2-83.3793.8739.6-362.5-62.1
NPM
NPM%
2.23.474.160.715.5-43.219.665.180.834.6-100.014.3
EPS
EPS
0.00.11.61.00.0-0.10.20.20.20.5-0.40.1
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
15208911412923
Growth YoY
Revenue Growth YoY%
47.1182.4-54.2-40.3-93.0-94.5-40.4-84.471.8700.0-48.472.6
Expenses
ExpensesCr
1419-1212610572
Operating Profit
Operating ProfitCr
118700-1124-50
OPM
OPM%
4.84.3108.475.333.0-36.9-27.564.484.841.7-219.55.2
Other Income
Other IncomeCr
000000000030
Interest Expense
Interest ExpenseCr
000000-100000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
11870-10114-20
Tax
TaxCr
002100-100100
PAT
PATCr
0166001113-20
Growth YoY
PAT Growth YoY%
-28.9195.7992.2271.9-50.0-170.6-84.2-83.3793.8739.6-362.5-62.1
NPM
NPM%
2.23.474.160.715.5-43.219.665.180.834.6-100.014.3
EPS
EPS
0.00.11.61.00.0-0.10.20.20.20.5-0.40.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
34443254758161415
Growth
Revenue Growth%
32.0-93.3722.390.124.6-72.5-9.891.6
Expenses
ExpensesCr
35202214346101315
Operating Profit
Operating ProfitCr
-12413412610
OPM
OPM%
-2.754.522.612.97.720.036.07.41.7
Other Income
Other IncomeCr
210000133
Interest Expense
Interest ExpenseCr
100011000
Depreciation
DepreciationCr
000000000
PBT
PBTCr
02413311643
Tax
TaxCr
-1-10003011
PAT
PATCr
0251338633
Growth
PAT Growth%
17,776.6-97.5350.72.5182.1-22.8-49.968.9
NPM
NPM%
0.456.920.811.46.213.939.121.716.5
EPS
EPS
0.07.90.20.90.91.51.10.50.4
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
34443254758161415
Growth
Revenue Growth%
32.0-93.3722.390.124.6-72.5-9.891.6
Expenses
ExpensesCr
35202214346101315
Operating Profit
Operating ProfitCr
-12413412610
OPM
OPM%
-2.754.522.612.97.720.036.07.41.7
Other Income
Other IncomeCr
210000133
Interest Expense
Interest ExpenseCr
100011000
Depreciation
DepreciationCr
000000000
PBT
PBTCr
02413311643
Tax
TaxCr
-1-10003011
PAT
PATCr
0251338633
Growth
PAT Growth%
17,776.6-97.5350.72.5182.1-22.8-49.968.9
NPM
NPM%
0.456.920.811.46.213.939.121.716.5
EPS
EPS
0.07.90.20.90.91.51.10.50.4

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
55555355564
Reserves
ReservesCr
631323538437384
Current Liabilities
Current LiabilitiesCr
6048284179855026
Non Current Liabilities
Non Current LiabilitiesCr
1000071443
Total Liabilities
Total LiabilitiesCr
72846480122170199217
Current Assets
Current AssetsCr
69826379121126173187
Non Current Assets
Non Current AssetsCr
32211442631
Total Assets
Total AssetsCr
72846480122170199217
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
55555355564
Reserves
ReservesCr
631323538437384
Current Liabilities
Current LiabilitiesCr
6048284179855026
Non Current Liabilities
Non Current LiabilitiesCr
1000071443
Total Liabilities
Total LiabilitiesCr
72846480122170199217
Current Assets
Current AssetsCr
69826379121126173187
Non Current Assets
Non Current AssetsCr
32211442631
Total Assets
Total AssetsCr
72846480122170199217

Cash Flow

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
193-3-5-30-7311
Investing Cash Flow
Investing Cash FlowCr
10000-3800
Financing Cash Flow
Financing Cash FlowCr
-19-5253125711
Net Cash Flow
Net Cash FlowCr
0-1000-26-1623
Free Cash Flow
Free Cash FlowCr
193-3-5-3-38-7311
CFO To PAT
CFO To PAT%
13,367.212.9-415.0-192.9-112.73.5-1,165.8361.6
CFO To EBITDA
CFO To EBITDA%
-2,052.013.5-381.9-170.7-89.52.4-1,264.01,057.9
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
193-3-5-30-7311
Investing Cash Flow
Investing Cash FlowCr
10000-3800
Financing Cash Flow
Financing Cash FlowCr
-19-5253125711
Net Cash Flow
Net Cash FlowCr
0-1000-26-1623
Free Cash Flow
Free Cash FlowCr
193-3-5-3-38-7311
CFO To PAT
CFO To PAT%
13,367.212.9-415.0-192.9-112.73.5-1,165.8361.6
CFO To EBITDA
CFO To EBITDA%
-2,052.013.5-381.9-170.7-89.52.4-1,264.01,057.9

Ratios

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
108328280495591307444
Price To Earnings
Price To Earnings
64.20.346.426.425.461.259.997.1173.8
Price To Sales
Price To Sales
0.30.210.73.31.78.536.921.328.7
Price To Book
Price To Book
0.90.20.81.91.76.33.52.13.0
EV To EBITDA
EV To EBITDA
-14.80.351.128.425.744.6104.7279.81,653.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
8.658.7100.020.013.724.057.9
OPM
OPM%
-2.754.522.612.97.720.036.07.41.7
NPM
NPM%
0.456.920.811.46.213.939.121.716.5
ROCE
ROCE%
7.068.31.76.86.611.64.52.52.5
ROE
ROE%
1.470.91.77.26.810.34.92.12.1
ROA
ROA%
0.229.91.03.52.44.83.11.41.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
108328280495591307444
Price To Earnings
Price To Earnings
64.20.346.426.425.461.259.997.1173.8
Price To Sales
Price To Sales
0.30.210.73.31.78.536.921.328.7
Price To Book
Price To Book
0.90.20.81.91.76.33.52.13.0
EV To EBITDA
EV To EBITDA
-14.80.351.128.425.744.6104.7279.81,653.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
8.658.7100.020.013.724.057.9
OPM
OPM%
-2.754.522.612.97.720.036.07.41.7
NPM
NPM%
0.456.920.811.46.213.939.121.716.5
ROCE
ROCE%
7.068.31.76.86.611.64.52.52.5
ROE
ROE%
1.470.91.77.26.810.34.92.12.1
ROA
ROA%
0.229.91.03.52.44.83.11.41.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Vashu Bhagnani Industries is a family-run Bollywood house that built its name on blockbuster comedies and is now converting that brand into a luxury real-estate play - the same family that once built apartments in Mumbai’s Shere Punjab area before turning to film in the 1990s is returning to construction, this time on the Juhu seafront. The company was originally incorporated in 1986 and spent decades as Pooja Entertainment, producing a string of ‘No 1’ hits - *Coolie No 1*, *Hero No 1*, *Biwi No 1* - before renaming itself Vashu Bhagnani Industries in March 2024 to signal a wider ambition. The recurring pattern is simple: it uses the cash, relationships and creative infrastructure of film-making to fund and promote a move into property development, with the promoter’s own construction track record as the bridge. # Business segments Two businesses at different stages - a film-production engine that has been the company’s sole activity for decades, and a luxury real-estate bet now under construction in Juhu - linked by the promoter family’s experience in both. ## 1. Film production and distribution: the legacy engine that built the brand **The company makes money by producing and distributing Hindi films, then selling the rights across theatres, television and streaming platforms - a single revenue stream that has historically been its entire business.** - **Produces its own films and those of others** - it acts as both producer and line producer, meaning it either finances a film outright or manages the shoot and budget for another producer, as it did for the action feature *Bade Miyan Chote Miyan* released in April 2024. - **Sells rights in windows** - revenue comes from assigning or selling the theatrical, satellite, overseas, music and digital rights to a film, with income recognised when the rights are made available for exploitation, not when the film is shot. - **A library that keeps earning** - the company holds a large back catalogue of films whose unamortised costs sit on the balance sheet as inventory, generating ongoing licensing income long after the initial release. - **A lean operation with no factories** - with only seven permanent employees and no manufacturing units, the business is entirely project-based, relying on a network of creative talent and distributors rather than fixed assets. - **Competes in a crowded, fast-changing market** - the Indian media and entertainment sector grew 20% in 2022 to INR 2.1 trillion, but the company faces intense competition from domestic studios and global streaming platforms that are reshaping how audiences watch films. ## 2. Luxury real estate: the return to construction, backed by film equity **The company is using its film-world capital and the promoter’s prior construction experience to develop a 16-storey luxury residential tower in Juhu - a bet that the Bhagnani name can sell apartments the way it once sold cinema tickets.** - **A promoter who has done this before** - before entering films in 1993, Mr Vashu Bhagnani ran ‘Pooja Constructions’, completing roughly 40 projects in Andheri and other parts of Mumbai, including the premium residential building ‘Pinnacle Apartment’ in Bandra West. - **The debut project is ‘PPOJA LUMINAIRE’** - a 16-storey luxury residential development on Juhu Tara Road, created by converting an existing commercial building, with demolition work starting in August 2024. - **The subsidiary is following suit** - the company’s wholly-owned UAE subsidiary, Modern Productions FZ LLC, originally set up for film distribution, has been directed to enter real estate activities, signalling that the property push is meant to extend beyond a single Mumbai project. # Group structure and partners **A tightly held family group where the promoters own nearly three-quarters of the company, with a web of related-party firms handling everything from line production to music - and a recent share-swap proposal that could bring an outside strategic investor onto the register.** - **Promoters dominate the shareholding** - as of March 2023, the promoter group held 73.09% of the company, with Mr Vashu Bhagnani and his son Jackky Bhagnani actively increasing their stakes through open-market purchases and warrant conversions. - **A UAE subsidiary with a dual mandate** - Modern Productions FZ LLC, incorporated in Dubai in 2018, was originally a film production and distribution vehicle but has now been tasked with entering real estate, with the parent investing a further INR 10.09 crore in May 2026 on top of an earlier INR 50 crore. - **Related-party firms handle key functions** - group entities like Puja Entertainment (India) Limited and Jjust Music Label Private Limited, where family members are directors, are used for line production, film distribution and music contracts, keeping much of the value chain within the promoter circle. - **A potential outside investor on the horizon** - in August 2025 the board approved in principle a share-swap arrangement with Easy Trip Planners Limited, a listed online travel company, which would bring a strategic partner into the group if regulatory approvals are secured.

Documents — Vashu Bhagnani Industries Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/qkhuk8lmxlfjhu48kwkmiby0.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/obzxmswnme6qcfh9vzpg33g0.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/qvet5z296cu9ve1hchb6pss9.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/yhfen56m0ioclervseqorm3a.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/nikf8r0jtoyox2btbz7uv42d.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/eqltpbc78jifagq9yk6ai5ha.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/kisq2hyt790c7g9ljxiusl06.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/lh1qy13pyesk8ey42jju4rd6.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/rit8o4ktftaq5weypk242d7k.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/b1q48xr0ypr9grpk14czddah.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/omrmcj8xtgbg7as7e78iovoq.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/samb5g9hfff9tnslutgcmh97.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/ajbrk53nge2unb0bj5gw0rbq.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/ww0vv07jcj0726icoly1iy1w.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/0tsznucbhl8i2pgozdq6a0tv.pdf