Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹28Cr
Entertainment - Content Providers
Rev Gr TTM
Revenue Growth TTM
10.13%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

IDENTICAL
VS
| Quarter | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 13.3 | 40.4 | -16.5 |
| 5 | 7 | 7 | 12 | 7 |
Operating Profit Operating ProfitCr |
| 47.2 | 28.5 | 37.1 | 15.8 | 27.0 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 1 | 0 | 1 |
| 5 | 3 | 4 | 2 | 3 |
| 1 | 1 | 1 | 1 | 0 |
|
Growth YoY PAT Growth YoY% | | | -28.3 | -21.7 | -43.1 |
| 33.4 | 19.7 | 21.2 | 11.0 | 14.4 |
| 0.0 | 0.0 | 0.0 | 1.0 | 1.0 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 106.6 | 149.8 | 26.8 | -7.4 |
| 3 | 6 | 12 | 19 | 19 |
Operating Profit Operating ProfitCr |
| 18.1 | 28.8 | 37.9 | 25.3 | 20.3 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 |
| 1 | 2 | 7 | 5 | 5 |
| 0 | 1 | 2 | 1 | 1 |
|
| | 216.2 | 231.5 | -26.1 | -26.1 |
| 13.1 | 20.1 | 26.6 | 15.5 | 12.4 |
| 0.5 | 1.6 | 5.2 | 2.8 | 2.0 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 0 | 0 | 7 | 14 |
| 1 | 3 | 5 | 20 |
Current Liabilities Current LiabilitiesCr | 1 | 2 | 5 | 5 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 0 | 0 | 0 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 2 | 3 | 10 | 33 |
Non Current Assets Non Current AssetsCr | 0 | 2 | 7 | 6 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 0 | 2 | 2 | -8 |
Investing Cash Flow Investing Cash FlowCr | 0 | -2 | -6 | 0 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | 4 | 18 |
|
Free Cash Flow Free Cash FlowCr | 0 | 2 | 0 | -12 |
| -22.3 | 146.1 | 35.5 | -196.5 |
CFO To EBITDA CFO To EBITDA% | -16.2 | 101.7 | 24.9 | -120.2 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 59 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 15.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 2.3 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 1.7 |
| -1.3 | -0.7 | -0.2 | 7.3 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 100.0 | 100.0 |
| 18.1 | 28.8 | 37.9 | 25.3 |
| 13.1 | 20.1 | 26.6 | 15.5 |
| 54.7 | 77.6 | 60.5 | 15.9 |
| 40.1 | 55.9 | 44.4 | 11.6 |
| 22.5 | 33.9 | 31.4 | 10.1 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Identical Brains Studios Limited is a premier Indian provider of computer-generated visual effects (**VFX**) and comprehensive post-production services. Catering to the global entertainment ecosystem, the company integrates high-end creative artistry with proprietary technological workflows to service feature films, web series, documentaries, and commercials. Following its successful listing on the **NSE Emerge Platform** on **December 26, 2024**, the company is positioned as a high-growth player in the rapidly expanding **AVGC (Animation, Visual Effect, Gaming, and Comic)** sector.
---
### **Core Service Architecture & Integrated Workflow**
The company operates through a single reportable business segment focused on digital content creation. Its "end-to-end" model allows it to manage the entire post-production lifecycle:
* **VFX & CGI Services:** A comprehensive suite including **CGI integration**, fantastical creature creation, and the seamless blending of digital elements with live-action footage.
* **Digital Intermediate (DI):** State-of-the-art **Colour Grading** capabilities to define the visual aesthetic of high-budget productions.
* **Sound Studio:** Acoustically treated suites providing integrated sound design and mixing services.
* **Production & Distribution:** Capabilities extending beyond post-production into video production and film distribution services.
---
### **Strategic Infrastructure & Security Standards**
Identical Brains utilizes a hub-and-spoke operational model to balance technical excellence with cost-efficiency:
* **Geographic Footprint:**
* **Mumbai (Andheri):** Serves as the high-tech hub for DI and sound services.
* **Palghar & Lucknow:** These facilities provide cost-advantaged scaling for labor-intensive VFX tasks, leveraging lower overheads.
* **Content Protection:** The studio is **TPN-audited** (Trusted Partner Network), meeting the global benchmark for preventing content leaks and digital breaches.
* **Platform Approvals:** The company is a verified vendor for global streaming giants, including **Disney+ Hotstar** and **Amazon**.
---
### **Project Portfolio & Industry Recognition**
The company has built a robust track record with major Bollywood studios and international producers.
| Category | Notable Projects / Achievements |
| :--- | :--- |
| **Recent & Upcoming** | *Tanaav 2, Criminal Justice 4, Khel Khel Mein, Bad Cop, The Crew, Article 370* |
| **Legacy Successes** | *Scam 1992, Rocket Boys, Adipurush, Indian 2, Mission Raniganj, Dream Girl 2* |
| **Awards & Accolades** | **2 Filmfare OTT Awards** (*Scam 1992, Rocket Boys*); **1 Dadasaheb Phalke Award** (*Phone Bhoot*) |
| **Market Context** | Modern Indian blockbusters now allocate **25-30%** of total production costs to VFX. |
---
### **Financial Performance & Capital Structure**
The company has undergone significant restructuring to support its transition to a public entity. As of **March 31, 2025**, the financial statements received an **unmodified opinion** from auditors **S C Mehra & Associates LLP**.
**Key Financial Metrics (FY 2024-25)**
* **Income from Operations:** **₹25,47,82,000**
* **Profit Before Tax (FY24):** **₹20,08,80,000**
* **Net Worth:** **₹34,05,92,000**
* **Basic Earnings Per Share (EPS):** **₹2.82**
**Equity and Shareholding Evolution**
* **Authorized Capital:** Increased to **₹15,00,00,000** (1.5 crore shares at ₹10 each).
* **Bonus Issue:** Executed a **1:2 bonus** in June 2024, issuing **34,43,986** shares.
* **IPO Impact:** Issued **36,94,000** new shares during the listing process.
* **Total Paid-up Capital:** **₹14,02,59,580** (comprising **1,40,25,958** equity shares).
---
### **Market Dynamics & Growth Strategy**
Identical Brains is capitalizing on the explosive growth of the Indian VFX market, which expanded from **USD 107.7 million (2020)** to **USD 647.2 million (2023)**—a **CAGR of 81.8%**.
* **Incentive Arbitrage:** The company leverages Indian government programs offering **30% reimbursement** on project spends, with an additional **5% bonus** for significant Indian content.
* **Global Demand:** Targeting the increasing VFX requirements of **Netflix** and **Disney+** as they expand local and international libraries.
* **Cost Competitiveness:** Maintaining a "prudent mix" of experienced leadership (Promoters Raghvendra and Sameer Rai, with **8-10 years** experience at firms like Prime Focus) and youth to drive profitability.
* **Sector Tailwinds:** Cinema attendance in India rose **29%** in 2023 (**15.74 crore**), driving higher budgets for VFX-heavy "spectacle" cinema.
---
### **Risk Profile & Governance Challenges**
While operationally strong, the company faces risks related to its transition into a regulated public entity.
* **Regulatory Non-Compliance:** The **National Stock Exchange (NSE)** issued a notice (**Ref: NSE/LIST-SOP/FINES/1339**) on **December 16, 2025**, regarding failures to comply with **SEBI (LODR) Regulations**.
* **Reporting Delays:** The company failed to submit **Unaudited Financial Results** for the half-year ended **September 30, 2025**, on time.
* **Internal Control Vulnerabilities:** Management cited factors "beyond the control of the Company" for these delays, suggesting a need for more robust internal statutory disclosure processes.
* **Promoter Holding Risk:** Failure to rectify compliance issues or pay exchange-imposed fines within the **15-day** window risks the **freezing of the entire shareholding of the Promoters** across all their Demat accounts.
| Risk Category | Impacted Area | Status/Action Taken |
| :--- | :--- | :--- |
| **Statutory Compliance** | SEBI (LODR) Regulations | **Non-compliant** (as of Dec 2025) |
| **Financial Reporting** | Half-yearly Financials | **Delayed Submission** (Sept 2025 period) |
| **Governance** | Internal Controls | **Corrective measures initiated** by the Board |
| **Legal/Financial** | Exchange Fines | **Notice received**; payment/compliance mandated |