Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Identical Brains Studios Ltd

IDENTICAL
NSE
19.90
4.78%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Identical Brains Studios Ltd

IDENTICAL
NSE
19.90
4.78%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
28Cr
Close
Close Price
19.90
Industry
Industry
Entertainment - Content Providers
PE
Price To Earnings
10.15
PS
Price To Sales
1.18
Revenue
Revenue
24Cr
Rev Gr TTM
Revenue Growth TTM
10.13%
PAT Gr TTM
PAT Growth TTM
-33.49%
Peer Comparison
How does IDENTICAL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
IDENTICAL
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterSep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Revenue
RevenueCr
1010111410
Growth YoY
Revenue Growth YoY%
13.340.4-16.5
Expenses
ExpensesCr
577127
Operating Profit
Operating ProfitCr
53423
OPM
OPM%
47.228.537.115.827.0
Other Income
Other IncomeCr
00000
Interest Expense
Interest ExpenseCr
00000
Depreciation
DepreciationCr
00101
PBT
PBTCr
53423
Tax
TaxCr
11110
PAT
PATCr
32221
Growth YoY
PAT Growth YoY%
-28.3-21.7-43.1
NPM
NPM%
33.419.721.211.014.4
EPS
EPS
0.00.00.01.01.0

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
48202524
Growth
Revenue Growth%
106.6149.826.8-7.4
Expenses
ExpensesCr
36121919
Operating Profit
Operating ProfitCr
12865
OPM
OPM%
18.128.837.925.320.3
Other Income
Other IncomeCr
00000
Interest Expense
Interest ExpenseCr
00000
Depreciation
DepreciationCr
00011
PBT
PBTCr
12755
Tax
TaxCr
01211
PAT
PATCr
12543
Growth
PAT Growth%
216.2231.5-26.1-26.1
NPM
NPM%
13.120.126.615.512.4
EPS
EPS
0.51.65.22.82.0

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
00714
Reserves
ReservesCr
13520
Current Liabilities
Current LiabilitiesCr
1255
Non Current Liabilities
Non Current LiabilitiesCr
0000
Total Liabilities
Total LiabilitiesCr
251739
Current Assets
Current AssetsCr
231033
Non Current Assets
Non Current AssetsCr
0276
Total Assets
Total AssetsCr
251739

Cash Flow

Standalone
Financial YearMar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
022-8
Investing Cash Flow
Investing Cash FlowCr
0-2-60
Financing Cash Flow
Financing Cash FlowCr
00418
Net Cash Flow
Net Cash FlowCr
01010
Free Cash Flow
Free Cash FlowCr
020-12
CFO To PAT
CFO To PAT%
-22.3146.135.5-196.5
CFO To EBITDA
CFO To EBITDA%
-16.2101.724.9-120.2

Ratios

Standalone
Financial YearMar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
00059
Price To Earnings
Price To Earnings
0.00.00.015.0
Price To Sales
Price To Sales
0.00.00.02.3
Price To Book
Price To Book
0.00.00.01.7
EV To EBITDA
EV To EBITDA
-1.3-0.7-0.27.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0100.0
OPM
OPM%
18.128.837.925.3
NPM
NPM%
13.120.126.615.5
ROCE
ROCE%
54.777.660.515.9
ROE
ROE%
40.155.944.411.6
ROA
ROA%
22.533.931.410.1
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 |