Login
Home
Charts
Search
Watchlist
Products

Phantom Digital Effects Ltd

PHANTOMFX·NSE
92.95+0.60%Tue, 22 Sept '26 15:31

Phantom Digital Effects Ltd

PHANTOMFX
NSE
92.95
+0.60%
|Tue, 22 Sept '26 15:31
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
148Cr
Close
Close Price
92.95
Industry
Industry
Entertainment - Electronic Media
PE
Price To Earnings
4.04
PS
Price To Sales
0.98
Revenue
Revenue
152Cr
Rev Gr TTM
Revenue Growth TTM
80.91%
PAT Gr TTM
PAT Growth TTM
48.34%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Revenue
RevenueCr
4148366785
Growth YoY
Revenue Growth YoY%
-13.538.0139.1
Expenses
ExpensesCr
2526204460
Operating Profit
Operating ProfitCr
1622152225
OPM
OPM%
38.246.142.833.429.8
Other Income
Other IncomeCr
01113
Interest Expense
Interest ExpenseCr
11222
Depreciation
DepreciationCr
23343
PBT
PBTCr
1522152126
Tax
TaxCr
35353
PAT
PATCr
101481221
Growth YoY
PAT Growth YoY%
-20.5-13.1150.2
NPM
NPM%
25.328.423.317.924.4
EPS
EPS
12.310.16.18.814.2
QuarterSep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Revenue
RevenueCr
4148366785
Growth YoY
Revenue Growth YoY%
-13.538.0139.1
Expenses
ExpensesCr
2526204460
Operating Profit
Operating ProfitCr
1622152225
OPM
OPM%
38.246.142.833.429.8
Other Income
Other IncomeCr
01113
Interest Expense
Interest ExpenseCr
11222
Depreciation
DepreciationCr
23343
PBT
PBTCr
1522152126
Tax
TaxCr
35353
PAT
PATCr
101481221
Growth YoY
PAT Growth YoY%
-20.5-13.1150.2
NPM
NPM%
25.328.423.317.924.4
EPS
EPS
12.310.16.18.814.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2024Mar 2025TTM
Revenue
RevenueCr
89102152
Growth
Revenue Growth%
14.480.9
Expenses
ExpensesCr
5265104
Operating Profit
Operating ProfitCr
383748
OPM
OPM%
42.236.731.4
Other Income
Other IncomeCr
124
Interest Expense
Interest ExpenseCr
245
Depreciation
DepreciationCr
587
PBT
PBTCr
332847
Tax
TaxCr
988
PAT
PATCr
242033
Growth
PAT Growth%
-16.248.3
NPM
NPM%
27.019.821.5
EPS
EPS
26.914.923.0
Financial YearMar 2024Mar 2025TTM
Revenue
RevenueCr
89102152
Growth
Revenue Growth%
14.480.9
Expenses
ExpensesCr
5265104
Operating Profit
Operating ProfitCr
383748
OPM
OPM%
42.236.731.4
Other Income
Other IncomeCr
124
Interest Expense
Interest ExpenseCr
245
Depreciation
DepreciationCr
587
PBT
PBTCr
332847
Tax
TaxCr
988
PAT
PATCr
242033
Growth
PAT Growth%
-16.248.3
NPM
NPM%
27.019.821.5
EPS
EPS
26.914.923.0

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2024Mar 2025
Equity Capital
Equity CapitalCr
1414
Reserves
ReservesCr
131151
Current Liabilities
Current LiabilitiesCr
2949
Non Current Liabilities
Non Current LiabilitiesCr
714
Total Liabilities
Total LiabilitiesCr
180228
Current Assets
Current AssetsCr
132188
Non Current Assets
Non Current AssetsCr
4840
Total Assets
Total AssetsCr
180228
Financial YearMar 2024Mar 2025
Equity Capital
Equity CapitalCr
1414
Reserves
ReservesCr
131151
Current Liabilities
Current LiabilitiesCr
2949
Non Current Liabilities
Non Current LiabilitiesCr
714
Total Liabilities
Total LiabilitiesCr
180228
Current Assets
Current AssetsCr
132188
Non Current Assets
Non Current AssetsCr
4840
Total Assets
Total AssetsCr
180228

Cash Flow

Consolidated
Standalone
Financial YearMar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-54-19
Investing Cash Flow
Investing Cash FlowCr
-203
Financing Cash Flow
Financing Cash FlowCr
8917
Net Cash Flow
Net Cash FlowCr
141
Free Cash Flow
Free Cash FlowCr
-66-27
CFO To PAT
CFO To PAT%
-224.7-93.1
CFO To EBITDA
CFO To EBITDA%
-143.9-50.2
Financial YearMar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-54-19
Investing Cash Flow
Investing Cash FlowCr
-203
Financing Cash Flow
Financing Cash FlowCr
8917
Net Cash Flow
Net Cash FlowCr
141
Free Cash Flow
Free Cash FlowCr
-66-27
CFO To PAT
CFO To PAT%
-224.7-93.1
CFO To EBITDA
CFO To EBITDA%
-143.9-50.2

Ratios

Consolidated
Standalone
Financial YearMar 2024Mar 2025Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
618244148
Price To Earnings
Price To Earnings
25.612.14.0
Price To Sales
Price To Sales
6.92.41.0
Price To Book
Price To Book
4.31.50.7
EV To EBITDA
EV To EBITDA
16.57.13.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
112.589.389.3
OPM
OPM%
42.236.731.4
NPM
NPM%
27.019.821.5
ROCE
ROCE%
20.715.515.5
ROE
ROE%
16.712.312.3
ROA
ROA%
13.48.88.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2024Mar 2025Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
618244148
Price To Earnings
Price To Earnings
25.612.14.0
Price To Sales
Price To Sales
6.92.41.0
Price To Book
Price To Book
4.31.50.7
EV To EBITDA
EV To EBITDA
16.57.13.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
112.589.389.3
OPM
OPM%
42.236.731.4
NPM
NPM%
27.019.821.5
ROCE
ROCE%
20.715.515.5
ROE
ROE%
16.712.312.3
ROA
ROA%
13.48.88.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Phantom Digital Effects began in a Chennai studio apartment and now owns the Oscar-winning studio behind *Jurassic Park* - a creative technology group that delivers visual effects, animation, and post-production for films, television, and streaming platforms worldwide. The company transformed from a domestic Indian VFX provider into a multinational group through a series of acquisitions between 2024 and 2026, consolidating legacy studios in the United States and Europe under a unified global umbrella brand called Phantom Media Group. Its recurring approach is to buy established Western studios with award-winning reputations, retain their creative leadership and brand identity, and connect them to a cost-efficient global production pipeline - billing projects from America and Europe while executing the work across India and China. # Business segments Five engines at different stages - an American creative front-end, a European awards powerhouse, an Indian production hub that started it all, a high-volume post-production unit, and a China delivery bet under construction - each acquired or built with the cash flows and credibility of the one before. ## 1. PhantomFX India: the production backbone and domestic engine **The original Chennai studio is the group's cost-efficient execution hub, handling VFX work for both Indian blockbusters and global projects routed through the Western front-end studios.** - **Dual role, one pipeline** - it serves as the production backbone for international projects won by Tippett and Milk, while also being the primary interface for the Indian market and select regions like the Middle East and Australia. - **Technology built here** - the dedicated R&D team that develops the group's proprietary in-house AI toolsets, the Thadam project management platform, and the Virtual Production unit all sit within the India operation. - **Domestic heft provides resilience** - when the North American actors' and writers' strikes disrupted international production, the company's stronghold in the Indian market helped it navigate the disruption, and domestic uptake of VFX in mid-sized Indian films actually increased. - **India's first fully VFX alien** - the studio delivered over 4,500 VFX shots and 14,00,000 render hours for *Ayalaan*, the first Indian film to feature an entirely VFX-created alien character, winning multiple VAM Awards including Best VFX Feature. ## 2. Tippett Studio: the American creative front-end **An Oscar-winning creature-animation studio with a 40-year Hollywood legacy, Tippett gives the group a U.S. billing address, client trust, and specialised artistry that no Indian VFX shop could build from scratch.** - **Bought, not built** - Phantom acquired a majority stake in 2024 and completed the full acquisition effective July 2025, gaining a studio founded by Phil Tippett that holds Academy Awards for *Jurassic Park* and *Star Wars: Episode VI*. - **The U.S. front-end in a hybrid model** - Tippett originates and bills projects from within the United States, providing client access and creative supervision, while the actual production work is executed across the group's global delivery network. - **Marvel on the client list** - the studio worked on *Ironheart* for Marvel, demonstrating the calibre of work that flows through this front-end. - **Leadership stays** - founder Phil Tippett remains creatively involved and Gary Mundell continues as CEO, preserving the studio's identity and relationships under the Phantom Media Group umbrella. ## 3. Milk Visual Effects and Lola Post: the European awards powerhouse **Acquired in 2025, Milk and its boutique brand Lola Post bring Oscar-winning European prestige, direct access to UK tax relief, and a client roster that includes BBC, Netflix UK, and Warner Bros.** - **Awards open doors** - Milk won an Oscar and BAFTA for *Ex Machina*, and is a 2-Oscar and 3-BAFTA winning VFX studio, instantly elevating its credibility with European broadcasters and streamers. - **Tax relief is the hidden asset** - the acquisition provides direct access to UK Film & TV Tax Relief and European co-production subsidies, enabling the group to structure projects in a tax-optimised manner that improves global competitiveness. - **Four-country footprint** - Milk operates from London, Dublin, Bordeaux, and Barcelona, employing over 150 professionals and having delivered more than 350 film and television projects globally. - **Creative talent retained** - Academy Award winner Sarah Bennett continues as CCO and VFX Supervisor at Milk, Rob Harvey remains as founder of Lola Post, and Chris Burn drives European operations as Managing Director. ## 4. Spectre Post: the high-volume engine for smaller budgets **A wholly owned Indian subsidiary launched in 2024, Spectre Post handles roto, paint, and prep work at scale for global outsourcing while also serving Tier 2 and Tier 3 productions that the premium studios do not target.** - **Volume play** - originally designed for Tier 2 and Tier 3 clients, Spectre Post has expanded to cover a broader range, functioning as the group's engine for high-volume roto, paint, and prep work for global outsourcing as well as creative work for lower-budget shows. - **Hit the ground billing** - the studio secured projects worth ₹3 crores on its first day of operations in Bengaluru in July 2024, with ₹1.5 crores immediately awarded. - **Certified for the majors** - despite its focus on smaller productions, Spectre Post is both Amazon Certified and TPN Certified, meeting the security standards required to handle work from major studios. ## 5. Phantom China: the Asia-Pacific delivery bet **A wholly owned subsidiary in Hangzhou, established in 2025, positioned to serve China's domestic film, gaming, and digital content market with government-endorsed partnerships already in place.** - **Government-backed entry** - before incorporating the subsidiary, Phantom signed a Strategic Cooperation Framework agreement with major Chinese production houses, initiated and endorsed by the Chinese government, to provide VFX for three feature films and 100 short dramas. - **A potential USD 20 million engine** - management has indicated the China operation carries the possibility of generating additional revenue of USD 20 million annually, though it remains in early stages. - **Beyond film** - the partnerships also explore applying Phantom's VFX technology in the smart home industry and the convergence of visual effects and AI-generated content, broadening the subsidiary's potential remit. # Phantom Animations **A dedicated animation division launched in 2026 that combines traditional techniques with AI-driven workflows to produce original content and provide production services to studios and platforms worldwide.** - **Already in production** - at launch, the division had commenced work on two original animated web series for Zee, both slated for release within a year. - **Hybrid filmmaking approach** - it pioneers a method that blends traditional animation techniques with AI-driven production workflows, leveraging the group's accumulated experience in digital filmmaking and visual effects. - **Shared infrastructure** - the division sits within the Phantom Media Group umbrella and draws on the shared technology, talent, and infrastructure of the broader group rather than building everything from scratch. # Group structure and partners **A publicly listed Indian parent company has stitched together a multi-brand global group under the Phantom Media Group umbrella, with each acquired studio retaining its name and leadership while sharing technology, governance, and business development.** - **The umbrella, not a merger** - Phantom Media Group is a brand initiative, not a separate legal entity, created because the company felt "Phantom" was perceived as only an Indian company; PMG allows it to position as an American and European company to attract more business from those regions. - **Six operating entities** - the group comprises Tippett Studio (USA, fully acquired July 2025), Milk Visual Effects and Lola Post (UK/Europe, acquired October 2025), Spectre Post (India, incorporated 2024), Hangzhou Huantong Digital Technology (China, incorporated March 2025), and the original PhantomFX India studio, plus a dormant UK subsidiary incorporated in 2023 whose post-Milk status is unspecified. - **Global leadership layer** - a structured leadership team was appointed within PMG to guide all subsidiaries, including a Global Managing Director, Global Director of Business Development, Global Executive Producer, President, and Global Director of Marketing, creating a management layer above the individual studio heads. - **Certified for Hollywood** - the group is a Certified Trusted Partner Network gold member, a security credential required by major Hollywood studios to ensure client data protection across the global delivery pipeline.

Documents — Phantom Digital Effects Ltd

  • Q1 FY2027 Earnings Call Transcript (Jun 2026, PDF): https://www.stockscans.in/document/as-be040aaba22f525bb75da618.pdf
  • Q2 FY2026 Earnings Call Transcript (Sep 2025, PDF): https://www.stockscans.in/document/sr20yqnbyimrnv6ltc2fj8oq.pdf
  • Q4 FY2025 Earnings Call Transcript (Mar 2025, PDF): https://www.stockscans.in/document/17pnr6trze4rqrsbky5pju3y.pdf
  • Q2 FY2025 Earnings Call Transcript (Sep 2024, PDF): https://www.stockscans.in/document/k0ldcmyh6yoszyhw5sngq8pg.pdf
  • Q4 FY2024 Earnings Call Transcript (Mar 2024, PDF): https://www.stockscans.in/document/3wj003spttutsu9gdlgbqfzq.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/bzjme3udzj0pks1jdttdbfl3.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/rx92w0jtu0olpxrzaz44cxdy.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/lchtxiviobl1698hfqwra13i.pdf
  • Q1 FY2025 Quarterly Result (Jun 2024, PDF): https://www.stockscans.in/document/032h6dd4p258ohazs3xgexzo.pdf
  • Q4 FY2024 Quarterly Result (Mar 2024, PDF): https://www.stockscans.in/document/w41j4xxbqwd4012ylzw11iys.pdf
  • Q2 FY2026 Investor Presentation (Sep 2025, PDF): https://www.stockscans.in/document/8zttx0lmo255urpdhpqwszp2.pdf
  • Q1 FY2026 Investor Presentation (Jun 2025, PDF): https://www.stockscans.in/document/e1tp2z5ppse5pjl8f33qib9g.pdf
  • Q2 FY2025 Investor Presentation (Sep 2024, PDF): https://www.stockscans.in/document/g80hcrok87woirb9zyadrdre.pdf
  • Q1 FY2025 Investor Presentation (Jun 2024, PDF): https://www.stockscans.in/document/jq2p5ciduuycqgoranh1lt1e.pdf
  • Q4 FY2024 Investor Presentation (Mar 2024, PDF): https://www.stockscans.in/document/omiz4sdpowvsqkluqkkgbun4.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/m8giibzb7eca9n9n7vt3ru8d.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/556pye77mcbx18jlefc98lq2.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/36e95vgu2r0arhq8c1qo4om6.pdf

Concall Transcript Summaries — Phantom Digital Effects Ltd

  • Q1 FY2027 Concall Transcript Summary (Jun 2026): https://www.stockscans.in/company/NSE%3APHANTOMFX/transcript-notes/202606/as-be040aaba22f525bb75da618.pdf
  • Q2 FY2026 Concall Transcript Summary (Sep 2025): https://www.stockscans.in/company/NSE%3APHANTOMFX/transcript-notes/202509/sr20yqnbyimrnv6ltc2fj8oq.pdf
  • Q4 FY2025 Concall Transcript Summary (Mar 2025): https://www.stockscans.in/company/NSE%3APHANTOMFX/transcript-notes/202503/17pnr6trze4rqrsbky5pju3y.pdf
  • Q2 FY2025 Concall Transcript Summary (Sep 2024): https://www.stockscans.in/company/NSE%3APHANTOMFX/transcript-notes/202409/k0ldcmyh6yoszyhw5sngq8pg.pdf
  • Q4 FY2024 Concall Transcript Summary (Mar 2024): https://www.stockscans.in/company/NSE%3APHANTOMFX/transcript-notes/202403/3wj003spttutsu9gdlgbqfzq.pdf