Phantom Digital Effects Ltd – H1 FY26 Results: The VFX Magician That’s Now Buying Other Magicians (₹8,829.5 Lakh Revenue, ₹2,068.5 Lakh PAT, Milk & Tippett Acquisitions Go Global)

1. At a Glance

Lights. Camera.Profit.Phantom Digital Effects Ltd (NSE: PHANTOMFX) isn’t your usual desi smallcap. It’s the CGI wizard behind your favourite explosions, dragons, and heroes that mysteriously turn into VFX smoke when budgets run out. With amarket cap of ₹461 crore,current price ₹290, and astock P/E of 14.1x, the studio has been busy creating digital worlds—and real profits.

The company reported a jaw-droppingH1 FY26 total income of ₹8,829.5 lakhandPAT of ₹2,068.5 lakh, marking a140% revenue surgeand150% profit growth YoY. Their half-year report literally reads like an Avengers post-credit scene—acquisitions everywhere, international studios joining the party, and a CFO exit just for extra drama.

Oh, and thepromoter holding? It’s down to44.83%, probably because they’re swapping equity for global studios instead of popcorn. WithROCE at 17.6%,ROE at 13%, and a debt-to-equity of just0.10, PhantomFX looks like the slickest magician in town—except this time, the magic is audited.

2. Introduction

Welcome to the multiverse of Indian post-production—where visual effects studios double as capital allocators and half their clients wear capes. Phantom Digital Effects Ltd (PDEL) began in 2016, quietly compositing explosions and hero entries for Bollywood, Tollywood, and Hollywood before deciding: “Why render for others when you can own the whole damn studio?”

FromAvengerstoRRR, fromBirdboxtoSalaar, PhantomFX has gone from freelancing on foreign pixels to acquiring the very studios that made them. In 2024, they bought80% of Tippett Studio (USA & Canada)—the same Tippett that createdJurassic Park’s dinosaurs. In 2025, they decided that wasn’t enough and snapped upMilk VFX (UK)—known forDoctor WhoandGood Omens. It’s like a desi VFX company going on a Pokémon quest for Hollywood houses.

So, what happens when a Chennai-based company starts buying London and LA studios? A fascinating mix of creative chaos and corporate ambition—served with a healthy sprinkle of debt and glamour.

But as our detective nose twitches, the question emerges: are these global acquisitions real game-changers or just shiny illusions in high definition?

3. Business Model – WTF Do They Even Do?

Imagine a mix of nerdy engineers, caffeine-addicted artists, and a few thousand terabytes of creative chaos—that’s PhantomFX. The company is aTPN-certified(Trusted Partner Network) VFX studio offeringend-to-end services: frompre-production(storyboarding, concept art, previs) topost-production(rigging, compositing, animation, cleanup).

They handle everything Hollywood or Bollywood needs when the green screen goes up:

  • 3D element creation, photoreal creatures, and environments
  • Rig/wire removals, cleanups, rotoscopy, matchmoving
  • 3D animation & previsualization
  • Game cinematics, fire/water FX, and final compositing

Their clients? Everyone fromNetflixtoRajkamal Films,Eros International,KJR Studios, andZoic Inc.

They operate acrossChennai, Mumbai, and Hyderabadwith a global team of600+ members. Offices inLA, Vancouver, Montreal, Dubai, and the UKensure they can invoice in multiple currencies—because creativity is good, but dollar billing is divine.

In FY23,Movies made up 83% of revenue,Series 16%, andCommercials just 1%. Clearly, Phantom prefers blockbuster explosions to 30-second ads.

4. Financials Overview

Let’s crack open the H1 FY26 case file.(All figures in ₹ crores)

MetricLatest Qtr (Sep 25)YoY Qtr (Sep 24)Prev Qtr (Mar 25)YoY %QoQ %
Revenue85.036.067.0139%26.9%
EBITDA25.015.022.066.7%13.6%
PAT20.78.012.0158.8%72.5%
EPS (₹)12.996.098.79113%47.8%

Annualised EPS = ₹12.99 × 4 = ₹51.96 per share.

At CMP ₹290, that’s aP/E of ~5.6xon annualised EPS—cheap for a studio doing Hollywood-level work. But remember: VFX cash flows can vanish faster than a Thanos snap if receivables pile up (and yes, Phantom’s debtor days are 307).

Still, a 140% YoY revenue rise with expanding margins means their international acquisitions are already delivering sequels with better box office numbers.

5. Valuation Discussion – Fair Value Range Only

Let’s

do some quick back-of-the-envelope detective math.

Method 1: P/E Based

  • Annualised EPS = ₹51.96
  • Industry P/E = 39.1x
  • Apply 10–18x (since smallcap + creative risk)→ Fair Value Range = ₹520 – ₹935 per share

Method 2: EV/EBITDA

  • EV = ₹461 Cr
  • EBITDA (FY25) = ₹48 Cr→ EV/EBITDA = 9.6xIf rerated to 12–15x (post-acquisition integration),→ Implied Fair Value = ₹580 – ₹725

Method 3: Simplified DCFAssume 15% annual growth, discount rate 12%, terminal value at 8x EBITDA.→ DCF Range = ₹500 – ₹700

🎬Fair Value Educational Range: ₹500 – ₹900(For learning purposes only; not investment advice. Don’t blame your broker if you end up buying popcorn instead.)

6. What’s Cooking – News, Triggers, Drama

Where do we start? PhantomFX’s last 12 months read like a Hollywood screenplay with sequels:

  • Acquisition Spree: First Tippett Studio (80% stake in the US/Canada), then Milk VFX (100% UK buyout worth USD 1.63 million).
  • Netflix Deal: Signed aResource Planning AgreementwithNetflix Inc.to supply VFX services—basically Netflix’s digital muscle in India.
  • Big Orders Incoming: New₹17 croreworth of projects landed in April 2024, and an international project deal worth₹6.25 crore, with ₹4 crore already confirmed for an overseas film.
  • QIP Raised ₹80 crore in FY23, then another ₹59.99 crore in 2025 for these global acquisitions.
  • CFO Switcheroo: The company swapped its CFO in April 2024 (because what’s a financial thriller without a resignation scene?).
  • Independent Director Exit (Nov 2025): Mr. Suryaraj Kumar left, likely exhausted from all those board meetings about buying half the Western VFX market.

If you’re wondering whether PhantomFX is overextending—well, that’s the kind of suspense that keeps analysts awake.

7. Balance Sheet – The VFX Toolkit

(Consolidated, ₹ crore)

ItemMar 2024Mar 2025Sep 2025
Total Assets180228414
Net Worth (Equity + Reserves)145165352
Borrowings214235
Other Liabilities142127
Total Liabilities180228414

🔍 Detective notes:

  • Assets more than doubled in 18 months—courtesy acquisitions.
  • Net worth
To Read Full 16 Point ArticleBecome a member
Become a member
To Read Full 16 Point ArticleBecome a member

Leave a Comment

error: Content is protected !!