Prime Focus

₹98 -0.7 | 0.7%

WEBSITE BSE:532748 NSE : PRIME FOCUS 10 May, 16:01

Market Cap ₹2937 Cr.

Stock P/E -16.3

P/B 7.1

Current Price ₹98

Book Value ₹ 13.8

Face Value 1

52W High ₹147.9

Dividend Yield 0%

52W Low ₹ 76.3

Edit Ratio

Prime Focus Research see more...

Overview Inc. Year: 1997Industry: Film Production, Distribution & Entertainment

Prime Focus Limited is an primarily India- based enterprise, that is engaged in the commercial enterprise of post-production activities, including digital intermediate, and other technical and innovative offerings to the media and entertainment enterprise. The Company operates thru three segments. The Creative Services section consists of visual effects, stereo three dimensions (3-D) conversion and animation. The Tech/Tech-Enabled Services section includes media ERP suite and cloud-enabled media services. India’s Film & Media Services (FMS) section is engaged in production and post-manufacturing services, including device rental, virtual intermediate, photograph post, shooting floors and sound levels. The Company operates in Bangalore, Burbank, Cape Town, Chennai, Hyderabad, Johannesburg, Kolkata, London, Los Angeles, Mohali, Montreal, Mumbai, New York, Noida, Singapore, Toronto and Vancouver.

Prime Focus Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Prime Focus Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	773	852	1099	1028	1075	1106	1435	1210	1026	841
Other Income	8	17	27	61	53	70	96	59	12	105
Total Income	780	870	1126	1089	1128	1176	1531	1269	1038	946
Total Expenditure	605	654	779	858	896	917	999	1057	1033	815
Operating Profit	176	216	347	231	232	259	532	212	5	131
Interest	95	99	101	101	100	88	132	156	160	117
Depreciation	96	100	123	101	107	102	157	125	128	132
Exceptional Income / Expenses	-27	0	-153	-57	-3	0	0	0	0	0
Profit Before Tax	-42	17	-31	-28	22	69	243	-69	-284	-118
Provision for Tax	5	29	59	21	11	27	52	3	-27	-39
Profit After Tax	-47	-11	-90	-49	11	42	190	-72	-257	-79
Adjustments	-0	-1	-0	4	1	-26	-26	4	36	24
Profit After Adjustments	-47	-12	-90	-45	12	16	164	-68	-221	-55
Adjusted Earnings Per Share	-1.6	-0.4	-3	-1.5	0.4	0.5	5.5	-2.3	-7.4	-1.8

Prime Focus Profit & Loss

#(Fig in Cr.)	Mar 2013	Jun 2014	Jun 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	762	1081	1608	1383	2154	2257	2540	2929	2536	3386	4644	4512
Other Income	17	59	26	46	24	34	123	95	87	92	279	272
Total Income	780	1141	1633	1428	2178	2292	2664	3025	2623	3478	4924	4784
Total Expenditure	587	896	1373	1180	1744	1841	2182	2529	1960	2589	3670	3904
Operating Profit	193	244	261	248	434	451	482	496	663	888	1254	880
Interest	42	69	73	262	172	212	237	243	257	373	421	565
Depreciation	100	133	221	203	255	277	304	381	422	417	467	542
Exceptional Income / Expenses	-108	-17	-248	-84	97	0	0	-68	-23	-181	-60	0
Profit Before Tax	-57	25	-281	-301	105	-39	-58	-196	-39	-82	306	-228
Provision for Tax	-40	7	33	16	9	6	-25	-42	18	92	112	-11
Profit After Tax	-17	18	-313	-317	96	-44	-33	-154	-56	-174	194	-218
Adjustments	-10	-13	-1	33	-12	-9	10	22	13	2	-47	38
Profit After Adjustments	-27	5	-314	-283	83	-53	-23	-132	-43	-172	147	-180
Adjusted Earnings Per Share	-1.4	0.3	-10.5	-9.5	2.8	-1.8	-0.8	-4.4	-1.5	-5.7	4.9	-6

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	37%	17%	16%	20%
Operating Profit CAGR	41%	36%	23%	21%
PAT CAGR	0%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	20%	15%	9%	14%
ROE Average	0%	-22%	-27%	-18%
ROCE Average	21%	12%	9%	6%

Prime Focus Balance Sheet

#(Fig in Cr.)	Mar 2013	Jun 2014	Jun 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	554	738	1112	408	540	576	528	392	267	114	25
Minority's Interest	64	161	154	70	114	123	113	84	80	77	132
Borrowings	331	570	577	556	909	927	1189	1074	695	1035	3472
Other Non-Current Liabilities	-28	-39	348	508	501	324	454	841	950	992	1445
Total Current Liabilities	536	528	1138	1803	1237	1489	1563	2506	3254	3381	1653
Total Liabilities	1457	1958	3330	3345	3301	3439	3846	4897	5246	5599	6727
Fixed Assets	862	1092	2138	2322	2247	2264	2445	2926	2973	2895	3067
Other Non-Current Assets	124	114	295	296	182	194	290	335	501	892	1328
Total Current Assets	471	752	897	726	871	981	1112	1636	1772	1812	2332
Total Assets	1457	1958	3330	3345	3301	3439	3846	4897	5246	5599	6727

Prime Focus Cash Flow

#(Fig in Cr.)	Mar 2013	Jun 2014	Jun 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	31	49	14	35	91	106	79	90	256	367	237
Cash Flow from Operating Activities	17	26	213	30	291	201	120	522	328	183	254
Cash Flow from Investing Activities	-132	-242	-528	-99	-87	-374	-269	-154	-104	-80	-490
Cash Flow from Financing Activities	169	178	254	123	-187	147	159	-201	-114	-232	152
Net Cash Inflow / Outflow	55	-37	-61	54	17	-27	10	166	111	-129	-84
Closing Cash & Cash Equivalent	49	14	35	91	106	79	90	256	367	237	153

Prime Focus Ratios

#	Mar 2013	Jun 2014	Jun 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	-1.44	0.26	-10.5	-9.48	2.79	-1.78	-0.76	-4.4	-1.45	-5.73	4.92
CEPS(Rs)	4.48	8.15	-3.08	-3.8	11.72	7.78	9.04	7.6	12.23	8.11	22.08
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	29.9	39.19	36.61	12.86	16.41	13.73	11.16	5.25	0.49	-5.06	-8.85
Core EBITDA Margin(%)	23	17.1	14.62	14.65	19.03	18.45	14.11	13.67	22.71	23.53	20.97
EBIT Margin(%)	-1.95	8.66	-12.93	-2.79	12.84	7.69	7.02	1.6	8.61	8.6	15.65
Pre Tax Margin(%)	-7.43	2.31	-17.46	-21.73	4.85	-1.72	-2.3	-6.69	-1.52	-2.43	6.59
PAT Margin (%)	-2.21	1.65	-19.48	-22.91	4.44	-1.97	-1.3	-5.25	-2.21	-5.14	4.19
Cash Profit Margin (%)	10.9	13.97	-5.72	-8.22	16.26	10.32	10.65	7.77	14.42	7.18	14.24
ROA(%)	-1.2	1.05	-11.85	-9.49	2.88	-1.32	-0.9	-3.52	-1.11	-3.21	3.16
ROE(%)	-3.25	2.79	-34.39	-42.86	21.85	-9.85	-8.85	-62.69	-65.34	0	0
ROCE(%)	-1.29	6.64	-11.21	-1.87	14.34	8.48	7.33	1.71	7.42	9.36	20.51
Receivable days	131.34	108.03	86.38	74.8	39.02	49.65	54.08	61.35	57.38	36.19	42.25
Inventory Days	0.26	0.08	0.07	0.16	0.09	0.08	0.07	0.05	0.09	0	0
Payable days	0	0	0	0	0	0	0	0	0	0	0
PER(x)	0	189.78	0	0	30.09	0	0	0	0	0	16.54
Price/Book(x)	1.41	1.26	1.26	4.11	5.11	6.13	5.95	4.84	116.12	-18.01	-9.19
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	1.89	1.59	1.46	2.2	1.73	1.8	1.58	1.01	1.62	1.64	1.33
EV/Core EBITDA(x)	7.46	7.03	9.03	12.25	8.56	9.02	8.34	5.95	6.21	6.25	4.92
Net Sales Growth(%)	-1.26	41.89	48.66	-13.98	55.74	4.82	12.53	15.31	-13.41	33.49	37.16
EBIT Growth(%)	-108.86	730.92	-322.05	81.47	817.8	-37.26	2.73	-73.64	364.63	33.32	149.72
PAT Growth(%)	-116.39	206.1	-1851.96	-1.17	130.17	-146.45	25.79	-367.01	63.52	-209.74	211.85
EPS Growth(%)	-120.08	118.14	-4134.92	9.74	129.4	-163.78	57.3	-479.06	67	-294.93	185.85
Debt/Equity(x)	1.27	1.13	0.95	4.09	2.73	3.99	6.36	15.61	187.88	-20.21	-14.65
Current Ratio(x)	0.88	1.42	0.79	0.4	0.7	0.66	0.71	0.65	0.54	0.54	1.41
Quick Ratio(x)	0.88	1.42	0.8	0.4	0.7	0.66	0.71	0.65	0.54	0.54	1.41
Interest Cover(x)	-0.35	1.36	-2.86	-0.15	1.61	0.82	0.75	0.19	0.85	0.78	1.73
Total Debt/Mcap(x)	0.91	0.9	0.75	0.99	0.53	0.65	1.07	3.22	1.62	1.12	1.59

Prime Focus Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	70.02	69.96	69.96	69.96	69.96	69.96	69.96	69.96	69.96	69.88
FII	11.2	11.21	11.21	11.21	11.21	11.21	11.26	11.21	11.22	11.21
DII	0	0	0	0	0	0	0	0	0	0
Public	18.77	18.83	18.84	18.83	18.83	18.83	18.78	18.83	18.83	18.9
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	20.95	20.95	20.95	20.95	20.95	20.95	20.95	20.95	20.95	20.95
FII	3.35	3.36	3.36	3.36	3.36	3.36	3.37	3.36	3.36	3.36
DII	0	0	0	0	0	0	0	0	0	0
Public	5.62	5.64	5.64	5.64	5.64	5.64	5.63	5.64	5.64	5.67
Others	0	0	0	0	0	0	0	0	0	0
Total	29.92	29.95	29.95	29.95	29.95	29.95	29.95	29.95	29.95	29.98

Pros

Company is almost debt free.

Cons

Company has a low return on equity of -22% over the last 3 years.
Stock is trading at 7.1 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Prime Focus News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Prime Focus

Add Watchlist

Prime Focus Research see more...

Overview Inc. Year: 1997Industry: Film Production, Distribution & Entertainment

Prime Focus Share Price

Alert Data

Quarterly Price

Peer Comparison

Prime Focus Quarterly Results

Prime Focus Profit & Loss

Growth Rates

Prime Focus Balance Sheet

Prime Focus Cash Flow

Prime Focus Ratios

Prime Focus Shareholding Pattern

Prime Focus News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!