Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹18639 Cr.
Stock P/E
-40.7
P/B
8.9
Current Price
₹240.2
Book Value
₹ 26.9
Face Value
1
52W High
₹367.3
52W Low
₹ 111.3
Dividend Yield
0%

Prime Focus Overview

Business

Prime Focus Ltd. is a global media and entertainment services company. Its core business revolves around providing creative and technical services to the film, television, advertising, and gaming industries worldwide. The company's primary offerings include visual effects (VFX), animation, post-production, digital intermediate, and equipment rental. It also offers technology solutions, such as its proprietary Clear platform for cloud-based media asset management and workflow orchestration. Prime Focus generates revenue primarily through project-based fees for its creative services (often through its globally renowned DNEG brand), licensing and subscription fees for its technology platforms, and rental income from media equipment.

Revenue Mix

Prime Focus primarily operates through two broad categories:

Creative Services: This segment, dominated by the DNEG brand, includes visual effects, animation, stereo 3D conversion, and post-production services for feature films, episodic content, and commercials. This is the company's largest revenue contributor, driven by high-value, large-scale projects.

Technology & Media Services: This includes the Clear platform for media asset management, cloud-based post-production workflows, and other technology solutions for the media industry. It also encompasses equipment rental services and certain other broadcast and post-production services.

While specific percentage breakdowns are not consistently disclosed publicly without fabrication, Creative Services (VFX and Animation) are understood to be the primary revenue driver, especially through DNEG's global footprint.

Industry

Prime Focus operates in the highly competitive global media and entertainment services industry, specifically within the VFX, animation, and post-production sub-sectors. The industry is characterized by significant demand driven by the proliferation of streaming platforms, increased content creation budgets, and the ever-growing need for high-quality visual storytelling. Prime Focus, particularly through its DNEG brand, holds a leading global position among independent VFX and animation studios. It competes with other major international players such as Industrial Light & Magic (ILM), Weta FX, Framestore, and MPC, often on the basis of creative talent, technological capability, scale, and reputation for delivering complex, award-winning visual effects.

MOAT

Prime Focus possesses several competitive advantages, primarily through its DNEG brand:

Brand and Reputation: DNEG has an unparalleled reputation for creative excellence, evidenced by numerous Academy Awards (Oscars), BAFTAs, and Emmys for its VFX work on major Hollywood productions. This acts as a significant differentiator and attracts top-tier projects and talent.

Scale and Global Footprint: Operating across multiple international studios allows DNEG to handle large-scale projects, leverage global talent pools, and offer redundant capabilities, which is attractive to major studios.

Specialized Talent: The company's ability to attract, retain, and manage highly skilled creative and technical talent in VFX and animation is crucial in a talent-scarce industry.

Established Client Relationships: Long-standing relationships with major film studios, production houses, and streaming platforms provide a consistent deal flow and repeat business.

Growth Drivers

Explosion in Content Creation: The global streaming wars and increased demand for premium, visually rich content across films, episodic series, and gaming will drive sustained demand for VFX and animation services.

Technological Advancements: Continued investment in and adoption of cutting-edge VFX technologies, real-time engines, and AI/ML for content creation will enhance efficiency and creative possibilities.

Global Expansion: Expansion into new geographies and diversifying client base beyond traditional Hollywood studios, including major regional content producers, can open new revenue streams.

Synergistic Acquisitions: Strategic acquisitions of smaller studios or technology companies could enhance capabilities, expand market share, and consolidate talent.

Rise of Virtual Production: Increased adoption of virtual production techniques will create demand for integrated VFX and real-time content creation services.

Risks

Project-Based Revenue Volatility: Revenue can be lumpy due to the project-based nature of the business, with significant dependence on securing large, high-value projects.

Intense Competition & Talent Wars: The industry is highly competitive for both projects and skilled creative and technical talent, leading to potential wage inflation and difficulties in retention.

Technology Obsolescence: Rapid technological advancements require continuous investment in R&D and new equipment, failing which the company risks falling behind competitors.

Economic Downturn: A global or regional economic slowdown could lead to reduced content budgets from studios and streamers, impacting demand for services.

Currency Fluctuations: Given its global operations, fluctuations in major currencies (USD, GBP, CAD) against the Indian Rupee can impact reported earnings and profitability.

Reliance on Key Clients: While having strong relationships, over-reliance on a few major clients could pose a risk if those relationships deteriorate or if client strategies change.

Management & Ownership

Prime Focus Ltd. was founded by Naresh Malhotra and Namit Malhotra. Namit Malhotra currently serves as the Chairman and Global CEO. The management team has extensive experience in the media and entertainment industry, with a long history of driving the company's growth, particularly in expanding its global footprint and capabilities (notably through the acquisition and integration of DNEG). The promoter group holds a significant stake in the company, reflecting a vested interest in its long-term performance.

Outlook

Prime Focus is well-positioned in a growing industry driven by insatiable demand for high-quality content. Its strong brand, creative reputation (DNEG), and global scale provide a solid foundation. The company benefits from the secular trend of increasing VFX and animation integration in all forms of content. However, the business is not without challenges, including intense competition for projects and talent, the capital-intensive nature of technology upgrades, and the inherent volatility of project-based revenue. The ability to continually innovate, manage talent effectively, and adapt to evolving content creation workflows will be critical for sustained success.

Prime Focus Share Price

Live · BSE / NSE · Inception: 1997
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Prime Focus Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 841 873 813 897 909 979 1023 1061 1207 1384
Other Income 105 81 30 131 -84 149 167 11 7 -35
Total Income 946 954 843 1028 826 1128 1190 1072 1214 1350
Total Expenditure 815 831 739 686 641 747 779 807 813 896
Operating Profit 131 122 105 342 184 381 411 265 401 454
Interest 117 125 127 128 150 133 114 120 133 148
Depreciation 132 113 112 139 128 126 133 139 167 218
Exceptional Income / Expenses 0 0 0 0 0 -380 0 0 -19 -6
Profit Before Tax -118 -116 -135 75 -94 -257 164 6 83 82
Provision for Tax -39 -35 23 25 5 -6 54 2 13 -36
Profit After Tax -79 -80 -158 50 -99 -252 110 4 69 118
Adjustments 24 20 39 -17 39 21 -49 -0 2 -35
Profit After Adjustments -55 -60 -119 33 -60 -231 62 4 71 82
Adjusted Earnings Per Share -1.8 -2 -4 1.1 -2 -7.7 2 0 0.9 1.1

Prime Focus Profit & Loss

#(Fig in Cr.) Jun 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 1608 1383 2154 2257 2540 2929 2536 3386 4644 3951 3599 4675
Other Income 26 46 24 34 123 95 87 92 288 217 227 150
Total Income 1633 1428 2178 2292 2664 3025 2623 3478 4932 4167 3826 4826
Total Expenditure 1373 1180 1744 1841 2182 2529 1960 2589 3670 3698 2813 3295
Operating Profit 261 248 434 451 482 496 663 888 1262 470 1013 1531
Interest 73 262 172 212 237 243 257 373 429 558 538 515
Depreciation 221 203 255 277 304 381 422 417 467 498 505 657
Exceptional Income / Expenses -248 -84 97 0 0 -68 -23 -181 -60 0 -380 -25
Profit Before Tax -281 -301 105 -39 -58 -196 -39 -82 306 -587 -411 335
Provision for Tax 33 16 9 6 -25 -42 18 92 112 -98 48 33
Profit After Tax -313 -317 96 -44 -33 -154 -56 -174 194 -488 -458 301
Adjustments 21 33 -12 -9 10 22 13 2 -47 84 81 -82
Profit After Adjustments -292 -283 83 -53 -23 -132 -43 -172 147 -405 -377 219
Adjusted Earnings Per Share -9.8 -9.5 2.8 -1.8 -0.8 -4.4 -1.5 -5.7 4.9 -13.5 -12.6 4

Prime Focus Balance Sheet

#(Fig in Cr.) Jun 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 1112 408 540 576 528 392 267 114 25 516 759
Minority's Interest 154 70 114 123 113 84 80 77 132 260 1284
Borrowings 577 556 909 927 1189 1074 695 1035 3472 3152 686
Other Non-Current Liabilities 348 508 501 324 454 841 950 992 1445 698 602
Total Current Liabilities 1138 1803 1237 1489 1563 2506 3254 3381 1653 2337 5011
Total Liabilities 3330 3345 3301 3439 3846 4897 5246 5599 6727 6964 8342
Fixed Assets 2138 2322 2247 2264 2445 2926 2973 2895 3067 2990 3984
Other Non-Current Assets 295 296 182 194 290 335 501 892 1328 859 1015
Total Current Assets 897 726 871 981 1112 1636 1772 1812 2332 3115 3343
Total Assets 3330 3345 3301 3439 3846 4897 5246 5599 6727 6964 8342

Prime Focus Cash Flow

#(Fig in Cr.) Jun 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 14 35 91 106 79 90 256 367 237 153 139
Cash Flow from Operating Activities 213 30 291 201 120 522 328 183 254 -33 295
Cash Flow from Investing Activities -528 -99 -87 -374 -269 -154 -104 -80 -490 -317 -356
Cash Flow from Financing Activities 254 123 -187 147 159 -201 -114 -232 152 335 133
Net Cash Inflow / Outflow -61 54 17 -27 10 166 111 -129 -84 -15 72
Closing Cash & Cash Equivalent 35 91 106 79 90 256 367 237 153 139 214

Prime Focus Ratios

# Jun 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) -9.78 -9.48 2.79 -1.78 -0.76 -4.4 -1.45 -5.73 4.92 -13.49 -12.57
CEPS(Rs) -3.08 -3.8 11.72 7.78 9.04 7.6 12.23 8.11 22.08 0.33 1.57
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 36.61 12.86 16.41 13.73 11.16 5.25 0.49 -5.06 -8.85 11.06 18.66
Core EBITDA Margin(%) 14.62 14.65 19.03 18.45 14.11 13.67 22.71 23.53 20.97 6.4 21.84
EBIT Margin(%) -12.93 -2.79 12.84 7.69 7.02 1.6 8.61 8.6 15.84 -0.73 3.53
Pre Tax Margin(%) -17.46 -21.73 4.85 -1.72 -2.3 -6.69 -1.52 -2.43 6.59 -14.85 -11.41
PAT Margin (%) -19.48 -22.91 4.44 -1.97 -1.3 -5.25 -2.21 -5.14 4.19 -12.37 -12.73
Cash Profit Margin (%) -5.72 -8.22 16.26 10.32 10.65 7.77 14.42 7.18 14.24 0.25 1.31
ROA(%) -11.85 -9.49 2.88 -1.32 -0.9 -3.52 -1.11 -3.21 3.16 -7.14 -5.99
ROE(%) -34.39 -42.86 21.85 -9.85 -8.85 -62.69 -65.34 0 0 -1469.14 -102.82
ROCE(%) -11.21 -1.87 14.34 8.48 7.33 1.71 7.42 9.36 20.76 -0.69 2.74
Receivable days 86.38 74.8 39.02 49.65 54.08 61.35 57.38 36.19 42.25 47.1 41.27
Inventory Days 0.07 0.16 0.09 0.08 0.07 0.05 0.09 0 0 0 0
Payable days 0 0 0 0 0 0 0 0 0 0 0
PER(x) 0 0 30.09 0 0 0 0 0 16.54 0 0
Price/Book(x) 1.26 4.11 5.11 6.13 5.95 4.84 116.12 -18.01 -9.19 8.88 4.86
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 1.46 2.2 1.73 1.8 1.58 1.01 1.62 1.64 1.33 1.7 1.83
EV/Core EBITDA(x) 9.03 12.25 8.56 9.02 8.34 5.95 6.21 6.25 4.88 14.34 6.51
Net Sales Growth(%) 48.66 -13.98 55.74 4.82 12.53 15.31 -13.41 33.49 37.16 -14.94 -8.9
EBIT Growth(%) -322.05 81.47 817.8 -37.26 2.73 -73.64 364.63 33.32 152.72 -103.92 541.6
PAT Growth(%) -1851.96 -1.17 130.17 -146.45 25.79 -367.01 63.52 -209.74 211.85 -351.16 6.18
EPS Growth(%) -847.21 3.04 129.4 -163.78 57.3 -479.06 67 -294.93 185.85 -374.38 6.84
Debt/Equity(x) 0.95 4.09 2.73 3.99 6.36 15.61 187.88 -20.21 -14.65 11.85 7.31
Current Ratio(x) 0.79 0.4 0.7 0.66 0.71 0.65 0.54 0.54 1.41 1.33 0.67
Quick Ratio(x) 0.8 0.4 0.7 0.66 0.71 0.65 0.54 0.54 1.41 1.33 0.67
Interest Cover(x) -2.86 -0.15 1.61 0.82 0.75 0.19 0.85 0.78 1.71 -0.05 0.24
Total Debt/Mcap(x) 0.75 0.99 0.53 0.65 1.07 3.22 1.62 1.12 1.59 1.33 1.51

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -9% +2% +4% +8%
Operating Profit CAGR +116% +4% +15% +15%
PAT CAGR
Share Price CAGR +107% +31% +31% +17%
ROE Average -103% -524% -327% -161%
ROCE Average +3% +8% +8% +5%

Prime Focus Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 60.77 %
FII 3.67 %
DII (MF + Insurance) 1.16 %
Public (retail) 39.23 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 69.9669.8869.8869.8769.8569.8567.6160.860.7760.77
FII 11.2211.2111.2211.2911.2511.2410.243.363.353.67
DII 00000001.721.141.16
Public 30.0430.1230.1230.1330.1530.1532.3939.239.2339.23
Others 0000000000
Total 100100100100100100100100100100

Prime Focus Peer Comparison

Business Support Edit Columns

Prime Focus Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Prime Focus Pros & Cons

Pros

  • Company has reduced debt.

Cons

  • Company has a low return on equity of -524% over the last 3 years.
  • Stock is trading at 8.9 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp