Prime Focus Ltd
PFL was founded by Mr. Namit Naresh Malhotra in 1997. It started from Mumbai to being an integrated media and entertainment services powerhouse. [1] It is present in 18 cities (8 in India and 10 internationally) across 5 continents. [2]
Prime Focus is engaged in the business of post-production activities including digital intermediate, visual effects, 2D to 3D conversion, and other technical and creative services to the Media and Entertainment industry.[3]
- Market Cap ₹ 3,692 Cr.
- Current Price ₹ 123
- High / Low ₹ 165 / 85.0
- Stock P/E
- Book Value ₹ 58.5
- Dividend Yield 0.00 %
- ROCE -1.15 %
- ROE -1.82 %
- Face Value ₹ 1.00
Pros
- Company is expected to give good quarter
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of -21.2% over past five years.
- Company has a low return on equity of -1.39% over last 3 years.
- Earnings include an other income of Rs.236 Cr.
* 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.
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Jun 2014 15m | Jun 2015 | Mar 2016 9m | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 274 | 122 | 118 | 153 | 145 | 161 | 131 | 77 | 121 | 41 | 33 | 40 | |
| 180 | 74 | 73 | 136 | 133 | 140 | 87 | 48 | 58 | 39 | 30 | 52 | |
| Operating Profit | 93 | 48 | 45 | 18 | 11 | 21 | 44 | 28 | 63 | 2 | 3 | -12 |
| OPM % | 34% | 40% | 38% | 12% | 8% | 13% | 34% | 37% | 52% | 5% | 9% | -31% |
| 38 | -5 | 13 | 34 | 27 | 41 | 221 | 124 | 323 | 41 | 50 | 236 | |
| Interest | 28 | 25 | 22 | 33 | 74 | 57 | 63 | 59 | 32 | 24 | 23 | 23 |
| Depreciation | 44 | 24 | 25 | 31 | 33 | 38 | 67 | 66 | 63 | 33 | 30 | 29 |
| Profit before tax | 59 | -5 | 12 | -12 | -69 | -33 | 134 | 26 | 291 | -14 | -1 | 172 |
| Tax % | -8% | 502% | 53% | -9% | -18% | 0% | -24% | 0% | 0% | 76% | -45% | -8% |
| 64 | -28 | 6 | -11 | -57 | -33 | 167 | 26 | 291 | -24 | -0 | 186 | |
| EPS in Rs | 3.44 | -0.94 | 0.18 | -0.37 | -1.89 | -1.11 | 5.57 | 0.89 | 9.70 | -0.82 | -0.01 | 6.20 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | -18% |
| 5 Years: | -21% |
| 3 Years: | -31% |
| TTM: | 19% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 2% |
| 3 Years: | % |
| TTM: | -196% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | 10% |
| 5 Years: | 36% |
| 3 Years: | 23% |
| 1 Year: | 18% |
| Return on Equity | |
|---|---|
| 10 Years: | -2% |
| 5 Years: | -1% |
| 3 Years: | -1% |
| Last Year: | -2% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Jun 2014 | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 19 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 |
| Reserves | 433 | 1,013 | 1,078 | 1,067 | 1,087 | 1,090 | 1,235 | 1,261 | 1,553 | 1,538 | 1,539 | 1,725 |
| 377 | 449 | 493 | 560 | 415 | 439 | 453 | 299 | 236 | 201 | 201 | 201 | |
| 102 | 135 | 189 | 138 | 133 | 183 | 247 | 244 | 194 | 112 | 139 | 215 | |
| Total Liabilities | 930 | 1,627 | 1,790 | 1,795 | 1,665 | 1,743 | 1,966 | 1,834 | 2,012 | 1,881 | 1,909 | 2,171 |
| 173 | 272 | 406 | 392 | 393 | 571 | 565 | 516 | 332 | 300 | 281 | 251 | |
| CWIP | 0 | 0 | 1 | 1 | 2 | 20 | 13 | 10 | 11 | 11 | 0 | 0 |
| Investments | 238 | 864 | 873 | 944 | 939 | 849 | 781 | 618 | 682 | 1,167 | 1,191 | 1,879 |
| 518 | 490 | 510 | 459 | 332 | 303 | 607 | 690 | 988 | 404 | 438 | 41 | |
| Total Assets | 930 | 1,627 | 1,790 | 1,795 | 1,665 | 1,743 | 1,966 | 1,834 | 2,012 | 1,881 | 1,909 | 2,171 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Jun 2014 | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 90 | 169 | -52 | 47 | 146 | 44 | 31 | 29 | 42 | 2 | 14 | 22 | |
| 6 | -413 | -49 | -4 | 50 | 192 | 42 | 217 | -32 | 31 | -14 | -21 | |
| -97 | 245 | 101 | -44 | -196 | -236 | -74 | -223 | -27 | -38 | -1 | 0 | |
| Net Cash Flow | -1 | 1 | -0 | -0 | 0 | -0 | -1 | 24 | -17 | -6 | -1 | 1 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Jun 2014 | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 186 | 161 | 223 | 130 | 124 | 111 | 125 | 162 | 8 | 10 | 59 | 13 |
| Inventory Days | ||||||||||||
| Days Payable | ||||||||||||
| Cash Conversion Cycle | 186 | 161 | 223 | 130 | 124 | 111 | 125 | 162 | 8 | 10 | 59 | 13 |
| Working Capital Days | 276 | 747 | 886 | 90 | -183 | 158 | 958 | 1,918 | 2,313 | 2,624 | 3,277 | -44 |
| ROCE % | 10% | 3% | 3% | -0% | -0% | 0% | -0% | -1% | 4% | 0% | 1% | -1% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Allotment of ESOP / ESPS
2d - Allotment of 99,50,000 Equity Shares of Prime Focus Limited under PFL ESOP Scheme - 2014
-
Disclosures under Reg. 10(5) in respect of acquisition under Reg. 10(1)(a) of SEBI (SAST) Regulations, 2011
2 Jun - Promoter group to transfer 2.42 crore shares (8.07%) internally at market price post June 6, 2025.
- Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011 2 Jun
-
Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011
2 Jun - Release of encumbrance on 17.18 million shares (5.73%) of Prime Focus by Bresino Projects.
-
Disclosures under Reg. 31(1) and 31(2) of SEBI (SAST) Regulations, 2011.
2 Jun - Release of encumbrance on 42.7 million promoter shares after termination of sale agreements.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from nse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
Concalls
-
Jul 2021TranscriptNotesPPT
-
Nov 2020TranscriptNotesPPT
-
Sep 2020TranscriptNotesPPT
-
Aug 2019TranscriptNotesPPT
-
Jun 2019TranscriptNotesPPT
-
Jun 2019TranscriptNotesPPT
-
Jun 2019TranscriptNotesPPT
-
Feb 2019TranscriptNotesPPT
-
Nov 2018TranscriptNotesPPT
-
Aug 2018TranscriptNotesPPT
-
Jun 2018TranscriptNotesPPT
-
Feb 2018TranscriptNotesPPT
-
Nov 2017Transcript PPT
-
Aug 2017TranscriptNotesPPT
-
Aug 2017Transcript PPT
-
May 2017Transcript PPT
-
Feb 2017Transcript PPT
-
Dec 2016Transcript PPT
-
Aug 2016TranscriptNotesPPT
-
May 2016TranscriptNotesPPT
-
Feb 2016TranscriptNotesPPT
-
Feb 2016TranscriptNotesPPT
Milestones
It is the first company in India to offer a high-end post-production finishing system, film scanning, and recording system. It is also the first in South Asia to offer a 4K DI Facility. [1] It is one of the world’s largest providers of end-to-end post-production services. [2] The co. owns India’s largest integrated studio in Mumbai, controlling the major share of the local studio market. [3]