Prime Focus Ltd

Prime Focus Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Prime Focus Ltd

₹ 102 1.14%
19 Apr - close price
primefocus.com BSE: 532748 NSE : PFOCUS
About

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]

Key Points

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. Its technology division, Prime Focus Technologies, deployed the World’s first Hybrid Cloud platform “CLEARTM” in 2009. It is the first company in the world to convert an entire Hollywood film from 2D to 3D - transforming the stereo conversion services landscape forever. [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]

Website BSE NSE
  • Market Cap ₹ 3,060 Cr.
  • Current Price ₹ 102
  • High / Low ₹ 148 / 76.3
  • Stock P/E
  • Book Value ₹ 52.3
  • Dividend Yield 0.00 %
  • ROCE 0.46 %
  • ROE -1.67 %
  • Face Value ₹ 1.00
Edit ratios

Pros

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -22.4% over past five years.
  • Company has a low return on equity of -1.36% over last 3 years.
  • Earnings include an other income of Rs.47.2 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.

Peer comparison

Sector: Entertainment Industry: Entertainment / Electronic Media Software

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
22.61 28.95 15.91 34.20 34.30 36.44 7.83 16.21 7.24 9.45 7.18 7.54 7.12
12.34 13.55 11.05 14.42 15.37 17.03 15.03 10.75 5.13 7.77 6.03 6.89 6.66
Operating Profit 10.27 15.40 4.86 19.78 18.93 19.41 -7.20 5.46 2.11 1.68 1.15 0.65 0.46
OPM % 45.42% 53.20% 30.55% 57.84% 55.19% 53.27% -91.95% 33.68% 29.14% 17.78% 16.02% 8.62% 6.46%
101.31 10.28 10.29 11.80 14.23 261.97 11.57 11.03 8.04 10.00 11.68 12.73 12.75
Interest 19.29 8.64 8.68 8.34 8.54 7.77 6.89 6.66 4.89 5.51 6.19 6.34 5.04
Depreciation 16.39 15.84 15.51 15.76 16.91 14.45 8.21 8.40 8.12 7.93 7.59 7.42 7.85
Profit before tax 75.90 1.20 -9.04 7.48 7.71 259.16 -10.73 1.43 -2.86 -1.76 -0.95 -0.38 0.32
Tax % 0.00% 0.00% 0.00% 1.47% -1.43% 0.00% 0.00% 0.00% 0.00% -599.43% 81.05% 150.00% -59.38%
75.90 1.20 -9.04 7.36 7.82 259.16 -10.73 1.44 -2.86 -12.30 -0.18 0.19 0.51
EPS in Rs 2.54 0.04 -0.30 0.25 0.26 8.65 -0.36 0.05 -0.10 -0.41 -0.01 0.01 0.02
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Jun 2014 Jun 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
169 181 274 122 118 153 145 161 131 77 121 41 31
111 125 180 74 73 136 133 140 87 48 58 39 27
Operating Profit 58 56 93 48 45 18 11 21 44 28 63 2 4
OPM % 34% 31% 34% 40% 38% 12% 8% 13% 34% 37% 52% 5% 13%
24 -89 38 -5 13 34 27 41 221 124 323 41 47
Interest 18 23 28 25 22 33 74 57 63 59 32 24 23
Depreciation 30 35 44 24 25 31 33 38 67 66 63 33 31
Profit before tax 34 -91 59 -5 12 -12 -69 -33 134 26 291 -14 -3
Tax % 32% 35% -8% -502% 53% 9% 18% -0% -24% 0% 0% -76%
23 -59 64 -28 6 -11 -57 -33 167 26 291 -24 -12
EPS in Rs 1.66 -3.19 3.44 -0.94 0.18 -0.37 -1.89 -1.11 5.57 0.89 9.70 -0.82 -0.39
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: -14%
5 Years: -22%
3 Years: -32%
TTM: -54%
Compounded Profit Growth
10 Years: %
5 Years: 10%
3 Years: 7%
TTM: -105%
Stock Price CAGR
10 Years: 14%
5 Years: 11%
3 Years: 14%
1 Year: 12%
Return on Equity
10 Years: %
5 Years: -2%
3 Years: -1%
Last Year: -2%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Jun 2014 Jun 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 14 19 19 30 30 30 30 30 30 30 30 30 30
Reserves 312 391 433 1,013 1,078 1,067 1,005 1,007 1,235 1,261 1,553 1,538 1,538
370 416 377 449 493 560 415 439 453 299 236 201 201
82 57 102 135 189 138 216 266 247 244 194 112 126
Total Liabilities 778 883 930 1,627 1,790 1,795 1,665 1,743 1,966 1,834 2,012 1,881 1,895
234 227 173 272 406 392 393 571 565 516 332 300 296
CWIP 1 0 0 0 1 1 2 20 13 10 11 11 0
Investments 251 251 238 864 873 944 939 849 781 618 682 1,167 1,182
292 405 518 490 510 459 332 303 607 690 988 404 417
Total Assets 778 883 930 1,627 1,790 1,795 1,665 1,743 1,966 1,834 2,012 1,881 1,895

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Jun 2014 Jun 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
41 63 90 169 -52 47 146 44 31 29 42 2
-50 -89 6 -413 -49 -4 50 192 42 217 -32 31
13 21 -97 245 101 -44 -196 -236 -74 -223 -27 -38
Net Cash Flow 5 -4 -1 1 -0 -0 0 -0 -1 24 -17 -6

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Jun 2014 Jun 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 315 266 186 161 223 130 124 111 125 162 8 10
Inventory Days
Days Payable
Cash Conversion Cycle 315 266 186 161 223 130 124 111 125 162 8 10
Working Capital Days -72 377 276 747 886 90 -183 158 958 1,918 2,313 2,624
ROCE % 8% 5% 10% 3% 3% -0% -0% 0% -0% -1% 4% 0%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
70.02% 70.02% 70.02% 69.96% 69.96% 69.96% 69.96% 69.96% 69.95% 69.95% 69.95% 69.89%
11.19% 11.20% 11.20% 11.21% 11.21% 11.21% 11.21% 11.21% 11.26% 11.22% 11.22% 11.22%
18.79% 18.78% 18.77% 18.83% 18.84% 18.83% 18.84% 18.84% 18.79% 18.83% 18.83% 18.91%
No. of Shareholders 10,60210,42710,53410,31010,53910,60810,38110,09010,75912,32611,88114,211

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls