Prime Focus Ltd: Share Price Analysis, Intrinsic Value & Fundamentals (2025)

Share Price and Basic Stock Data

Last Updated: March 8, 2025, 11:05 am

Market Cap	3,050 Cr.
Current Price	102
High / Low	165/82.2
Stock P/E
Book Value	13.9
Dividend Yield	0.00 %
ROCE	0.72 %
ROE	152 %
Face Value	1.00
PEG Ratio	0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for Prime Focus Ltd

Competitors of Prime Focus Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Hathway Bhawani Cabletel & Datacom Ltd	13.2 Cr.	16.3	23.7/14.9		1.99	0.00 %	2.26 %	2.26 %	10.0
G V Films Ltd	114 Cr.	0.61	1.04/0.52		0.61	0.00 %	2.27 %	2.08 %	1.00
Encash Entertainment Ltd	11.3 Cr.	29.0	/		21.3	0.00 %	3.81 %	3.93 %	10.0
Diksat Transworld Ltd	260 Cr.	148	149/126	150	13.7	0.00 %	3.36 %	4.21 %	10.0
Cyber Media (India) Ltd	22.7 Cr.	15.0	35.0/13.8	36.1	0.65	0.00 %	45.5 %	%	10.0
Industry Average	2,440.31 Cr	111.22		182.09	49.80	0.26%	37.74%	11.68%	5.94

All Competitor Stocks of Prime Focus Ltd

Quarterly Result

Metric	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Sales	852	1,099	1,028	1,075	1,106	1,435	1,210	1,026	841	873	813	897	909
Expenses	654	779	858	896	917	999	1,057	1,033	815	832	739	686	641
Operating Profit	199	319	170	179	189	437	153	-7	26	42	75	211	268
OPM %	23%	29%	17%	17%	17%	30%	13%	-1%	3%	5%	9%	24%	29%
Other Income	17	-126	4	50	70	96	59	12	105	81	30	131	-84
Interest	99	101	101	100	88	132	156	160	117	125	127	128	150
Depreciation	100	123	101	107	102	157	125	128	132	113	112	139	128
Profit before tax	17	-31	-28	22	69	243	-69	-284	-118	-116	-135	75	-94
Tax %	165%	189%	74%	51%	40%	22%	5%	-10%	-33%	-31%	17%	33%	6%
Net Profit	-11	-90	-49	11	42	190	-72	-257	-79	-80	-158	50	-99
EPS in Rs	-0.40	-3.01	-1.51	0.40	0.55	5.48	-2.27	-7.37	-1.85	-2.01	-3.98	1.11	-2.01

Last Updated: February 28, 2025, 5:41 pm

Below is a detailed analysis of the quarterly data for Prime Focus Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

For Sales, as of Dec 2024, the value is ₹909.00 Cr.. The value appears strong and on an upward trend. It has increased from 897.00 Cr. (Sep 2024) to ₹909.00 Cr., marking an increase of ₹12.00 Cr..
For Expenses, as of Dec 2024, the value is ₹641.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 686.00 Cr. (Sep 2024) to ₹641.00 Cr., marking a decrease of 45.00 Cr..
For Operating Profit, as of Dec 2024, the value is ₹268.00 Cr.. The value appears strong and on an upward trend. It has increased from 211.00 Cr. (Sep 2024) to ₹268.00 Cr., marking an increase of ₹57.00 Cr..
For OPM %, as of Dec 2024, the value is 29.00%. The value appears strong and on an upward trend. It has increased from 24.00% (Sep 2024) to 29.00%, marking an increase of 5.00%.
For Other Income, as of Dec 2024, the value is ₹-84.00 Cr.. The value appears to be declining and may need further review. It has decreased from 131.00 Cr. (Sep 2024) to ₹-84.00 Cr., marking a decrease of 215.00 Cr..
For Interest, as of Dec 2024, the value is ₹150.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 128.00 Cr. (Sep 2024) to ₹150.00 Cr., marking an increase of ₹22.00 Cr..
For Depreciation, as of Dec 2024, the value is ₹128.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 139.00 Cr. (Sep 2024) to ₹128.00 Cr., marking a decrease of 11.00 Cr..
For Profit before tax, as of Dec 2024, the value is ₹-94.00 Cr.. The value appears to be declining and may need further review. It has decreased from 75.00 Cr. (Sep 2024) to ₹-94.00 Cr., marking a decrease of 169.00 Cr..
For Tax %, as of Dec 2024, the value is 6.00%. The value appears to be improving (decreasing) as expected. It has decreased from 33.00% (Sep 2024) to 6.00%, marking a decrease of 27.00%.
For Net Profit, as of Dec 2024, the value is ₹-99.00 Cr.. The value appears to be declining and may need further review. It has decreased from 50.00 Cr. (Sep 2024) to ₹-99.00 Cr., marking a decrease of 149.00 Cr..
For EPS in Rs, as of Dec 2024, the value is -2.01. The value appears to be declining and may need further review. It has decreased from ₹1.11 (Sep 2024) to -2.01, marking a decrease of ₹3.12.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 6, 2025, 3:08 pm

Metric	Mar 2013	Jun 2014n n 15m	Jun 2015	Mar 2016n n 9m	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	760	1,080	1,606	1,382	2,153	2,257	2,539	2,928	2,536	3,386	4,644	3,951	3,493
Expenses	584	875	1,364	1,180	1,743	1,840	2,180	2,524	1,947	2,589	3,670	3,697	2,898
Operating Profit	176	204	241	203	410	416	359	404	590	797	975	253	595
OPM %	23%	19%	15%	15%	19%	18%	14%	14%	23%	24%	21%	6%	17%
Other Income	-91	23	-228	-38	121	34	123	13	45	-89	219	216	158
Interest	42	69	73	262	172	212	237	231	251	373	421	558	530
Depreciation	100	133	221	203	255	277	304	381	422	417	527	498	493
Profit before tax	-57	25	-281	-301	105	-39	-58	-196	-39	-82	246	-587	-269
Tax %	-70%	28%	12%	5%	9%	15%	-44%	-21%	46%	111%	45%	-17%
Net Profit	-17	18	-313	-317	96	-44	-33	-154	-56	-174	194	-488	-287
EPS in Rs	-1.10	1.31	-9.78	-9.48	2.79	-1.78	-0.76	-4.39	-1.45	-5.73	4.92	-13.49	-6.89
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	-145.83%	25.00%	-366.67%	63.64%	-210.71%	211.49%	-351.55%
Change in YoY Net Profit Growth (%)	0.00%	170.83%	-391.67%	430.30%	-274.35%	422.21%	-563.04%

Prime Focus Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 7 years from 2017-2018 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	%
5 Years:	9%
3 Years:	16%
TTM:	-23%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	-15%

Stock Price CAGR
10 Years:	10%
5 Years:	24%
3 Years:	6%
1 Year:	-3%

Return on Equity
10 Years:	-14%
5 Years:	-20%
3 Years:	-26%
Last Year:	-152%

Last Updated: Unknown

Balance Sheet

Last Updated: December 14, 2024, 2:56 pm

Month	Mar 2013	Jun 2014	Jun 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	19	19	30	30	30	30	30	30	30	30	30	30	30
Reserves	536	719	1,082	378	510	546	498	362	237	84	-5	486	387
Borrowings	707	823	1,037	1,571	1,339	1,637	2,419	3,371	3,904	4,102	4,892	4,859	4,854
Other Liabilities	243	498	1,229	1,366	1,422	1,226	899	1,205	1,159	1,422	1,826	1,744	2,656
Total Liabilities	1,504	2,059	3,379	3,345	3,301	3,439	3,846	4,969	5,329	5,638	6,743	7,120	7,927
Fixed Assets	862	1,092	2,138	2,322	2,247	2,264	2,445	2,926	2,973	2,895	3,067	2,990	3,201
CWIP	27	20	44	51	20	55	63	47	30	28	152	260	93
Investments	0	0	86	89	4	4	4	4	0	0	131	153	141
Other Assets	615	947	1,111	883	1,030	1,116	1,334	1,992	2,327	2,715	3,393	3,718	4,492
Total Assets	1,504	2,059	3,379	3,345	3,301	3,439	3,846	4,969	5,329	5,638	6,743	7,120	7,927

Below is a detailed analysis of the balance sheet data for Prime Focus Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

For Equity Capital, as of Sep 2024, the value is ₹30.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded ₹30.00 Cr..
For Reserves, as of Sep 2024, the value is ₹387.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹486.00 Cr. (Mar 2024) to ₹387.00 Cr., marking a decrease of 99.00 Cr..
For Borrowings, as of Sep 2024, the value is ₹4,854.00 Cr.. The value appears to be improving (decreasing). However, Borrowings exceed Reserves, which may signal higher financial risk. It has decreased from ₹4,859.00 Cr. (Mar 2024) to ₹4,854.00 Cr., marking a decrease of 5.00 Cr..
For Other Liabilities, as of Sep 2024, the value is ₹2,656.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from ₹1,744.00 Cr. (Mar 2024) to ₹2,656.00 Cr., marking an increase of 912.00 Cr..
For Total Liabilities, as of Sep 2024, the value is ₹7,927.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from ₹7,120.00 Cr. (Mar 2024) to ₹7,927.00 Cr., marking an increase of 807.00 Cr..
For Fixed Assets, as of Sep 2024, the value is ₹3,201.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹2,990.00 Cr. (Mar 2024) to ₹3,201.00 Cr., marking an increase of 211.00 Cr..
For CWIP, as of Sep 2024, the value is ₹93.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹260.00 Cr. (Mar 2024) to ₹93.00 Cr., marking a decrease of 167.00 Cr..
For Investments, as of Sep 2024, the value is ₹141.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹153.00 Cr. (Mar 2024) to ₹141.00 Cr., marking a decrease of 12.00 Cr..
For Other Assets, as of Sep 2024, the value is ₹4,492.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹3,718.00 Cr. (Mar 2024) to ₹4,492.00 Cr., marking an increase of 774.00 Cr..
For Total Assets, as of Sep 2024, the value is ₹7,927.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹7,120.00 Cr. (Mar 2024) to ₹7,927.00 Cr., marking an increase of 807.00 Cr..

However, the Borrowings (4,854.00 Cr.) are higher than the Reserves (₹387.00 Cr.), which may signal higher financial risk.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2013	Jun 2014	Jun 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	-20	26	213	30	291	201	120	522	328	183	254	-33
Cash from Investing Activity +	-132	-239	-446	-98	-89	-374	-269	-154	-104	-80	-490	-317
Cash from Financing Activity +	169	178	254	123	-187	147	159	-201	-114	-232	152	335
Net Cash Flow	18	-35	21	55	15	-27	10	166	111	-129	-84	-15

Free Cash Flow

Month	Jun 2014n n 15m	Jun 2015	Mar 2013	Mar 2016n n 9m	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	204.00	240.00	-531.00	203.00	409.00	415.00	357.00	401.00	587.00	793.00	971.00	249.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2013	Jun 2014	Jun 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	122	130	85	50	46	56	59	72	32	49	49	37
Inventory Days
Days Payable
Cash Conversion Cycle	122	130	85	50	46	56	59	72	32	49	49	37
Working Capital Days	89	128	-14	-120	-57	-40	47	29	70	49	78	138
ROCE %	8%	8%	2%	2%	8%	8%	7%	3%	6%	11%	16%	-1%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Promoters	70.02%	70.02%	69.96%	69.96%	69.96%	69.96%	69.96%	69.95%	69.95%	69.95%	69.89%	69.88%
FIIs	11.20%	11.20%	11.21%	11.21%	11.21%	11.21%	11.21%	11.26%	11.22%	11.22%	11.22%	11.22%
Public	18.78%	18.77%	18.83%	18.84%	18.83%	18.84%	18.84%	18.79%	18.83%	18.83%	18.91%	18.91%
No. of Shareholders	10,427	10,534	10,310	10,539	10,608	10,381	10,090	10,759	12,326	11,881	14,211	13,433

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	1.00	1.00	1.00	1.00	1.00
Basic EPS (Rs.)	-16.31	6.49	-5.81	-1.87	-5.14
Diluted EPS (Rs.)	-16.31	6.38	-5.81	-1.87	-5.14
Cash EPS (Rs.)	0.32	22.08	8.11	12.23	7.60
Book Value[Excl.RevalReserv]/Share (Rs.)	25.89	5.24	6.40	11.58	15.93
Book Value[Incl.RevalReserv]/Share (Rs.)	25.89	5.24	6.40	11.58	15.93
Revenue From Operations / Share (Rs.)	131.77	155.07	113.05	84.78	97.90
PBDIT / Share (Rs.)	15.66	41.85	29.66	21.96	16.19
PBIT / Share (Rs.)	-0.96	26.27	15.75	7.86	3.44
PBT / Share (Rs.)	-19.57	10.22	-2.75	-1.29	-6.55
Net Profit / Share (Rs.)	-16.29	6.49	-5.81	-1.88	-5.14
NP After MI And SOA / Share (Rs.)	-13.49	4.92	-5.73	-1.45	-4.39
PBDIT Margin (%)	11.88	26.99	26.23	25.90	16.53
PBIT Margin (%)	-0.72	16.94	13.92	9.26	3.51
PBT Margin (%)	-14.85	6.59	-2.42	-1.52	-6.68
Net Profit Margin (%)	-12.36	4.18	-5.13	-2.21	-5.25
NP After MI And SOA Margin (%)	-10.24	3.17	-5.06	-1.71	-4.48
Return on Networth / Equity (%)	-78.39	584.94	-150.10	-16.28	-33.51
Return on Capital Employeed (%)	-0.60	15.33	20.52	11.14	4.10
Return On Assets (%)	-5.67	2.17	-3.02	-0.80	-2.62
Long Term Debt / Equity (X)	6.11	137.89	9.05	2.61	2.74
Total Debt / Equity (X)	7.62	154.32	26.78	9.89	5.75
Asset Turnover Ratio (%)	0.56	0.74	0.03	0.02	0.04
Current Ratio (X)	1.33	1.41	0.53	0.54	0.65
Quick Ratio (X)	1.33	1.41	0.53	0.54	0.65
Interest Coverage Ratio (X)	0.84	2.98	2.38	2.62	2.09
Interest Coverage Ratio (Post Tax) (X)	0.12	1.60	1.02	0.86	0.62
Enterprise Value (Cr.)	6992.78	6297.17	5627.96	4056.21	2841.50
EV / Net Operating Revenue (X)	1.77	1.36	1.66	1.60	0.97
EV / EBITDA (X)	14.89	5.02	6.33	6.17	5.87
MarketCap / Net Operating Revenue (X)	0.74	0.52	0.80	0.67	0.25
Price / BV (X)	5.71	96.76	23.87	6.44	1.94
Price / Net Operating Revenue (X)	0.74	0.52	0.80	0.67	0.25
EarningsYield	-0.13	0.06	-0.06	-0.02	-0.17

After reviewing the key financial ratios for Prime Focus Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 24, the value is 1.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 1.00.
For Basic EPS (Rs.), as of Mar 24, the value is -16.31. This value is below the healthy minimum of 5. It has decreased from 6.49 (Mar 23) to -16.31, marking a decrease of 22.80.
For Diluted EPS (Rs.), as of Mar 24, the value is -16.31. This value is below the healthy minimum of 5. It has decreased from 6.38 (Mar 23) to -16.31, marking a decrease of 22.69.
For Cash EPS (Rs.), as of Mar 24, the value is 0.32. This value is below the healthy minimum of 3. It has decreased from 22.08 (Mar 23) to 0.32, marking a decrease of 21.76.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 25.89. It has increased from 5.24 (Mar 23) to 25.89, marking an increase of 20.65.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 25.89. It has increased from 5.24 (Mar 23) to 25.89, marking an increase of 20.65.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 131.77. It has decreased from 155.07 (Mar 23) to 131.77, marking a decrease of 23.30.
For PBDIT / Share (Rs.), as of Mar 24, the value is 15.66. This value is within the healthy range. It has decreased from 41.85 (Mar 23) to 15.66, marking a decrease of 26.19.
For PBIT / Share (Rs.), as of Mar 24, the value is -0.96. This value is below the healthy minimum of 0. It has decreased from 26.27 (Mar 23) to -0.96, marking a decrease of 27.23.
For PBT / Share (Rs.), as of Mar 24, the value is -19.57. This value is below the healthy minimum of 0. It has decreased from 10.22 (Mar 23) to -19.57, marking a decrease of 29.79.
For Net Profit / Share (Rs.), as of Mar 24, the value is -16.29. This value is below the healthy minimum of 2. It has decreased from 6.49 (Mar 23) to -16.29, marking a decrease of 22.78.
For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is -13.49. This value is below the healthy minimum of 2. It has decreased from 4.92 (Mar 23) to -13.49, marking a decrease of 18.41.
For PBDIT Margin (%), as of Mar 24, the value is 11.88. This value is within the healthy range. It has decreased from 26.99 (Mar 23) to 11.88, marking a decrease of 15.11.
For PBIT Margin (%), as of Mar 24, the value is -0.72. This value is below the healthy minimum of 10. It has decreased from 16.94 (Mar 23) to -0.72, marking a decrease of 17.66.
For PBT Margin (%), as of Mar 24, the value is -14.85. This value is below the healthy minimum of 10. It has decreased from 6.59 (Mar 23) to -14.85, marking a decrease of 21.44.
For Net Profit Margin (%), as of Mar 24, the value is -12.36. This value is below the healthy minimum of 5. It has decreased from 4.18 (Mar 23) to -12.36, marking a decrease of 16.54.
For NP After MI And SOA Margin (%), as of Mar 24, the value is -10.24. This value is below the healthy minimum of 8. It has decreased from 3.17 (Mar 23) to -10.24, marking a decrease of 13.41.
For Return on Networth / Equity (%), as of Mar 24, the value is -78.39. This value is below the healthy minimum of 15. It has decreased from 584.94 (Mar 23) to -78.39, marking a decrease of 663.33.
For Return on Capital Employeed (%), as of Mar 24, the value is -0.60. This value is below the healthy minimum of 10. It has decreased from 15.33 (Mar 23) to -0.60, marking a decrease of 15.93.
For Return On Assets (%), as of Mar 24, the value is -5.67. This value is below the healthy minimum of 5. It has decreased from 2.17 (Mar 23) to -5.67, marking a decrease of 7.84.
For Long Term Debt / Equity (X), as of Mar 24, the value is 6.11. This value exceeds the healthy maximum of 1. It has decreased from 137.89 (Mar 23) to 6.11, marking a decrease of 131.78.
For Total Debt / Equity (X), as of Mar 24, the value is 7.62. This value exceeds the healthy maximum of 1. It has decreased from 154.32 (Mar 23) to 7.62, marking a decrease of 146.70.
For Asset Turnover Ratio (%), as of Mar 24, the value is 0.56. It has decreased from 0.74 (Mar 23) to 0.56, marking a decrease of 0.18.
For Current Ratio (X), as of Mar 24, the value is 1.33. This value is below the healthy minimum of 1.5. It has decreased from 1.41 (Mar 23) to 1.33, marking a decrease of 0.08.
For Quick Ratio (X), as of Mar 24, the value is 1.33. This value is within the healthy range. It has decreased from 1.41 (Mar 23) to 1.33, marking a decrease of 0.08.
For Interest Coverage Ratio (X), as of Mar 24, the value is 0.84. This value is below the healthy minimum of 3. It has decreased from 2.98 (Mar 23) to 0.84, marking a decrease of 2.14.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 0.12. This value is below the healthy minimum of 3. It has decreased from 1.60 (Mar 23) to 0.12, marking a decrease of 1.48.
For Enterprise Value (Cr.), as of Mar 24, the value is 6,992.78. It has increased from 6,297.17 (Mar 23) to 6,992.78, marking an increase of 695.61.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 1.77. This value is within the healthy range. It has increased from 1.36 (Mar 23) to 1.77, marking an increase of 0.41.
For EV / EBITDA (X), as of Mar 24, the value is 14.89. This value is within the healthy range. It has increased from 5.02 (Mar 23) to 14.89, marking an increase of 9.87.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 0.74. This value is below the healthy minimum of 1. It has increased from 0.52 (Mar 23) to 0.74, marking an increase of 0.22.
For Price / BV (X), as of Mar 24, the value is 5.71. This value exceeds the healthy maximum of 3. It has decreased from 96.76 (Mar 23) to 5.71, marking a decrease of 91.05.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 0.74. This value is below the healthy minimum of 1. It has increased from 0.52 (Mar 23) to 0.74, marking an increase of 0.22.
For EarningsYield, as of Mar 24, the value is -0.13. This value is below the healthy minimum of 5. It has decreased from 0.06 (Mar 23) to -0.13, marking a decrease of 0.19.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Prime Focus Ltd as of March 12, 2025 is: ₹258.61

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of March 12, 2025, Prime Focus Ltd is Undervalued by 153.54% compared to the current share price 102.00

Default values used*: Default value of 15 for Stock P/E is used

Intrinsic Value of Prime Focus Ltd as of March 12, 2025 is: 178.18

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of March 12, 2025, Prime Focus Ltd is Undervalued by 74.69% compared to the current share price 102.00

Default values used*: Default value of 15 for Stock P/E is used

Last 5 Year EPS CAGR: -31.10%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
	The stock has a low average ROCE of 6.50%, which may not be favorable. The stock has a high average Working Capital Days of 33.08, which may not be favorable. The stock has a high average Cash Conversion Cycle of 65.58, which may not be favorable. The company has higher borrowings (2,731.92) compared to reserves (447.69), which may suggest financial risk. The company has not shown consistent growth in sales (60.46) and profit (-117.92).

Strength

Weakness

The stock has a low average ROCE of 6.50%, which may not be favorable.
The stock has a high average Working Capital Days of 33.08, which may not be favorable.
The stock has a high average Cash Conversion Cycle of 65.58, which may not be favorable.
The company has higher borrowings (2,731.92) compared to reserves (447.69), which may suggest financial risk.
The company has not shown consistent growth in sales (60.46) and profit (-117.92).

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Prime Focus Ltd:
1. Net Profit Margin: -12.36%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: -0.6% (Industry Average ROCE: 37.74%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: -78.39% (Industry Average ROE: 11.68%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 0.12
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 1.33
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 0 (Industry average Stock P/E: 182.09)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 7.62
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

Prime Focus Ltd. is a Public Limited Listed company incorporated on 24/06/1997 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L92100MH1997PLC108981 and registration number is 108981. Currently Company is involved in the business activities of Real estate activities with own or leased property. Company's Total Operating Revenue is Rs. 33.45 Cr. and Equity Capital is Rs. 29.98 Cr. for the Year ended 31/03/2024.

INDUSTRY	ADDRESS	CONTACT
Entertainment & Media	Prime Focus House, Opp. Citi Bank, Mumbai Maharashtra 400052	ir.india@primefocus.com http://www.primefocus.com

Management
Name	Position Held
Mr. Naresh Malhotra	Chairman & Wholetime Director
Mr. Namit Malhotra	Non Executive Director
Mr. Vibhav Niren Parikh	Non Executive Director
Mr. Kodi Raghavan Srinivasan	Independent Director
Mr. Samu Devarajan	Independent Director
Dr.(Mrs.) Hemalatha Thiagarajan	Independent Director

FAQ

What is the latest intrinsic value of Prime Focus Ltd?

The latest intrinsic value of Prime Focus Ltd as on 12 March 2025 is ₹258.61, which is 153.54% higher than the current market price of 102.00, indicating the stock is undervalued by 153.54%. The intrinsic value of Prime Focus Ltd is calculated using PE ratio method. The stock has a market capitalization of ₹3,050 Cr. and recorded a high/low of ₹165/82.2 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹387 Cr and total liabilities of ₹7,927 Cr.

What is the Market Cap of Prime Focus Ltd?

The Market Cap of Prime Focus Ltd is 3,050 Cr..

What is the current Stock Price of Prime Focus Ltd as on 12 March 2025?

The current stock price of Prime Focus Ltd as on 12 March 2025 is ₹102.

What is the High / Low of Prime Focus Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Prime Focus Ltd stocks is ₹165/82.2.

What is the Stock P/E of Prime Focus Ltd?

The Stock P/E of Prime Focus Ltd is .

What is the Book Value of Prime Focus Ltd?

The Book Value of Prime Focus Ltd is 13.9.

What is the Dividend Yield of Prime Focus Ltd?

The Dividend Yield of Prime Focus Ltd is 0.00 %.

What is the ROCE of Prime Focus Ltd?

The ROCE of Prime Focus Ltd is 0.72 %.

What is the ROE of Prime Focus Ltd?

The ROE of Prime Focus Ltd is 152 %.

What is the Face Value of Prime Focus Ltd?

The Face Value of Prime Focus Ltd is 1.00.