Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:31 am
Author: Getaka|Social: XLinkedIn

Prime Focus Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹303.72Fairly Valued by 9.88%vs CMP ₹337.00

P/E (99.5) × ROE (16.7%) × BV (₹22.40) × DY (2.00%)

₹167.54Overvalued by 50.28%vs CMP ₹337.00
MoS: -101.1% (Negative)Confidence: 49/100 (Moderate)Models: 1 Fair, 4 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹348.5439%Fair (+3.4%)
Net Asset ValueAssets₹22.3919%Over (-93.4%)
EV/EBITDAEnterprise₹65.4216%Over (-80.6%)
ROCE CapitalReturns₹83.6013%Over (-75.2%)
Revenue MultipleRevenue₹46.3414%Over (-86.2%)
Consensus (5 models)₹167.54100%Overvalued
Key Drivers: Wide model spread (₹22–₹349) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 14.8%

*Investments are subject to market risks

Investment Snapshot

50
Prime Focus Ltd scores 50/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health26/100 · Weak
ROCE 8.0% WeakROE 16.7% GoodD/E 9.89 High debtInterest Coverage 0.0x RiskyProfitable 1/5 years Inconsistent
Smart Money45/100 · Moderate
FII holding down -7.89% (6mo) SellingDII holding up 1.14% MF buyingPromoter holding at 60.8% Stable
Earnings Quality50/100 · Moderate
OPM contracting (23% → 14%) DecliningWorking capital: -191 days (improving) Efficient
Quarterly Momentum80/100 · Strong
Revenue (4Q): +22% YoY AcceleratingOPM: 33.0% (up 4.0% YoY) Margin expansion
Industry Rank60/100 · Moderate
P/E 99.5 vs industry 208.8 Cheaper than peersROCE 8.0% vs industry 15.7% Below peersROE 16.7% vs industry 12.7% Above peers3Y sales CAGR: 2% Slow

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:31 am

Market Cap 26,174 Cr.
Current Price 337
Intrinsic Value₹167.54
High / Low 348/85.0
Stock P/E99.5
Book Value 22.4
Dividend Yield0.00 %
ROCE7.95 %
ROE16.7 %
Face Value 1.00
PEG Ratio6.74

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

View Share Price Target for Prime Focus Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Prime Focus Ltd 26,174 Cr. 337 348/85.099.5 22.40.00 %7.95 %16.7 % 1.00
TV18 Broadcast Ltd 7,761 Cr. 45.3 / 99.90.00 %0.12 %0.45 % 2.00
Zee Entertainment Enterprises Ltd 7,307 Cr. 76.1 152/68.012.8 1213.19 %9.21 %6.71 % 1.00
Saregama India Ltd 6,316 Cr. 328 603/30632.7 86.21.37 %17.2 %12.5 % 1.00
Network 18 Media & Investments Ltd 4,683 Cr. 30.4 65.3/27.4140 32.00.00 %0.61 %3.34 % 5.00
Industry Average2,695.38 Cr98.69208.7637.150.28%15.66%12.68%6.15

All Competitor Stocks of Prime Focus Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 1,1061,4351,2101,0268418738138979099791,0231,0611,207
Expenses 9179991,0571,033815832739686641747779765813
Operating Profit 189437153-7264275211268232244296394
OPM % 17%30%13%-1%3%5%9%24%29%24%24%28%33%
Other Income 709659121058130131-84-231167-31-12
Interest 88132156160117125127128150133114120133
Depreciation 102157125128132113112139128126133139167
Profit before tax 69243-69-284-118-116-13575-94-257164683
Tax % 40%22%5%-10%-33%-31%17%33%6%-2%33%30%16%
Net Profit 42190-72-257-79-80-15850-99-252110469
EPS in Rs 0.555.48-2.27-7.37-1.85-2.01-3.981.11-2.01-7.702.000.050.91

Last Updated: February 4, 2026, 1:16 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 25, 2026, 11:46 am

MetricJun 2014n n 15mJun 2015Mar 2016n n 9mMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 1,0801,6061,3822,1532,2572,5392,9282,5363,3864,6443,9513,5994,270
Expenses 8751,3641,1801,7431,8402,1802,5241,9472,5893,6703,6972,8123,103
Operating Profit 2042412034104163594045907979752537871,167
OPM % 19%15%15%19%18%14%14%23%24%21%6%22%27%
Other Income 23-228-38121341231345-89219216-154-107
Interest 6973262172212237231251373421558538499
Depreciation 133221203255277304381422417527498505566
Profit before tax 25-281-301105-39-58-196-39-82246-587-411-5
Tax % 28%12%5%9%15%-44%-21%46%111%45%-17%12%
Net Profit 18-313-31796-44-33-154-56-174194-488-458-68
EPS in Rs 1.31-9.78-9.482.79-1.78-0.76-4.39-1.45-5.734.92-13.49-12.57-4.74
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-145.83%25.00%-366.67%63.64%-210.71%211.49%-351.55%6.15%
Change in YoY Net Profit Growth (%)0.00%170.83%-391.67%430.30%-274.35%422.21%-563.04%357.69%

Prime Focus Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 8 years from 2017-2018 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:13%
5 Years:4%
3 Years:2%
TTM:7%
Compounded Profit Growth
10 Years:%
5 Years:-4%
3 Years:%
TTM:133%
Stock Price CAGR
10 Years:11%
5 Years:30%
3 Years:24%
1 Year:3%
Return on Equity
10 Years:-16%
5 Years:-18%
3 Years:-34%
Last Year:-16%

Last Updated: September 5, 2025, 12:40 pm

Balance Sheet

Last Updated: December 4, 2025, 1:50 am

MonthJun 2014Jun 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 19303030303030303030303078
Reserves 7191,08237851054649836223784-54867291,661
Borrowings 8231,0371,5711,3391,6372,4193,3713,9044,1024,8924,8594,8795,255
Other Liabilities 4981,2291,3661,4221,2268991,2051,1591,4221,8261,7442,8382,649
Total Liabilities 2,0593,3793,3453,3013,4393,8464,9695,3295,6386,7437,1208,4769,643
Fixed Assets 1,0922,1382,3222,2472,2642,4452,9262,9732,8953,0672,9903,9844,252
CWIP 20445120556347302815226019445
Investments 08689444400131153158577
Other Assets 9471,1118831,0301,1161,3341,9922,3272,7153,3933,7184,1404,769
Total Assets 2,0593,3793,3453,3013,4393,8464,9695,3295,6386,7437,1208,4769,643

Reserves and Borrowings Chart

Cash Flow

MonthJun 2014Jun 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 2621330291201120522328183254-32295
Cash from Investing Activity + -239-446-98-89-374-269-154-104-80-490-317-352
Cash from Financing Activity + 178254123-187147159-201-114-232152335133
Net Cash Flow -35215515-2710166111-129-84-1576
Free Cash Flow -198-90-5767-102-11837123199-103-337-68
CFO/OP 19%100%22%73%52%48%144%61%22%33%3%39%

Free Cash Flow

MonthJun 2014n n 15mJun 2015Mar 2016n n 9mMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow204.00240.00203.00409.00415.00357.00401.00587.00793.00971.00249.00783.00

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

MonthJun 2014Jun 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 1308550465659723249493742
Inventory Days
Days Payable
Cash Conversion Cycle 1308550465659723249493742
Working Capital Days 68-69-314-83-97-78-141-268-1953145-191
ROCE %8%2%2%8%8%7%3%6%11%16%-1%8%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 69.96%69.95%69.95%69.95%69.89%69.88%69.87%69.86%69.86%67.61%60.81%60.76%
FIIs 11.21%11.26%11.22%11.22%11.22%11.22%11.29%11.25%11.24%10.24%4.01%3.35%
DIIs 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%1.08%1.14%
Public 18.84%18.79%18.83%18.83%18.91%18.91%18.82%18.89%18.91%22.15%34.10%34.74%
No. of Shareholders 10,09010,75912,32611,88114,21113,43312,62112,66912,43012,81123,85323,796

Shareholding Pattern Chart

No. of Shareholders

Prime Focus Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 1.001.001.001.001.00
Basic EPS (Rs.) -12.57-16.316.49-5.81-1.87
Diluted EPS (Rs.) -12.57-16.316.38-5.81-1.87
Cash EPS (Rs.) 1.570.3222.088.1112.23
Book Value[Excl.RevalReserv]/Share (Rs.) 25.3125.895.246.4011.58
Book Value[Incl.RevalReserv]/Share (Rs.) 25.3125.895.246.4011.58
Revenue From Operations / Share (Rs.) 120.04131.77155.07113.0584.78
PBDIT / Share (Rs.) 33.7815.6641.8529.6621.96
PBIT / Share (Rs.) 16.92-0.9626.2715.757.86
PBT / Share (Rs.) -13.70-19.5710.22-2.75-1.29
Net Profit / Share (Rs.) -15.29-16.296.49-5.81-1.88
NP After MI And SOA / Share (Rs.) -12.58-13.494.92-5.73-1.45
PBDIT Margin (%) 28.1311.8826.9926.2325.90
PBIT Margin (%) 14.09-0.7216.9413.929.26
PBT Margin (%) -11.41-14.856.59-2.42-1.52
Net Profit Margin (%) -12.73-12.364.18-5.13-2.21
NP After MI And SOA Margin (%) -10.47-10.243.17-5.06-1.71
Return on Networth / Equity (%) -49.69-78.39584.94-150.10-16.28
Return on Capital Employeed (%) 14.43-0.6015.3320.5211.14
Return On Assets (%) -4.42-5.672.17-3.02-0.80
Long Term Debt / Equity (X) 0.906.11137.899.052.61
Total Debt / Equity (X) 5.397.62154.3226.789.89
Asset Turnover Ratio (%) 0.450.560.740.030.02
Current Ratio (X) 0.661.331.410.530.54
Quick Ratio (X) 0.661.331.410.530.54
Interest Coverage Ratio (X) 1.880.842.982.382.62
Interest Coverage Ratio (Post Tax) (X) 0.850.121.601.020.86
Enterprise Value (Cr.) 7879.226992.786297.175627.964056.21
EV / Net Operating Revenue (X) 2.191.771.361.661.60
EV / EBITDA (X) 7.7814.895.026.336.17
MarketCap / Net Operating Revenue (X) 0.750.740.520.800.67
Price / BV (X) 3.585.7196.7623.876.44
Price / Net Operating Revenue (X) 0.750.740.520.800.67
EarningsYield -0.13-0.130.06-0.06-0.02

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

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. 39.76 Cr. and Equity Capital is Rs. 30.00 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Entertainment & MediaPrime Focus House, Opp. Citi Bank, Mumbai Maharashtra 400052Contact not found
Management
NamePosition Held
Mr. Naresh MalhotraChairman & Wholetime Director
Mr. Namit MalhotraNon Executive Director
Mr. Devarajan SamuIndependent Director
Mr. Bharat DigheIndependent Director
Ms. Pooja SoodIndependent Director
Mr. Merzin TavariaIndependent Director

FAQ

What is the intrinsic value of Prime Focus Ltd and is it undervalued?

As of 14 April 2026, Prime Focus Ltd's intrinsic value is ₹167.54, which is 50.28% lower than the current market price of ₹337.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (16.7 %), book value (₹22.4), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Prime Focus Ltd?

Prime Focus Ltd is trading at ₹337.00 as of 14 April 2026, with a FY2026-2027 high of ₹348 and low of ₹85.0. The stock is currently near its 52-week high. Market cap stands at ₹26,174 Cr..

How does Prime Focus Ltd's P/E ratio compare to its industry?

Prime Focus Ltd has a P/E ratio of 99.5, which is below the industry average of 208.76. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Prime Focus Ltd financially healthy?

Key indicators for Prime Focus Ltd: ROCE of 7.95 % is on the lower side compared to the industry average of 15.66%; ROE of 16.7 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Prime Focus Ltd profitable and how is the profit trend?

Prime Focus Ltd reported a net profit of ₹-458 Cr in Mar 2025 on revenue of ₹3,599 Cr. Compared to ₹-174 Cr in Mar 2022, the net profit shows a mixed trend.

Does Prime Focus Ltd pay dividends?

Prime Focus Ltd has a dividend yield of 0.00 % at the current price of ₹337.00. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Prime Focus Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports