Prime Focus Ltd - Stock Valuation and Financial Performance

BSE: 532748 | NSE: PFOCUS | Film Production, Distribution & Entertainment | Small Cap

Prime Focus Share Price

98.65 -3.10 -3.05%
as on 19-Mar'24 15:49

DeciZen - make an informed investing decision on Prime Focus

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Prime Focus stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
3,051 Cr.
52-wk low:
71
52-wk high:
147.9

Is Prime Focus Ltd an attractive stock to invest in?

1. Is Prime Focus Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Prime Focus Ltd is a average quality company.

2. Is Prime Focus Ltd undervalued or overvalued?

The key valuation ratios of Prime Focus Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Prime Focus Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Prime Focus Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Prime Focus:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Prime Focus Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Jun'14Jun'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % -8.4%-1.1%1.3%0.1%-0.7%-0.4%4.6%0.1%8.1%-0.5%-
Value Creation
Index
-1.6-1.1-0.9-1.0-1.1-1.0-0.7-1.0-0.4-1.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 22012415915514516213276.712140.731
Sales YoY Gr.--43.9%28.4%-2.7%-6%11.5%-18.6%-41.9%57.7%-66.3%-
Adj EPS -3.9-10.2-0.7-2.1-1.61-1.33.8-0.9-0.4
YoY Gr.-NANA-500%NANANA-235.1%NA-122.7%-
BVPS (₹) 19.534.949.435.832.932.339.940.750.549.752.3
Adj Net
Profit
-71.5-29.45.3-21.6-62.4-46.729.1-39.1113-25.7-12
Cash Flow from Ops. 71.9169-69.947.214644.53129.3421.9-
Debt/CF from Ops. 4.22.7-9.411.92.99.312.78.55.5104.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -17.1%-22.5%-32.4%-66.3%
Adj EPS NANA-196.1%-122.7%
BVPS11%8.6%7.6%-1.6%
Share Price 13.6% 8.1% 19.2% 25.4%

Key Financial Parameters

Performance Ratio Colour Code Guide

Jun'14Jun'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-20.8-3.90.4-2-5.6-4.22.4-3.17.9-1.6-0.8
Op. Profit
Mgn %
28.434.438.117.48.412.918.639.349.95.312.7
Net Profit
Mgn %
-32.5-23.83.3-14-42.9-28.822-5193.8-63.1-37.4
Debt to
Equity
0.80.40.50.50.40.40.30.20.20.1-
Working Cap
Days
4911,2181,3831,0388866491,2193,0282,4856,1992,761
Cash Conv.
Cycle
1241789878665265101-1-352,330

Recent Performance Summary

No data to display

Return on Equity is Poor

Sales growth has been subdued in last 3 years -32.40%

Sales growth is not so good in last 4 quarters at -32.90%

Latest Financials - Prime Focus Ltd.

Standalone Consolidated
TTM EPS (₹) -0.4 -6
TTM Sales (₹ Cr.) 31.3 4,493
BVPS (₹.) 52.3 13.8
Reserves (₹ Cr.) 1,538 385
P/BV 1.95 7.35
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 71.00 / 147.90
All Time Low / High (₹) 5.18 / 147.90
Market Cap (₹ Cr.) 3,051
Equity (₹ Cr.) 30
Face Value (₹) 1
Industry PE 41.7

Management X-Ray of Prime Focus:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *100.00100.00100.00100.00100.00100.00100.00100.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Prime Focus

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSJun'14Jun'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales2751241191551451621327712141
Operating Expenses 1978174137134141111496139
Manufacturing Costs84303438394040182312
Material Costs0000000000
Employee Cost 69232157575925131714
Other Costs 44281942374246182113
Operating Profit 7842451811212128602
Operating Profit Margin (%) 28.3%34.4%38.1%11.4%7.8%12.8%15.7%36.6%49.8%5.0%
Other Income 521713152741441247541
Interest 28252233745763593224
Depreciation 44242531333867666333
Exceptional Items 2-160180020002500
Profit Before Tax 59-512-12-69-3313427291-14
Tax -4236-1-130-330011
Profit After Tax 64-286-11-57-3316727291-24
PAT Margin (%) 23.2%-22.7%4.6%-7.1%-38.9%-20.5%126.4%34.6%240.4%-60.1%
Adjusted EPS (₹)3.4-0.90.2-0.4-1.9-1.15.60.99.7-0.8
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSJun'14Jun'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 4511,0431,1081,0719859661,1931,2191,5111,487
Share Capital 19303030303030303030
Reserves 4331,0131,0781,0419559361,1631,1891,4821,457
Minority Interest0000000000
Debt348435478310212387355221231200
Long Term Debt263364408267190355323221231200
Short Term Debt86717043223232000
Trade Payables281923272025232489
Others Liabilities -1071152343423337395370262185
Total Liabilities 8171,5681,7611,7511,6401,7141,9661,8342,0121,881

Fixed Assets

Gross Block352475634644677893852865464465
Accumulated Depreciation179203227252284322287349132165
Net Fixed Assets173272406392393571565516332300
CWIP 001122013101111
Investments 2388648739449398497816186821,167
Inventories0000000000
Trade Receivables1395472554949453431
Cash Equivalents 765114102471
Others Assets260372404348253225562632978401
Total Assets 8171,5681,7611,7511,6401,7141,9661,8342,0121,881

Cash Flow

(All Figures are in Crores.)
PARTICULARSJun'14Jun'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 90169-5247146443129422
PBT 59-512-12-69-3313427291-14
Adjustment 4554336811588-855-22426
Changes in Working Capital -8128-892111-0-9-10-59-2
Tax Paid -6-8-8-10-10-10-10734-8
Cash Flow From Investing Activity 6-413-49-45019242217-3231
Capex -21-15-24-21-41-34-16-4-18-1
Net Investments 000-673000-129
Others 27-398-25248422258221-14161
Cash Flow From Financing Activity -97245101-44-196-236-74-223-27-38
Net Proceeds from Shares 023900000020
Net Proceeds from Borrowing -425412518-134-103-21-1500-31
Interest Paid -28-34-23-34-124-138-41-21-13-3
Dividend Paid 0000000000
Others -26-14-1-27635-12-52-16-4
Net Cash Flow -110000-124-17-6
PARTICULARSJun'14Jun'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)14.83-3.760.51-1.01-5.51-3.4115.442.221.3-1.63
ROCE (%)10.571.722.21.270.291.5812.375.3619.260.56
Asset Turnover Ratio0.330.10.070.090.090.10.070.040.060.02
PAT to CFO Conversion(x)1.41N/A-8.67N/AN/AN/A0.191.070.14N/A
Working Capital Days
Receivable Days1802851931501311111301885517
Inventory Days0000000000
Payable Days0000000000

Prime Focus Ltd Stock News

Prime Focus Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Prime Focus on 19-Mar-2024 15:49 is ₹98.65.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 19-Mar-2024 15:49 the market cap of Prime Focus stood at ₹3,051.
The latest P/E ratio of Prime Focus as of 19-Mar-2024 15:49 is 0.00.
The latest P/B ratio of Prime Focus as of 19-Mar-2024 15:49 is 1.95.
The 52-week high of Prime Focus is ₹147.9 and the 52-week low is ₹71.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Prime Focus is ₹31.29 ( Cr.) .

About Prime Focus Ltd

Prime Focus Limited (PFL), the world’s largest independent integrated media services powerhouse, employs thousands of professionals in many cities across vatious continents and Time zones.

In 2014, the company merged with Academy Award winning company DNEG, one of the world’s foremost providers of visual effects (VFX); and Reliance Media Works merged their global film and media services business with Prime Focus Limited. DNEG has won six Academy Awards for its VFX work in recent years - for TENET (2020), First Man (2019), Blade Runner 2049 (2017) Ex Machina (2015), Interstellar (2014) and Inception (2010).

The company is is behind groundbreaking technologies such as View-DTM (stereoscopic 2D to 3D conversion), CLEAR (Hybrid Cloud technology enabled Media ERP Suite) and Primetime Emmy award-winning DAX Digital Dailies. Leveraging our Global Digital Pipeline and pioneering WorldSourcing delivery model, we partner with content creators at every stage of the process, ensuring creative enablement, workflow efficiencies and cost optimization.

Listed on the BSE and NSE of India and recognized on the ‘Fortune India 500’ list, the company has operations in Abu Dhabi, Bangalore, Cape Town, Chandigarh, Delhi, Hyderabad, Johannesburg, Kolkata, London, Los Angeles, Mumbai, Chennai, Montreal, New York, Toronto and Vancouver.

Business area of the company

The Company is engaged in the business of post-production activities including digital intermediate, and other technical and creative services to the Media and Entertainment industry.

A History of Firsts

  • 1997: Offers India's ?rst high-end ?nishing system.
  • 2001: Establishes India’s ?rst scanning and recording system.
  • 2003: Offers India's ?rst Digital Intermediate (DI) pipeline for frame by frame feature film color grading/restoration.
  • 2003: Offers India’s first Spirit Telecine.
  • 2004:  First visual effects company in India to operate a MILO motion-control rig.
  • 2006: First visual entertainment services company in India to go public.
  • 2007: First visual entertainment services company in India to set up full-?edged facilities in UK and US.
  • 2008: Launches CLEAR, the world's ?rst hybrid cloud-enabled Media ERP Suite on the Cloud.
  • 2009: Launches View-D, the fastest and most economical process for stereoscopic 3D conversion.
  • 2010: First company to convert an entire ?lm (Clash of the Titans) from 2D to 3D.
  • 2014: First M&E industry focused cloud technology solutions provider to achieve ISO 27001 certification.
  • 2014: Becomes world’s largest independent and integrated media services powerhouse.

Business area of the company

The company provides end-to-end creative services (stereo 3D conversion and animation), technology products & services (Media ERP Suite and Cloud-enabled media services), production services (equipment rental) and post-production services (Digital Intermediate and picture post) to the Media and Entertainment industry.

Awards

Financial Year 2019-20

  • PFT’s National Geographic India’s Mega Icons - APJ Abdul Kalam won the Best Original TV Film at the Indian Television  Academy Awards 2019
  • DNEG has been named ‘Media Company of the Year’ at the Evening Standard Business Awards 2019
  • The Film Equipment Division (EQR) won the best National Equipment Rental Company at the 4th Annual Digital Studio Awards 2019
  • PFT won TVBEurope’s ‘Best of Show’ Award at IBC 2019
  • DNEG won the Emmy Award for ‘Outstanding Special Visual Effects in a Supporting Role’ for the work on the critically acclaimed series ‘Chernobyl’ for HBO
  • Mr.Gowrishankar was awarded in the Hall of Fame at the 4th Annual Digital Studio Awards 2019
  • PFT’s digital film for Brooke Bond Red Label was awarded a Creative Abby at Goafest 2019
  • ‘Best VFX Project’ title at the Broadcast Tech Innovation Awards in London for ‘Chernobyl’
  • KamalkarRao won the Editor’s Choice Award at the 4th Annual Digital Studio Awards 2019
  • PFT’s CLEAR Vision Cloud won the 2019 NAB Show Product of the Year Award under the AI/Machine Learning category and TV Technology’s Best of Show Award
  • DNEG won a VES award for 'Chernobyl' in the ‘Outstanding Supporting Visual Effects in a Photoreal
  • CLEAR Media ERP was one of the 6 products to be featured in ‘What Caught My Eye’, an initiative where guest experts reveal their favorite products from the show floor that are changing the face of broadcast and on-demand publishing at IBC 2019
  • DNEG STEREO won the Lumiere Award for ‘Best 3D Scene or Sequence in a Feature Film’ for its work on 'Aladdin'
  • PFT featured in Nimdzi Insights' Top 100 LSPs 2019 Report
  • Mega Icons (Series) by National Geographic India, produced by PFT, won accolades at the Asian Television Awards 2019 and Asian Academy Creative Awards 2019
  • PFT won the award for “Best Brand Film GOLD - Food & Beverages” at Indiantelevision.com’sBrandVid Awards 2019
  • PFT won two prestigious awards at the Dada SahebPhalke Film Festival 2019 - Best Cinematography for the Mega Icons episode on His Holiness
  • PFT was awarded the prestigious Trusted Partner Network (TPN) certification for one of its global operations hubs, True North, located in Mumbai (India) - TPN is a new, global, industry-wide film and television content protection initiative

Financial Year 2020-21

  • DNEG won its 6th Oscar and 6th BAFTA for TENET
  • DNEG won the Emmy Award for ‘Outstanding Special Visual Effects in a Supporting Role’ for ‘Chernobyl’
  • Subhadeep Mitraa won the award for the ‘Engineer of the Decade’ at the MirchiMusic Awards - Bangla2020
  • PFT got listed in the top 50 in Nimdzi Insights’ Top 100 LSPs 2021 Report
  • PFT’s AI platform, CLEAR Vision Cloud won AWS ISV Innovation Cup

Milestones

2009-2014

  • Prime Focus launches View-D and CLEAR
  • PFT deploys the World’s first Hybrid Cloud Platform
  • PFW becomes first company to convert entire Hollywood film into 3D
  • PFT’s CLEAR Media ERP recognized as best of IBC
  • PFT digitizes Star TV’s content operations through CLEAR
  • PFW delivers 3D Conversion of Star Wars: Episode I for Lucas film
  • Prime Focus Animation launched
  • Prime Focus raises investment from Standard Chartered Public Equity
  • Prime Focus raises $38 MN investment from Macquarie Capital & $10 MN from AID Partners Public Equity
  • PFW wins Advanced Imaging Society 3D Award for ‘Gravity’
  • PFT launches world’s largest digital media services cloud
  • PFT wins Aegis Graham Bell Award 2013 for Innovation in Cloud-based Solution
  • PFT acquires DAX (creators of Primetime Emmy award-winning Digital Dailies) and Academy Award winning Lowry Digital
  • PFW and Double Negative merge their Hollywood-facing VFX businesses
  • PFW secures U.S. Patent for View-D stereo conversion technology
  • Reliance Capital picks up 30.2% in Prime Focus; Prime Focus merges Film & Media Services business of Reliance MediaWorks
  • PFT-restored Associated Press Archive Digitization wins FOCAL International Award

2015-2021

  • Double Negative wins Academy Award, BAFTA and VES Award for Interstellar
  • PFW and Gener8 sign Technology Licensing Partnership
  • PFT honoured with Two MarCom Awards for DIGITAL NEXT Campaign
  • Prime Focus wins Best VFX Awards for ‘Kick’ (IIFA Awards) and ‘Sin City: A Dame To Kill For’ (Apollo Asia Awards)
  • PFT honoured with Frost & Sullivan’s 2015 Global Growth Excellence Leadership Award
  • Double Negative wins Academy Award and British Independent Film Award for ‘Ex Machina’
  • Prime Focus wins 'Best VFX' for 'Bajrangi Bhaijaan' at 24FPS International Awards
  • PFW's 'DeepGen' Stereo Technology recognized with AIS Lumiere Technology Award
  • PFT picks up two awards at 2016 CMO Asia Awards, including ‘Marketing Campaign of the Year’
  • Prime Focus divests 30% stake in Digital Domain-Reliance, LLC; to form Virtual Reality and Advertising JV in India; Total Deal Value at $55 million
  • Prime Focus Technologies secures investment from Ambit Pragma Private Equity
  • Prime Focus delivers post-production services for 12 National Award-winning films
  • Advertising division delivered post-production services for the World’s Best Advertisement of 2016
  • Prime Focus limited enters ‘Fortune India 500’ companies
  • Advertising division delivered post production services for 4 ABBY award winners
  • DNEG wins academy award, BAFTA and VES award for Blade Runner: 2049
  • DNEG wins an Oscar under the category ‘Best Visual Effects’ category for ‘First Man’
  • Ashirwad Hadkar gets awarded ‘Best Colorist’ at the 49th Kerala State Awards for the film ‘Carbon’
  • The Animation Department won FICCI BAF Award and 24fps MAAC Award for their phenomenal work for the film ‘Here Comes the Grump’ under the category of ‘Best Animated Film - International
  • PFT won TVB Europe’s ‘Best of Show’ Award at IBC 2019
  • Prime Focus Ltd. has collaborated with the Music Producer and Composer, Pritam Chakraborty to set foot into the music industry with their new venture - JAM8
  • The Film Equipment Division (EQR) won the best National Equipment Rental Company at the 4th Annual Digital Studio Awards 2019
  • Mr. Gowrishankar was awarded in the Hall of Fame at the 4th Annual Digital Studio Awards 2019
  • Kamalkar Rao won the Editor’s Choice Award at the 4th Annual Digital Studio Awards 2019
  • PFT won two prestigious awards at the Dadasaheb Phalke Film Festival 2019 - Best Cinematography for the Mega Icons episode on His Holiness
  • PFT announced the rebranding of its patented DAX Digital Dailies to CLEAR with transformational new features in Feb 2020
  • As part of the DNEG family of companies, ReDefine was launched to leverage the benefits of access to DNEG’s market-leading technology infrastructure
  • DNEG wins its 6th Oscar and 6th BAFTA for ‘TENET’
  • Subhadeep Mitraa won the award for the ‘Engineer of the Decade’ at the Mirchi Music Awards - Bangla 2020
  • PFT got listed in the top 50 in Nimdzi Insights’ Top 100 LSPs 2021 Report
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.