Nifty
Sensex
:
:
11483.25
38233.41
129.00 (1.14%)
424.50 (1.12%)

Film Production, Distribution & Entertainment

Rating :
49/99

BSE: 532748 | NSE: PFOCUS

62.65
2.90 (4.85%)
26-Mar-2019 | 3:50PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  59.80
  •  63.00
  •  59.80
  •  59.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  27353
  •  17.14
  •  99.50
  •  49.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,851.94
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,397.25
  • N/A
  • 3.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.97%
  • 38.35%
  • 3.78%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 22.90%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.34
  • -
  • 17.75

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.64
  • -
  • 15.50

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -42.75

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.33
  • 2.94
  • 4.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.95
  • 9.22
  • 9.23

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
654.08
609.61
7.29%
605.68
547.25
10.68%
608.47
513.52
18.49%
587.09
653.72
-10.19%
Expenses
545.79
489.00
11.61%
557.79
440.48
26.63%
525.88
421.77
24.68%
495.28
516.83
-4.17%
EBITDA
108.28
120.61
-10.22%
47.89
106.77
-55.15%
82.60
91.75
-9.97%
91.81
136.89
-32.93%
EBIDTM
16.56%
19.78%
7.91%
19.51%
13.57%
17.87%
15.64%
20.94%
Other Income
43.24
2.60
1,563.08%
11.90
21.36
-44.29%
30.03
10.67
181.44%
5.26
5.20
1.15%
Interest
57.55
45.32
26.99%
81.45
36.23
124.81%
48.72
37.64
29.44%
93.12
42.05
121.45%
Depreciation
77.13
75.78
1.78%
70.86
70.85
0.01%
71.86
64.55
11.32%
66.13
50.20
31.73%
PBT
16.85
2.11
698.58%
-92.51
21.05
-
-7.96
0.23
-
-62.17
48.95
-
Tax
-9.59
9.14
-
-21.07
-0.82
-
0.55
-2.83
-
0.13
3.18
-95.91%
PAT
26.44
-7.03
-
-71.44
21.87
-
-8.51
3.06
-
-62.30
45.77
-
PATM
4.04%
-1.15%
-11.79%
4.00%
-1.40%
0.60%
-10.61%
7.00%
EPS
0.90
-0.29
-
-2.18
0.59
-
-0.20
0.03
-
-2.11
1.29
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
2,455.32
2,257.48
2,153.62
1,382.81
1,607.59
1,081.42
762.16
771.91
502.96
452.78
354.37
Net Sales Growth
5.65%
4.82%
55.74%
-13.98%
48.66%
41.89%
-1.26%
53.47%
11.08%
27.77%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
2,455.32
2,257.48
2,153.62
1,382.81
1,607.59
1,081.42
762.16
771.91
502.96
452.78
354.37
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
2,124.74
1,841.08
1,743.71
1,180.24
1,372.55
896.47
586.87
550.48
335.88
333.14
300.27
Power & Fuel Cost
-
41.10
38.85
13.34
11.19
18.45
16.22
13.84
11.44
9.32
10.13
% Of Sales
-
1.82%
1.80%
0.96%
0.70%
1.71%
2.13%
1.79%
2.27%
2.06%
2.86%
Employee Cost
-
1,312.66
1,241.99
860.25
926.36
507.02
308.40
362.81
204.71
109.11
110.40
% Of Sales
-
58.15%
57.67%
62.21%
57.62%
46.88%
40.46%
47.00%
40.70%
24.10%
31.15%
Manufacturing Exp.
-
157.14
128.23
90.09
127.97
168.41
136.54
27.93
21.98
143.53
115.28
% Of Sales
-
6.96%
5.95%
6.51%
7.96%
15.57%
17.91%
3.62%
4.37%
31.70%
32.53%
General & Admin Exp.
-
269.30
245.18
182.28
203.80
135.82
92.26
101.50
63.61
41.76
43.91
% Of Sales
-
11.93%
11.38%
13.18%
12.68%
12.56%
12.11%
13.15%
12.65%
9.22%
12.39%
Selling & Distn. Exp.
-
0.70
1.09
0.72
1.79
1.73
1.90
1.98
2.58
2.47
0.90
% Of Sales
-
0.03%
0.05%
0.05%
0.11%
0.16%
0.25%
0.26%
0.51%
0.55%
0.25%
Miscellaneous Exp.
-
60.18
88.37
33.56
101.44
65.04
31.55
42.42
31.56
26.95
0.90
% Of Sales
-
2.67%
4.10%
2.43%
6.31%
6.01%
4.14%
5.50%
6.27%
5.95%
5.55%
EBITDA
330.58
416.40
409.91
202.57
235.04
184.95
175.29
221.43
167.08
119.64
54.10
EBITDA Margin
13.46%
18.45%
19.03%
14.65%
14.62%
17.10%
23.00%
28.69%
33.22%
26.42%
15.27%
Other Income
90.43
34.44
24.45
45.54
25.75
59.28
17.41
20.15
14.98
8.79
12.68
Interest
280.84
212.30
172.02
262.02
72.73
68.68
41.83
34.76
26.30
21.83
21.00
Depreciation
285.98
277.31
254.61
203.14
221.14
133.20
99.89
71.14
54.56
42.59
37.91
PBT
-145.79
-38.77
7.73
-217.05
-33.08
42.36
50.99
135.69
101.19
64.01
7.86
Tax
-29.98
5.63
8.96
16.28
32.53
7.08
-39.82
30.00
6.01
10.88
-1.15
Tax Rate
20.56%
-14.52%
8.57%
-5.42%
-11.59%
28.38%
70.27%
22.59%
6.38%
21.64%
-7.87%
PAT
-115.81
-53.18
83.30
-283.35
-313.91
4.82
-26.62
99.25
76.09
33.42
14.58
PAT before Minority Interest
-107.71
-44.40
95.59
-316.83
-313.15
17.87
-16.85
102.80
88.19
39.39
15.76
Minority Interest
8.10
-8.78
-12.29
33.48
-0.76
-13.05
-9.77
-3.55
-12.10
-5.97
-1.18
PAT Margin
-4.72%
-2.36%
3.87%
-20.49%
-19.53%
0.45%
-3.49%
12.86%
15.13%
7.38%
4.11%
PAT Growth
-281.89%
-
-
-
-
-
-
30.44%
127.68%
129.22%
 
Unadjusted EPS
-3.59
-1.49
3.20
-10.60
-13.79
1.31
-1.24
7.15
5.74
2.61
11.45

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
575.59
540.00
408.17
1,111.83
737.55
554.36
496.72
364.51
192.61
175.19
Share Capital
29.92
29.89
29.89
29.89
18.54
18.54
13.89
13.89
12.82
12.82
Total Reserves
380.95
460.63
354.47
1,064.36
708.18
535.82
468.96
336.75
179.78
162.37
Non-Current Liabilities
1,251.30
1,409.88
1,063.84
925.67
531.08
302.56
155.15
332.66
473.25
482.18
Secured Loans
895.16
788.36
257.03
311.10
335.46
140.54
123.37
97.36
247.17
258.30
Unsecured Loans
31.70
120.80
298.48
266.28
234.66
190.10
0.00
216.27
216.27
216.27
Long Term Provisions
13.29
5.99
6.46
4.89
1.40
1.25
0.69
0.15
0.00
0.00
Current Liabilities
1,489.13
1,237.20
1,803.02
1,138.03
528.05
535.56
653.00
266.76
105.09
88.77
Trade Payables
164.39
129.65
201.24
250.48
132.52
60.95
147.42
57.26
58.69
24.93
Other Current Liabilities
906.54
908.31
851.58
634.97
171.01
175.01
333.31
94.82
37.25
46.73
Short Term Borrowings
353.95
158.39
735.26
242.43
177.36
299.46
149.88
100.13
0.00
0.00
Short Term Provisions
64.25
40.85
14.94
10.15
47.16
0.13
22.40
14.55
9.15
17.11
Total Liabilities
3,439.40
3,301.23
3,345.05
3,329.55
1,957.95
1,456.59
1,349.93
1,005.54
799.32
770.36
Net Block
2,264.06
2,247.39
2,322.22
2,137.73
1,092.24
861.71
850.36
662.82
481.60
452.89
Gross Block
3,610.96
3,332.30
3,323.61
3,285.53
1,630.24
1,230.21
1,123.81
969.35
743.16
733.96
Accumulated Depreciation
1,346.90
1,084.91
1,001.39
1,147.81
538.00
368.50
273.46
306.53
261.55
281.07
Non Current Assets
2,458.17
2,429.83
2,618.63
2,432.59
1,206.01
985.77
914.11
699.22
555.68
498.11
Capital Work in Progress
55.11
19.67
50.78
44.48
19.81
26.98
5.60
7.39
74.06
45.21
Non Current Investment
4.25
3.99
88.76
85.74
0.01
0.01
0.01
0.01
0.01
0.01
Long Term Loans & Adv.
131.52
153.44
154.62
164.57
93.88
80.15
36.15
16.99
0.00
0.00
Other Non Current Assets
3.23
5.34
2.25
0.07
0.07
16.91
21.99
12.00
0.00
0.00
Current Assets
981.23
871.40
726.42
896.96
751.93
470.82
435.81
306.32
243.57
272.18
Current Investments
0.00
0.00
0.00
0.00
0.06
0.07
0.08
0.13
0.19
1.75
Inventories
0.60
0.45
0.62
0.56
0.03
0.45
0.62
0.27
2.02
3.74
Sundry Debtors
344.80
269.39
191.12
375.63
385.27
254.87
293.64
169.38
115.07
103.26
Cash & Bank
92.05
125.92
113.49
61.62
22.49
49.12
31.37
17.87
21.24
61.36
Other Current Assets
543.78
369.07
213.76
342.55
344.08
166.32
110.11
118.67
105.06
102.08
Short Term Loans & Adv.
129.66
106.57
207.43
116.59
88.70
35.70
65.01
112.92
98.84
101.96
Net Current Assets
-507.90
-365.80
-1,076.60
-241.08
223.88
-64.74
-217.18
39.56
138.48
183.42
Total Assets
3,439.40
3,301.23
3,345.05
3,329.55
1,957.94
1,456.59
1,349.92
1,005.54
799.32
770.36

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
200.59
291.22
29.61
212.69
25.88
17.45
166.45
130.39
99.75
205.26
PBT
-38.77
104.55
-300.55
-280.63
24.95
-56.67
132.80
94.19
50.24
14.61
Adjustment
515.62
401.54
472.74
451.76
219.58
260.30
107.27
91.25
67.32
54.30
Changes in Working Capital
-260.63
-206.89
-127.19
70.23
-206.57
-174.19
-65.89
-57.84
-13.06
143.04
Cash after chg. in Working capital
216.22
299.20
45.00
241.36
37.96
29.44
174.18
127.60
104.49
211.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.63
-7.98
-15.39
-28.67
-12.08
-11.99
-7.73
2.79
-6.10
-9.42
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-374.44
-87.36
-98.85
-528.43
-241.51
-132.04
-175.48
-175.35
-104.10
-219.24
Net Fixed Assets
-34.04
-10.17
-159.67
-122.86
38.60
-24.75
-40.92
-46.68
-13.81
-44.10
Net Investments
5.60
-71.30
-8.70
-625.82
12.22
-0.10
-20.35
0.00
0.50
-175.57
Others
-346.00
-5.89
69.52
220.25
-292.33
-107.19
-114.21
-128.67
-90.79
0.43
Cash from Financing Activity
147.19
-187.15
123.39
254.26
178.28
169.35
11.53
53.74
-23.22
27.67
Net Cash Inflow / Outflow
-26.66
16.71
54.15
-61.49
-37.35
54.76
2.49
8.77
-27.58
13.70
Opening Cash & Equivalents
105.99
90.81
35.46
14.15
49.12
31.37
17.87
9.68
38.95
23.94
Closing Cash & Equivalent
79.46
105.99
90.81
35.46
14.15
49.12
31.37
17.87
9.68
38.11

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
13.73
16.41
12.86
36.61
39.19
29.90
34.77
25.25
15.02
13.66
ROA
-1.32%
2.88%
-9.49%
-11.85%
1.05%
-1.20%
8.73%
9.77%
5.02%
2.19%
ROE
-9.85%
21.85%
-42.86%
-34.39%
2.79%
-3.25%
24.67%
32.47%
21.43%
8.67%
ROCE
8.48%
14.34%
-1.87%
-11.21%
6.64%
-1.29%
17.96%
16.22%
11.05%
5.99%
Fixed Asset Turnover
0.65
0.65
0.42
0.65
0.76
0.65
0.74
0.59
0.61
0.59
Receivable days
49.65
39.02
74.80
86.38
108.03
131.34
109.47
103.21
88.00
99.21
Inventory Days
0.08
0.09
0.16
0.07
0.08
0.26
0.21
0.83
2.32
2.05
Payable days
29.83
36.10
70.12
53.86
42.35
67.08
77.32
70.66
48.84
38.80
Cash Conversion Cycle
19.90
3.02
4.84
32.59
65.76
64.51
32.36
33.39
41.48
62.45
Total Debt/Equity
3.99
2.73
4.09
0.95
1.13
1.27
1.12
1.33
2.41
2.71
Interest Cover
0.82
1.61
-0.15
-2.86
1.36
-0.35
4.82
4.58
3.30
1.70

News Update:


  • Prime Focus’ arm to launch new suite of AI-led micro services
    26th Mar 2019, 09:58 AM

    AI-led micro services harness the collective power of Machine Wisdom, PFT’s AI/ML consulting expertise

    Read More
  • Prime Focus’ arm wins award at Oscar’s in Los Angeles
    26th Feb 2019, 10:21 AM

    DNEG has been recognized at the Oscar’s in Los Angeles for the work on First Man with a 5th Academy Award for Best Visual Effects

    Read More
  • Prime Focus - Quarterly Results
    14th Feb 2019, 19:47 PM

    Read More
  • Prime Focus executes share purchase agreement with Gener8, DNEG
    2nd Feb 2019, 09:37 AM

    The consideration for the sale/disposal would be up to Rs 130.98 crore

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.