Nifty
Sensex
:
:
25476.10
83536.08
-46.40 (-0.18%)
-176.43 (-0.21%)

Film Production, Distribution & Entertainment

Rating :
60/99

BSE: 532748 | NSE: PFOCUS

159.57
09-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  166
  •  169.9
  •  158.75
  •  163.77
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1226390
  •  200620782.31
  •  175
  •  85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,945.04
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,823.75
  • N/A
  • 6.51

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.85%
  • 2.97%
  • 4.47%
  • FII
  • DII
  • Others
  • 11.24%
  • 0.00%
  • 11.47%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 6.16
  • 5.28

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -8.80
  • -20.52

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 25.20
  • 33.10

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.32
  • 1.22
  • 5.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.82
  • 7.69
  • 8.53

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
-13.5
-12.57
P/E Ratio
-11.82
-12.69
Revenue
3930
3538
EBITDA
253
Net Income
-405
-377
ROA
-5.8
P/B Ratio
3.05
ROE
-149.5
FCFF
-745
FCFF Yield
-9.31
Net Debt
4567
BVPS
52.32

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
978.94
873.10
12.12%
909.45
840.85
8.16%
897.04
1,026.30
-12.59%
813.44
1,210.29
-32.79%
Expenses
746.77
831.49
-10.19%
735.53
815.01
-9.75%
686.07
1,033.31
-33.60%
738.56
1,057.24
-30.14%
EBITDA
232.17
41.61
457.97%
173.93
25.84
573.10%
210.97
-7.01
-
74.88
153.05
-51.07%
EBIDTM
23.72%
4.77%
19.12%
3.07%
23.52%
-0.68%
9.21%
12.65%
Other Income
149.27
80.89
84.53%
10.31
104.81
-90.16%
131.24
11.75
1,016.94%
29.88
58.61
-49.02%
Interest
132.82
125.19
6.09%
150.24
116.64
28.81%
127.65
160.41
-20.42%
127.21
155.67
-18.28%
Depreciation
125.80
113.10
11.23%
127.72
132.16
-3.36%
139.46
128.30
8.70%
112.32
124.80
-10.00%
PBT
-257.35
-115.79
-
-93.72
-118.14
-
75.10
-283.97
-
-134.77
-68.80
-
Tax
-5.73
-35.38
-
5.28
-39.14
-
24.69
-26.98
-
23.31
3.29
608.51%
PAT
-251.62
-80.41
-
-99.00
-79.00
-
50.41
-256.99
-
-158.08
-72.09
-
PATM
-25.70%
-9.21%
-10.89%
-9.40%
5.62%
-25.04%
-19.43%
-5.96%
EPS
-7.70
-2.01
-
-2.01
-1.85
-
1.11
-7.37
-
-3.98
-2.27
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Net Sales
3,598.87
3,950.54
4,644.26
3,385.91
2,536.49
2,929.24
2,540.25
2,257.48
2,153.62
1,382.81
1,607.59
Net Sales Growth
-8.90%
-14.94%
37.16%
33.49%
-13.41%
15.31%
12.53%
4.82%
55.74%
-13.98%
 
Cost Of Goods Sold
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
3,598.88
3,950.54
4,644.26
3,385.91
2,536.49
2,929.24
2,540.25
2,257.48
2,153.62
1,382.81
1,607.59
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
2,906.93
3,697.90
3,670.19
2,589.34
1,960.44
2,528.80
2,181.92
1,841.08
1,743.71
1,180.24
1,372.55
Power & Fuel Cost
-
51.97
55.98
43.47
42.49
52.97
49.85
41.10
38.85
13.34
11.19
% Of Sales
-
1.32%
1.21%
1.28%
1.68%
1.81%
1.96%
1.82%
1.80%
0.96%
0.70%
Employee Cost
-
2,894.19
2,897.75
2,047.38
1,497.78
1,936.46
1,591.91
1,312.66
1,241.99
860.25
926.36
% Of Sales
-
73.26%
62.39%
60.47%
59.05%
66.11%
62.67%
58.15%
57.67%
62.21%
57.62%
Manufacturing Exp.
-
432.90
426.90
270.21
176.21
223.77
180.88
157.14
128.23
90.09
127.97
% Of Sales
-
10.96%
9.19%
7.98%
6.95%
7.64%
7.12%
6.96%
5.95%
6.51%
7.96%
General & Admin Exp.
-
224.47
224.96
154.83
138.36
180.45
266.94
269.30
245.18
182.28
203.80
% Of Sales
-
5.68%
4.84%
4.57%
5.45%
6.16%
10.51%
11.93%
11.38%
13.18%
12.68%
Selling & Distn. Exp.
-
0.00
0.00
0.11
0.14
0.95
1.35
0.70
1.09
0.72
1.79
% Of Sales
-
0%
0%
0.00%
0.01%
0.03%
0.05%
0.03%
0.05%
0.05%
0.11%
Miscellaneous Exp.
-
94.37
64.60
73.34
105.46
134.20
90.99
60.18
88.37
33.56
1.79
% Of Sales
-
2.39%
1.39%
2.17%
4.16%
4.58%
3.58%
2.67%
4.10%
2.43%
6.31%
EBITDA
691.95
252.64
974.07
796.57
576.05
400.44
358.33
416.40
409.91
202.57
235.04
EBITDA Margin
19.23%
6.40%
20.97%
23.53%
22.71%
13.67%
14.11%
18.45%
19.03%
14.65%
14.62%
Other Income
320.70
216.91
279.49
91.85
86.85
95.49
123.49
34.44
24.45
45.54
25.75
Interest
537.92
557.90
420.72
373.34
256.91
242.89
236.68
212.30
172.02
262.02
72.73
Depreciation
505.30
498.35
466.66
416.83
421.96
381.38
303.56
277.31
254.61
203.14
221.14
PBT
-410.74
-586.70
366.18
98.25
-15.97
-128.34
-58.42
-38.77
7.73
-217.05
-33.08
Tax
47.55
-98.21
111.65
91.62
17.56
-42.02
-25.47
5.63
8.96
16.28
32.53
Tax Rate
-11.58%
16.74%
36.47%
-111.37%
-45.52%
21.45%
43.60%
-14.52%
8.57%
-5.42%
-11.59%
PAT
-458.29
-404.54
147.29
-171.57
-43.40
-131.50
-22.71
-53.18
83.30
-283.35
-313.91
PAT before Minority Interest
-377.11
-488.49
194.49
-173.89
-56.14
-153.88
-32.95
-44.40
95.59
-316.83
-313.15
Minority Interest
81.18
83.95
-47.20
2.32
12.74
22.38
10.24
-8.78
-12.29
33.48
-0.76
PAT Margin
-12.73%
-10.24%
3.17%
-5.07%
-1.71%
-4.49%
-0.89%
-2.36%
3.87%
-20.49%
-19.53%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-
 
EPS
-15.28
-13.48
4.91
-5.72
-1.45
-4.38
-0.76
-1.77
2.78
-9.45
-10.46

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Shareholder's Funds
516.01
25.18
114.30
266.53
392.42
528.37
575.59
540.00
408.17
1,111.83
Share Capital
29.98
29.95
29.95
29.92
29.92
29.92
29.92
29.89
29.89
29.89
Total Reserves
301.69
-295.12
-181.41
-15.13
127.13
303.92
380.95
460.63
354.47
1,064.36
Non-Current Liabilities
3,850.60
4,916.82
2,026.43
1,645.19
1,914.52
1,642.51
1,251.30
1,409.88
1,063.84
925.67
Secured Loans
2,946.02
3,263.28
819.21
489.97
873.92
989.00
895.16
788.36
257.03
311.10
Unsecured Loans
206.23
208.72
215.62
205.50
200.00
200.00
31.70
120.80
298.48
266.28
Long Term Provisions
50.97
42.04
31.61
29.46
25.91
17.03
13.29
5.99
6.46
4.89
Current Liabilities
2,337.36
1,653.46
3,380.72
3,253.94
2,506.07
1,562.67
1,489.13
1,237.20
1,803.02
1,138.03
Trade Payables
249.65
225.16
226.70
201.95
196.84
145.30
164.39
129.65
201.24
250.48
Other Current Liabilities
1,288.05
962.92
1,274.26
998.43
1,011.40
577.38
906.54
908.31
851.58
634.97
Short Term Borrowings
657.97
350.32
1,761.69
1,964.57
1,183.94
766.36
353.95
158.39
735.26
242.43
Short Term Provisions
141.69
115.06
118.07
88.99
113.89
73.63
64.25
40.85
14.94
10.15
Total Liabilities
6,964.19
6,727.34
5,598.88
5,245.61
4,897.07
3,846.27
3,439.40
3,301.23
3,345.05
3,329.55
Net Block
2,989.66
3,067.21
2,895.33
2,972.58
2,925.81
2,444.63
2,264.06
2,247.39
2,322.22
2,137.73
Gross Block
6,592.26
6,324.87
5,662.38
5,358.85
4,827.31
3,989.24
3,610.96
3,332.30
3,323.61
3,285.53
Accumulated Depreciation
3,602.60
3,257.66
2,767.05
2,386.27
1,901.50
1,544.61
1,346.90
1,084.91
1,001.39
1,147.81
Non Current Assets
3,849.15
4,395.27
3,787.17
3,473.12
3,261.17
2,734.35
2,458.17
2,429.83
2,618.63
2,432.59
Capital Work in Progress
259.52
151.87
27.93
29.73
47.15
63.40
55.11
19.67
50.78
44.48
Non Current Investment
2.15
0.26
0.26
0.26
4.33
4.23
4.25
3.99
88.76
85.74
Long Term Loans & Adv.
595.74
1,174.91
862.03
469.57
282.43
190.08
131.52
153.44
154.62
164.57
Other Non Current Assets
2.08
1.02
1.62
0.98
1.45
32.01
3.23
5.34
2.25
0.07
Current Assets
3,115.04
2,332.07
1,811.71
1,772.49
1,635.90
1,111.92
981.23
871.40
726.42
896.96
Current Investments
150.64
130.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.74
0.45
0.42
0.60
0.45
0.62
0.56
Sundry Debtors
395.14
624.51
450.74
220.76
576.78
407.98
344.80
269.39
191.12
375.63
Cash & Bank
141.53
156.87
239.30
378.19
260.39
90.30
92.05
125.92
113.49
61.62
Other Current Assets
2,427.73
37.16
107.05
109.52
798.28
613.22
543.78
475.64
421.19
459.14
Short Term Loans & Adv.
2,371.09
1,382.79
1,014.62
1,063.28
700.97
181.82
129.66
106.57
207.43
116.59
Net Current Assets
777.68
678.61
-1,569.01
-1,481.45
-870.17
-450.75
-507.90
-365.80
-1,076.60
-241.08
Total Assets
6,964.19
6,727.34
5,598.88
5,245.61
4,897.07
3,846.27
3,439.40
3,301.23
3,345.05
3,329.55

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Cash From Operating Activity
-32.66
254.04
183.27
328.11
521.68
120.33
200.72
291.22
29.61
212.69
PBT
-586.70
306.14
-82.27
-38.58
-195.90
-58.42
-38.77
104.55
-300.55
-280.63
Adjustment
1,099.02
810.45
987.75
702.75
815.58
499.06
515.75
401.54
472.74
451.76
Changes in Working Capital
-505.27
-791.56
-731.45
-305.23
-37.61
-268.28
-260.63
-206.89
-127.19
70.23
Cash after chg. in Working capital
7.05
325.03
174.03
358.94
582.07
172.36
216.35
299.20
45.00
241.36
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-39.71
-70.99
9.24
-30.83
-60.39
-52.03
-15.63
-7.98
-15.39
-28.67
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
-316.61
-490.45
-79.72
-103.61
-153.95
-268.74
-374.44
-87.36
-98.85
-528.43
Net Fixed Assets
15.70
-0.54
400.64
-10.45
48.48
-234.30
-34.04
-10.17
-159.67
-122.86
Net Investments
-24.05
-484.84
-63.68
163.01
67.47
90.07
5.60
-71.30
-8.70
-625.82
Others
-308.26
-5.07
-416.68
-256.17
-269.90
-124.51
-346.00
-5.89
69.52
220.25
Cash from Financing Activity
334.59
152.17
-232.41
-113.89
-201.32
158.63
147.19
-187.15
123.39
254.26
Net Cash Inflow / Outflow
-14.68
-84.24
-128.86
110.61
166.41
10.22
-26.53
16.71
54.15
-61.49
Opening Cash & Equivalents
153.22
237.46
366.70
256.09
89.68
79.46
105.99
90.81
35.46
14.15
Closing Cash & Equivalent
138.54
153.22
237.46
366.70
256.09
89.68
79.46
105.99
90.81
35.46

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Book Value (Rs.)
11.06
-8.85
-5.06
0.49
5.25
11.16
13.73
16.41
12.86
36.61
ROA
-7.14%
3.16%
-3.21%
-1.11%
-3.52%
-0.90%
-1.32%
2.88%
-9.49%
-11.85%
ROE
-1469.14%
0.00%
0.00%
-65.34%
-62.69%
-8.85%
-9.85%
21.85%
-42.86%
-34.39%
ROCE
-0.69%
20.51%
9.36%
7.42%
1.71%
7.33%
8.48%
14.34%
-1.87%
-11.21%
Fixed Asset Turnover
0.61
0.77
0.61
0.50
0.66
0.67
0.65
0.65
0.42
0.65
Receivable days
47.10
42.25
36.19
57.38
61.35
54.08
49.65
39.02
74.80
86.38
Inventory Days
0.00
0.00
0.00
0.09
0.05
0.07
0.08
0.09
0.16
0.07
Payable days
0.00
0.00
0.00
0.00
23.98
26.46
29.83
36.10
70.12
53.86
Cash Conversion Cycle
47.10
42.25
36.19
57.47
37.43
27.70
19.90
3.02
4.84
32.59
Total Debt/Equity
11.85
-14.65
-20.21
187.88
15.61
6.36
3.99
2.73
4.09
0.95
Interest Cover
-0.05
1.73
0.78
0.85
0.19
0.75
0.82
1.61
-0.15
-2.86

News Update:


  • Prime Focus Group enters into MoU with Government of Maharashtra
    5th May 2025, 14:30 PM

    The MoU proposes an investment of Rs 3000 crore in the development of a new entertainment ecosystem

    Read More

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