Company Valuation: Prime Focus Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 7,661 17,132 27,348 23,648 29,445 27,236
Change - 123.63% 59.63% -13.53% 24.51% -7.5%
Enterprise Value (EV) 1 39,927 53,597 67,257 71,103 75,148 72,315
Change - 34.24% 25.49% 5.72% 5.69% -3.77%
P/E -5.82x -39.5x -15.9x 16.3x -7.27x -7.22x
PBR 1.95x 6.43x 23.9x 93.9x 5.71x 3.59x
PEG - 0.6x -0x -0x 0x 1.05x
Capitalization / Revenue 0.26x 0.67x 0.81x 0.51x 0.73x 0.76x
EV / Revenue 1.36x 2.11x 1.99x 1.53x 1.86x 2.01x
EV / EBITDA 28.5x 19.3x 13.4x 11.7x -257x 18.9x
EV / EBIT 107x 30.1x 16.2x 13.6x -49x 25.7x
EV / FCF 13.1x 24.3x 16x -20.2x -10.4x -274x
FCF Yield 7.61% 4.12% 6.25% -4.94% -9.63% -0.36%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -4.395 -1.45 -5.733 4.833 -13.5 -12.58
Distribution rate - - - - - -
Net sales 1 29,404 25,444 33,859 46,584 40,391 35,989
EBITDA 1 1,399 2,779 5,003 6,082 -292.2 3,829
EBIT 1 372.9 1,781 4,163 5,226 -1,532 2,813
Net income 1 -1,315 -434 -1,716 1,473 -4,045 -3,771
Net Debt 1 32,266 36,465 39,909 47,455 45,703 45,079
Reference price 2 25.60 57.25 91.30 78.95 98.20 90.79
Nbr of stocks (in thousands) 299,249 299,249 299,537 299,537 299,849 299,987
Announcement Date 07/09/20 07/09/21 07/09/22 07/09/23 06/09/24 05/09/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 2.33B
19.1x2.45x10.43x2.93% 13.85B
40.37x3.01x7.6x1.69% 13.35B
34.79x2.06x17.33x2.23% 12.57B
24.41x4.39x14.1x1.68% 3.38B
14.35x0.92x7.71x2.2% 3.12B
33.93x5.47x12.5x-.--% 2.38B
22.04x1.22x6.11x0.34% 2.25B
26.41x11.1x36.56x2.46% 2.15B
Average 26.93x 3.83x 14.04x 1.69% 6.15B
Weighted average by Cap. 29.32x 2.97x 12.40x 2.07%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. PFOCUS Stock
  4. Valuation Prime Focus Limited