Prime Focus Limited (PFOCUS.NS) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-42.3%

₹166.55

vs ₹288.75 price

Levered DCF

-₹163.24

After debt service

Piotroski score

5 / 9

Average

Altman Z-score

—

Rating

C-

Overall 1 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	85.61×	-7.36×	-7.91×	12.16×	-15.93×	-39.48×	-5.83×	-89.34×
P/B	8.97×	3.66×	5.14×	93.92×	23.91×	6.43×	1.95×	3.84×
P/S	4.08×	0.78×	0.67×	0.51×	0.81×	0.68×	0.27×	0.81×
EV / EBITDA	15.77×	12.88×	16.69×	6.08×	9.61×	8.2×	9.06×	9.32×
Gross margin	93.4%	94.7%	91.0%	92.8%	93.7%	95.5%	96.4%	98.2%
Operating margin	16.7%	8.3%	-6.1%	11.1%	11.6%	7.8%	2.6%	3.8%
Net margin	4.8%	-10.7%	-10.3%	3.2%	-5.1%	-1.7%	-4.6%	-0.9%
Current ratio	0.7×	0.67×	1.33×	1.41×	0.54×	0.54×	0.65×	0.71×
Debt / equity	2.74×	6.43×	9.42×	194.26×	37.03×	14.65×	8.59×	4.8×
Interest coverage	1.49×	0.54×	-0.43×	1.2×	1.07×	0.76×	0.3×	0.41×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	10.5%	-49.7%	-78.4%	584.9%	-150.1%	-16.3%	-33.5%	-4.3%
Return on invested capital	8.2%	4.1%	-3.4%	5.7%	8.6%	4.4%	1.4%	1.6%
Return on assets	2.1%	-4.4%	-5.7%	2.2%	-3.0%	-0.8%	-2.6%	-0.6%
Free cash flow yield	2.6%	-18.5%	-12.7%	-4.5%	3.6%	12.7%	48.5%	-5.9%
Earnings yield	1.2%	-13.6%	-15.3%	6.2%	-6.3%	-2.5%	-17.2%	-1.1%
Enterprise value	₹237.6B	₹74.4B	₹73.7B	₹71B	₹67.3B	₹52.5B	₹38.8B	₹44.8B
Net debt / EBITDA	3.34×	8.08×	10.69×	4.06×	5.71×	5.52×	7.27×	5.09×
Cash conversion cycle (days)	-405	-579	-51	-103	-252	-496	-558	-1,011