Prime Focus Ltd
NSE:PFOCUS

Watchlist Manager
Prime Focus Ltd Logo
Prime Focus Ltd
NSE:PFOCUS
Watchlist
Price: 186.45 INR 4.75% Market Closed
Market Cap: 144.7B INR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-2%
5Y
+39%
10Y
+133%
Operating Income
+
3Y
+18%
5Y
+178%
10Y
+546%
Net Income
+
3Y
-67%
5Y
-175%
10Y
+23%

Earnings Waterfall
Prime Focus Ltd

Revenue
39.7B INR
Cost of Revenue
-2.1B INR
Gross Profit
37.6B INR
Operating Expenses
-32.5B INR
Operating Income
5.1B INR
Other Expenses
-7.4B INR
Net Income
-2.3B INR

Income Statement
Prime Focus Ltd

Rotate your device to view
Income Statement
Currency: INR
Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
0
67
0
0
0
110
0
0
0
210
0
0
0
251
0
0
0
321
0
0
0
389
0
0
0
0
624
0
0
0
668
0
0
907
0
0
0
1 382
0
0
0
2 041
0
0
0
2 353
0
0
0
1 994
0
0
0
2 008
0
0
0
3 194
0
0
0
3 947
0
0
0
5 300
0
0
0
4 831
0
0
Revenue
476
N/A
520
+9%
1 955
+276%
2 408
+23%
2 862
+19%
3 269
+14%
2 221
-32%
2 497
+12%
2 814
+13%
3 179
+13%
3 544
+11%
1 544
-56%
2 992
+94%
4 261
+42%
5 030
+18%
5 160
+3%
5 738
+11%
6 597
+15%
7 719
+17%
7 927
+3%
7 865
-1%
7 544
-4%
7 622
+1%
7 625
+0%
7 622
0%
8 122
+7%
8 666
+7%
10 814
+25%
10 471
-3%
11 351
+8%
13 043
+15%
16 076
+23%
17 060
+6%
18 558
+9%
13 828
-25%
19 090
+38%
19 269
+1%
19 656
+2%
21 536
+10%
21 409
-1%
22 217
+4%
23 241
+5%
22 575
-3%
23 525
+4%
24 109
+2%
24 554
+2%
25 403
+3%
25 963
+2%
26 582
+2%
27 494
+3%
29 292
+7%
28 693
-2%
28 541
-1%
26 970
-6%
25 365
-6%
25 944
+2%
27 146
+5%
29 786
+10%
33 859
+14%
37 516
+11%
40 537
+8%
43 074
+6%
46 443
+8%
48 264
+4%
47 780
-1%
45 130
-6%
39 505
-12%
35 537
-10%
34 245
-4%
34 930
+2%
35 989
+3%
38 086
+6%
39 725
+4%
Gross Profit
Cost of Revenue
0
0
0
0
0
(113)
(206)
0
0
46
(1 191)
0
0
0
(1 183)
0
0
0
(2 212)
0
0
(145)
(1 387)
0
0
(598)
(798)
(1 748)
(1 146)
(1 204)
(943)
(1 155)
(1 053)
(948)
(1 034)
(964)
(874)
(837)
(1 403)
(929)
(972)
(1 170)
(1 677)
(1 300)
(1 357)
(1 282)
(1 415)
(1 446)
(1 478)
(1 581)
(1 784)
(1 399)
(1 308)
(1 151)
(1 143)
(1 343)
(1 487)
(1 665)
(2 112)
(2 297)
(2 888)
(3 164)
(3 339)
(3 674)
(3 807)
(3 805)
(3 522)
(3 055)
(2 448)
(2 110)
(1 891)
(1 903)
(2 081)
Gross Profit
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
441
N/A
2 015
+357%
0
N/A
0
N/A
1 484
N/A
2 353
+59%
0
N/A
0
N/A
0
N/A
3 846
N/A
0
N/A
0
N/A
0
N/A
5 507
N/A
0
N/A
0
N/A
1 661
N/A
6 235
+275%
0
N/A
0
N/A
3 677
N/A
4 021
+9%
9 066
+125%
9 323
+3%
10 146
+9%
12 099
+19%
14 921
+23%
16 006
+7%
17 609
+10%
12 794
-27%
18 126
+42%
18 396
+1%
18 820
+2%
20 133
+7%
20 480
+2%
21 245
+4%
22 071
+4%
20 898
-5%
22 224
+6%
22 750
+2%
23 270
+2%
23 987
+3%
24 516
+2%
25 104
+2%
25 913
+3%
27 508
+6%
27 294
-1%
27 234
0%
25 821
-5%
24 222
-6%
24 602
+2%
25 659
+4%
28 120
+10%
31 747
+13%
35 220
+11%
37 650
+7%
39 911
+6%
43 103
+8%
44 590
+3%
43 973
-1%
41 325
-6%
35 984
-13%
32 483
-10%
31 796
-2%
32 820
+3%
34 098
+4%
36 183
+6%
37 644
+4%
Operating Income
Operating Expenses
(270)
(283)
(1 627)
(2 015)
(2 386)
(2 664)
(1 635)
(2 110)
(2 479)
(2 949)
(2 190)
(1 212)
(2 307)
(3 338)
(2 706)
(4 044)
(4 517)
(5 140)
(3 921)
(6 482)
(6 653)
(6 594)
(5 471)
(6 907)
(6 962)
(6 734)
(7 065)
(8 355)
(9 397)
(10 491)
(12 115)
(14 219)
(15 212)
(16 648)
(12 800)
(17 812)
(17 963)
(18 022)
(18 166)
(18 562)
(18 961)
(19 771)
(19 507)
(20 998)
(22 115)
(22 796)
(23 436)
(24 074)
(24 361)
(25 882)
(27 280)
(26 345)
(25 383)
(24 032)
(22 545)
(23 621)
(24 931)
(25 944)
(27 949)
(30 861)
(33 289)
(35 667)
(38 024)
(39 923)
(40 988)
(40 272)
(38 436)
(35 597)
(33 234)
(31 792)
(31 285)
(31 891)
(32 500)
Selling, General & Administrative
0
0
(1 394)
0
0
(203)
(1 346)
0
0
(704)
(1 812)
(637)
(1 250)
(1 801)
(2 160)
(2 122)
(2 416)
(2 845)
(2 949)
(2 002)
(1 780)
(1 580)
(4 288)
(3 003)
(2 945)
(3 228)
(3 799)
(6 604)
(5 830)
(6 742)
(7 903)
(11 472)
(9 755)
(10 613)
(10 434)
(11 764)
(11 873)
(11 840)
(15 197)
(12 340)
(12 600)
(13 168)
(16 401)
(13 996)
(14 980)
(15 437)
(19 962)
(16 171)
(16 263)
(17 906)
(22 966)
(18 503)
(17 613)
(16 229)
(17 620)
(15 998)
(17 215)
(18 418)
(23 517)
(22 952)
(25 288)
(27 380)
(32 868)
(30 465)
(31 390)
(30 370)
(33 010)
(26 411)
(23 793)
(22 475)
(25 758)
(21 923)
(22 755)
Depreciation & Amortization
(67)
(74)
(232)
(268)
(306)
(336)
(289)
(312)
(360)
(430)
(379)
(102)
(239)
(372)
(546)
(590)
(577)
(583)
(711)
(773)
(859)
(948)
(999)
(1 016)
(1 090)
(1 114)
(1 038)
(1 332)
(1 289)
(1 507)
(1 717)
(2 211)
(2 408)
(2 555)
(2 031)
(2 722)
(2 761)
(2 797)
(2 546)
(2 501)
(2 508)
(2 613)
(2 773)
(2 846)
(2 847)
(2 860)
(3 036)
(3 272)
(3 534)
(3 665)
(3 814)
(3 834)
(3 834)
(3 870)
(4 220)
(4 223)
(4 210)
(4 273)
(4 168)
(4 201)
(4 308)
(4 324)
(4 667)
(4 903)
(5 121)
(5 426)
(4 984)
(4 859)
(4 970)
(4 926)
(5 053)
(5 263)
(5 262)
Other Operating Expenses
(203)
(209)
0
(1 746)
(2 080)
(2 125)
0
(1 798)
(2 119)
(1 815)
0
(474)
(819)
(1 167)
0
(1 332)
(1 524)
(1 710)
(261)
(3 706)
(4 014)
(4 066)
(185)
(2 888)
(2 927)
(2 392)
(2 228)
(418)
(2 279)
(2 243)
(2 495)
(535)
(3 048)
(3 479)
(335)
(3 326)
(3 329)
(3 385)
(423)
(3 720)
(3 853)
(3 990)
(333)
(4 155)
(4 286)
(4 498)
(439)
(4 630)
(4 564)
(4 310)
(501)
(4 009)
(3 937)
(3 934)
(705)
(3 399)
(3 505)
(3 252)
(264)
(3 709)
(3 694)
(3 963)
(489)
(4 553)
(4 475)
(4 476)
(443)
(4 327)
(4 470)
(4 391)
(474)
(4 706)
(4 484)
Operating Income
205
N/A
237
+16%
329
+39%
393
+19%
477
+21%
491
+3%
380
-23%
387
+2%
335
-13%
277
-17%
162
-42%
332
+105%
685
+106%
923
+35%
1 141
+24%
1 116
-2%
1 220
+9%
1 455
+19%
1 586
+9%
1 443
-9%
1 211
-16%
805
-34%
764
-5%
718
-6%
659
-8%
789
+20%
802
+2%
711
-11%
(72)
N/A
(344)
-378%
(14)
+96%
702
N/A
796
+13%
963
+21%
(6)
N/A
315
N/A
434
+38%
799
+84%
1 967
+146%
1 919
-2%
2 283
+19%
2 299
+1%
1 391
-39%
1 225
-12%
636
-48%
475
-25%
551
+16%
443
-20%
743
+68%
31
-96%
228
+635%
949
+316%
1 850
+95%
1 788
-3%
1 677
-6%
980
-42%
728
-26%
2 176
+199%
3 798
+75%
4 359
+15%
4 361
+0%
4 244
-3%
5 080
+20%
4 667
-8%
2 985
-36%
1 053
-65%
(2 453)
N/A
(3 114)
-27%
(1 437)
+54%
1 029
N/A
2 813
+173%
4 292
+53%
5 144
+20%
Pre-Tax Income
Interest Income Expense
(24)
(25)
(17)
(71)
(84)
(105)
(69)
(124)
(146)
(173)
(143)
(59)
(133)
(174)
(228)
(254)
(264)
(297)
(172)
(276)
(369)
(377)
(275)
(389)
(119)
(162)
(220)
(217)
(535)
(622)
(568)
(1 015)
(991)
(1 013)
(526)
(2 588)
(2 993)
(2 980)
(1 690)
(2 196)
(1 988)
(2 245)
(1 854)
(1 980)
(2 264)
(1 945)
(1 501)
(1 687)
(1 794)
(2 382)
(1 212)
(1 830)
(1 953)
(1 273)
(1 381)
(1 978)
(2 161)
(2 958)
(2 727)
(3 016)
(2 648)
(2 002)
(1 211)
(2 365)
(3 817)
(3 878)
(4 051)
(4 408)
(2 478)
(4 642)
(2 768)
(1 955)
(3 507)
Non-Reccuring Items
0
(6)
(25)
(37)
(39)
(35)
(45)
(56)
(54)
(52)
67
0
0
0
(70)
(99)
(99)
(99)
(29)
0
0
(823)
(1 077)
(1 149)
(1 153)
(331)
(85)
(174)
(440)
(581)
(971)
(2 475)
(2 256)
(2 174)
(731)
183
265
325
968
(50)
0
0
0
0
0
0
0
0
0
0
(676)
(676)
(904)
(903)
(226)
(226)
(269)
(270)
(1 805)
(2 377)
(2 135)
(2 135)
(600)
(29)
0
0
0
0
0
0
(3 802)
(3 802)
(3 802)
Gain/Loss on Disposition of Assets
0
0
25
0
0
0
9
0
0
0
39
0
0
0
(5)
0
0
0
(68)
0
0
0
(9)
0
0
0
0
(61)
0
0
0
1
0
0
(75)
0
0
0
64
0
0
0
38
0
0
0
3
0
0
0
(37)
0
0
0
(57)
0
0
0
8
0
0
0
(6)
0
0
0
(4)
0
0
0
(6)
0
0
Total Other Income
59
54
6
94
76
87
45
94
120
187
20
8
38
66
104
149
139
128
12
206
252
243
30
121
96
106
65
(10)
152
169
279
(20)
57
29
(1 668)
143
312
313
(264)
317
210
228
37
285
23
13
363
300
709
715
(262)
210
41
49
(400)
404
400
423
(97)
193
229
218
(202)
382
424
543
641
995
979
922
(345)
346
354
Pre-Tax Income
240
N/A
259
+8%
318
+23%
380
+19%
432
+14%
438
+1%
320
-27%
301
-6%
254
-16%
238
-6%
146
-39%
282
+93%
591
+110%
816
+38%
942
+15%
913
-3%
998
+9%
1 189
+19%
1 328
+12%
1 374
+3%
1 094
-20%
(151)
N/A
(567)
-275%
(697)
-23%
(515)
+26%
403
N/A
562
+39%
250
-56%
(895)
N/A
(1 379)
-54%
(1 274)
+8%
(2 806)
-120%
(2 394)
+15%
(2 193)
+8%
(3 006)
-37%
(1 946)
+35%
(1 981)
-2%
(1 543)
+22%
1 046
N/A
(11)
N/A
505
N/A
282
-44%
(388)
N/A
(470)
-21%
(1 606)
-242%
(1 458)
+9%
(584)
+60%
(943)
-61%
(341)
+64%
(1 635)
-379%
(1 959)
-20%
(1 347)
+31%
(965)
+28%
(339)
+65%
(386)
-14%
(819)
-112%
(1 302)
-59%
(628)
+52%
(823)
-31%
(841)
-2%
(194)
+77%
324
N/A
3 061
+845%
2 655
-13%
(408)
N/A
(2 282)
-459%
(5 867)
-157%
(6 527)
-11%
(2 936)
+55%
(2 692)
+8%
(4 107)
-53%
(1 119)
+73%
(1 812)
-62%
Net Income
Tax Provision
(68)
(69)
(93)
(92)
(103)
(106)
(2)
8
19
(10)
12
(9)
(36)
(13)
(60)
(48)
(139)
(286)
(300)
(393)
(285)
51
398
413
368
147
(232)
(71)
416
420
297
(325)
(708)
(731)
(163)
(169)
(232)
(166)
(90)
(56)
42
(87)
(56)
(90)
113
300
255
276
314
212
364
220
(74)
92
(392)
(41)
(41)
(490)
(916)
(1 129)
(1 198)
(1 183)
(1 117)
(943)
(559)
106
982
782
265
(179)
(476)
(779)
(549)
Income from Continuing Operations
173
191
225
288
329
332
318
309
273
228
158
273
555
803
882
865
859
903
1 028
981
809
(100)
(168)
(284)
(147)
550
330
179
(480)
(961)
(980)
(3 132)
(3 104)
(2 925)
(3 168)
(2 115)
(2 213)
(1 709)
956
(66)
548
196
(444)
(559)
(1 492)
(1 158)
(330)
(668)
(28)
(1 423)
(1 595)
(1 129)
(1 041)
(249)
(778)
(861)
(1 344)
(1 119)
(1 739)
(1 970)
(1 391)
(858)
1 945
1 713
(967)
(2 176)
(4 885)
(5 745)
(2 671)
(2 871)
(4 583)
(1 898)
(2 361)
Income to Minority Interest
0
0
(11)
(27)
(29)
(29)
(22)
(6)
(10)
1
(12)
(40)
(71)
(144)
(121)
(81)
(62)
(18)
(35)
(35)
(32)
(18)
(35)
(43)
(61)
(23)
1
64
203
219
107
209
170
169
335
304
273
180
(123)
(113)
(188)
(149)
(88)
(42)
62
81
102
164
78
200
224
139
162
119
127
159
158
70
23
27
38
(211)
(472)
(468)
(116)
376
840
1 187
655
806
812
(61)
104
Net Income (Common)
173
N/A
191
+10%
214
+12%
260
+21%
299
+15%
302
+1%
295
-2%
303
+3%
263
-13%
229
-13%
146
-36%
233
+60%
484
+108%
659
+36%
761
+15%
784
+3%
797
+2%
885
+11%
993
+12%
946
-5%
777
-18%
(119)
N/A
(203)
-71%
(329)
-62%
(211)
+36%
525
N/A
329
-37%
243
-26%
(277)
N/A
(742)
-168%
(873)
-18%
(2 922)
-235%
(2 936)
0%
(2 758)
+6%
(2 834)
-3%
(1 811)
+36%
(1 939)
-7%
(1 528)
+21%
833
N/A
(179)
N/A
360
N/A
46
-87%
(532)
N/A
(602)
-13%
(1 431)
-138%
(1 076)
+25%
(227)
+79%
(503)
-122%
50
N/A
(1 224)
N/A
(1 315)
-7%
(934)
+29%
(822)
+12%
(73)
+91%
(434)
-495%
(702)
-62%
(1 186)
-69%
(1 049)
+12%
(1 716)
-64%
(1 943)
-13%
(1 353)
+30%
(1 069)
+21%
1 473
N/A
1 245
-15%
(1 083)
N/A
(1 800)
-66%
(4 045)
-125%
(4 558)
-13%
(2 016)
+56%
(2 065)
-2%
(3 771)
-83%
(1 959)
+48%
(2 257)
-15%
EPS (Diluted)
1.36
N/A
1.5
+10%
1.75
+17%
2.04
+17%
2.29
+12%
2.36
+3%
2.23
-6%
2.11
-5%
1.8
-15%
1.6
-11%
1.02
-36%
1.62
+59%
3.37
+108%
4.04
+20%
4.86
+20%
5.89
+21%
3.86
-34%
5.23
+35%
5.91
+13%
5.66
-4%
5.28
-7%
-0.71
N/A
-1.24
-75%
-1.77
-43%
-1.13
+36%
2.88
N/A
1.8
-38%
1.31
-27%
-1.49
N/A
-3.94
-164%
-4.71
-20%
-13.79
-193%
-9.81
+29%
-9.28
+5%
-9.48
-2%
-6.05
+36%
-6.27
-4%
-5.06
+19%
2.75
N/A
-1.88
N/A
1.44
N/A
0.15
-90%
-1.78
N/A
-2.74
-54%
-5.24
-91%
-3.49
+33%
-0.76
+78%
-2.11
-178%
0.19
N/A
-4.6
N/A
-4.39
+5%
-3.23
+26%
-2.74
+15%
-0.32
+88%
-1.45
-353%
-2.68
-85%
-3.95
-47%
-3.31
+16%
-5.73
-73%
-6.98
-22%
-4.17
+40%
-3.29
+21%
4.83
N/A
4.78
-1%
-4.2
N/A
-8.59
-105%
-13.5
-57%
-20.12
-49%
-9.77
+51%
-11.32
-16%
-12.58
-11%
-6.39
+49%
-6.27
+2%

See Also

Summary
PFOCUS intrinsic value, competitors valuation, and company profile.
DCF Valuation
PFOCUS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
PFOCUS stock valuation using valuation multiples.
Wall Street Estimates
PFOCUS price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
PFOCUS stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.