Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹5215 Cr.
Stock P/E
49.5
P/B
3.2
Current Price
₹103.6
Book Value
₹ 32.2
Face Value
10
52W High
₹165.8
52W Low
₹ 97.7
Dividend Yield
0%

Prism Johnson Overview

Business

Prism Johnson Ltd. is an Indian building materials company with diversified operations across cement, ready-mix concrete (RMC), and various building products. Its core business model revolves around manufacturing and selling these essential materials to infrastructure projects, commercial developments, and residential construction sectors. The company generates revenue through the sale of bulk materials like cement and RMC, and through branded retail products such as tiles, sanitaryware, bathroom fittings, and engineered stone.

Revenue Mix

Prism Johnson operates primarily through three main business segments:

Cement: Manufactures and sells different grades of cement. This is typically a significant revenue contributor.

Ready-Mix Concrete (RMC): Produces and supplies RMC for large construction projects, providing convenience and quality control.

Building Products: Under the H&R Johnson brand, this segment includes a wide range of products such as ceramic and vitrified tiles, sanitaryware, bathroom fittings, engineered stone (quartz), and related products. This segment caters to both B2B and B2C markets.

While specific revenue contribution percentages fluctuate, Cement and RMC usually form the largest part of the industrial products portfolio, with Building Products offering a more diversified revenue stream and higher margins for premium offerings.

Industry

The Indian Cement and Construction Materials industry is highly competitive and largely cyclical, heavily influenced by economic growth, infrastructure spending, and real estate development. The cement sector is characterized by regional demand-supply dynamics and significant logistics costs, leading to regional strongholds for various players. The RMC market is also competitive, with a mix of large integrated players and smaller localized units. The building products segment (tiles, sanitaryware) is fragmented but sees increasing consolidation and brand premiumization.

Prism Johnson is a prominent player in Central India for its cement operations and has a nationwide presence for RMC and its H&R Johnson brand of building products. It is not among the top 3-4 largest cement producers nationally but holds a strong regional position and is a leading brand in the tiles and sanitaryware market in India.

MOAT

Prism Johnson benefits from several potential competitive advantages:

Scale & Integration: Its integrated operations in cement and RMC allow for cost efficiencies in procurement and logistics, especially in its core operating regions.

Brand Equity: The "H&R Johnson" brand for tiles and building products has established significant recall and trust among consumers and specifiers over decades, supporting pricing power and market share in a fragmented segment.

Distribution Network: An extensive distribution and dealer network across India for its building products, alongside a robust direct sales team for its cement and RMC, provides widespread market access.

Diversification: The balanced portfolio across industrial (cement, RMC) and consumer-oriented (building products) segments helps mitigate cyclical risks inherent in any single product category.

Growth Drivers

Infrastructure Spending: Continued government focus on infrastructure development (roads, railways, airports, smart cities) will drive demand for cement and RMC.

Housing Demand: Growth in both affordable and aspirational housing, supported by urbanization and rising disposable incomes, will fuel demand for all its product categories.

Renovation & Remodeling: Increasing discretionary spending and a growing preference for better quality and premium products are boosting the renovation market for tiles, sanitaryware, and related items.

Government Policies: Supportive policies for housing (e.g., PMAY), construction, and manufacturing ("Make in India") can provide tailwinds.

Premiumization: The trend towards premium and designer building materials offers growth opportunities, particularly in its H&R Johnson segment.

Risks

Cyclicality: The construction materials industry is highly cyclical and sensitive to economic slowdowns, interest rate changes, and government spending patterns.

Raw Material & Fuel Price Volatility: Fluctuations in prices of key raw materials like limestone, coal, pet coke, and other energy sources can significantly impact profitability.

Intense Competition: The cement, RMC, and building products markets are highly competitive, leading to pricing pressures and potentially impacting margins.

Environmental Regulations: Stringent environmental norms and compliance costs related to mining, emissions, and waste management can pose operational and financial risks.

Logistics Costs: High transportation costs due to fuel prices and India's vast geography can erode profitability, especially for bulk products like cement.

Management & Ownership

Prism Johnson Ltd. is promoted by the Rajan Raheja Group, a diversified Indian conglomerate with interests in various sectors. The company is professionally managed with a mix of promoter representation and independent directors on its board. Promoter shareholding typically provides long-term strategic direction, while a professional management team oversees day-to-day operations and growth initiatives. The ownership structure includes promoter holdings, institutional investors (domestic and foreign), and public shareholding.

Outlook

Prism Johnson is well-positioned to benefit from India's long-term growth story, driven by urbanization, infrastructure development, and rising consumption. The company's diversified product portfolio, strong regional presence in cement, and established national brand in building products provide resilience. The continued focus on cost optimization and premiumization in its building products segment could drive margin expansion. However, the company remains exposed to the inherent cyclicality of the construction sector, volatility in input costs, and intense competition. Its ability to manage these external factors while executing its growth strategies will be crucial for sustained performance.

Prism Johnson Share Price

Live · BSE / NSE · Inception: 1992
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Prism Johnson Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 2066 1747 1640 1821 1960 1789 1855 1844 2110 1835
Other Income 10 14 14 87 13 8 10 6 10 22
Total Income 2076 1761 1654 1908 1973 1797 1865 1850 2120 1857
Total Expenditure 1955 1615 1594 1768 1763 1615 1669 1704 1936 1615
Operating Profit 121 146 60 140 210 182 197 146 185 243
Interest 51 55 57 56 55 46 44 46 40 37
Depreciation 126 112 118 121 131 134 140 133 128 122
Exceptional Income / Expenses -6 0 -1 0 147 -1 0 109 0 33
Profit Before Tax -62 -20 -116 -37 171 2 13 76 16 117
Provision for Tax -27 2 -8 -80 42 3 15 29 -7 26
Profit After Tax -35 -22 -108 42 128 -1 -2 48 24 90
Adjustments 19 15 18 6 1 4 5 14 -17 14
Profit After Adjustments -16 -8 -90 48 129 3 3 61 6 104
Adjusted Earnings Per Share -0.3 -0.2 -1.8 1 2.6 0.1 0.1 1.2 0.1 2.1

Prism Johnson Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 5223 5012 5508 6194 5956 5587 6306 7361 7427 6811 7381 7644
Other Income 152 92 66 27 29 39 93 36 201 129 35 48
Total Income 5375 5104 5574 6221 5985 5627 6399 7396 7627 6940 7416 7692
Total Expenditure 4878 4651 5059 5587 5411 4960 5829 6990 7096 6352 6683 6924
Operating Profit 498 453 514 634 574 667 571 406 532 588 733 771
Interest 286 221 232 226 258 217 193 197 201 227 181 167
Depreciation 184 192 184 200 251 293 310 390 414 476 531 523
Exceptional Income / Expenses -4 0 0 -11 -10 -5 9 -7 243 146 111 142
Profit Before Tax 24 42 101 201 62 157 84 -178 174 50 146 222
Provision for Tax -2 27 46 92 74 16 40 -20 12 -43 40 63
Profit After Tax 25 14 55 110 -12 140 44 -158 162 93 105 160
Adjustments -22 -16 -13 7 22 31 48 55 19 -13 -33 16
Profit After Adjustments 3 -2 43 116 10 171 92 -103 181 80 73 174
Adjusted Earnings Per Share 0.1 -0 0.8 2.3 0.2 3.4 1.8 -2.1 3.6 1.6 1.4 3.5

Prism Johnson Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 998 995 1038 1126 1079 1242 1323 1207 1389 1478 1528
Minority's Interest 249 269 273 266 245 282 273 256 254 290 313
Borrowings 1477 1190 1152 1175 1504 1430 1177 958 927 885 942
Other Non-Current Liabilities 251 266 307 500 717 787 873 862 1150 1323 915
Total Current Liabilities 2041 2146 2369 2364 2619 2523 2841 3342 3426 3349 2400
Total Liabilities 5016 4866 5138 5431 6165 6264 6487 6624 7147 7325 7377
Fixed Assets 2472 2415 2602 2626 2821 2946 2970 2947 3260 3285 3195
Other Non-Current Assets 548 803 801 890 961 1034 1238 1333 1174 1512 456
Total Current Assets 1996 1647 1735 1912 2380 2281 2278 2342 2712 2529 2151
Total Assets 5016 4866 5138 5431 6165 6264 6487 6624 7147 7325 7377

Prism Johnson Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 60 84 63 63 62 137 346 257 262 436 408
Cash Flow from Operating Activities 462 676 587 654 667 1281 573 592 473 737 503
Cash Flow from Investing Activities -127 -236 -407 -330 -657 -265 -320 -320 72 -239 -180
Cash Flow from Financing Activities -328 -461 -180 -325 65 -806 -342 -267 -371 -527 -244
Net Cash Inflow / Outflow 7 -21 0 -1 75 209 -89 5 174 -28 78
Closing Cash & Cash Equivalent 84 63 63 62 137 346 257 262 436 408 477

Prism Johnson Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 0.06 -0.04 0.84 2.31 0.2 3.4 1.82 -2.05 3.6 1.59 1.45
CEPS(Rs) 4.16 4.09 4.76 6.15 4.74 8.6 7.02 4.62 11.44 11.3 12.64
DPS(Rs) 0 0 0 0.5 1 0 0 0 0 0 0
Book NAV/Share(Rs) 19.83 19.77 20.62 22.37 21.44 24.67 26.28 23.97 27.59 29.36 30.36
Core EBITDA Margin(%) 6 6.49 7.95 9.39 8.66 10.61 7.22 4.79 4.2 6.22 8.59
EBIT Margin(%) 5.38 4.72 5.9 6.6 5.09 6.32 4.18 0.24 4.76 3.75 4.02
Pre Tax Margin(%) 0.41 0.75 1.78 3.11 0.99 2.65 1.27 -2.3 2.21 0.67 1.79
PAT Margin (%) 0.44 0.26 0.97 1.7 -0.19 2.37 0.66 -2.04 2.06 1.26 1.3
Cash Profit Margin (%) 3.64 3.7 4.24 4.79 3.79 7.32 5.34 3.01 7.31 7.7 7.83
ROA(%) 0.51 0.29 1.1 2.07 -0.21 2.26 0.69 -2.41 2.35 1.28 1.43
ROE(%) 2.46 1.43 5.41 10.13 -1.08 12.1 3.43 -12.47 12.48 6.48 7.02
ROCE(%) 9.53 8.5 10.97 13.91 10.06 11.88 9.46 0.62 11.68 8.82 10.97
Receivable days 37.79 40.59 41.86 39.25 41.67 41.52 34.6 31.13 32.21 37.91 36.35
Inventory Days 43.04 39.59 38.14 37.44 42.08 40.8 38.21 36.66 36.47 39.52 32.74
Payable days 137.11 139.28 124.39 134.29 142.7 166.04 183.52 159.32 145.71 160.56 139.96
PER(x) 1410.28 0 128.69 41.45 152.38 38.61 63.33 0 49.64 85.36 86.38
Price/Book(x) 4.08 4.96 5.27 4.28 1.42 5.33 4.39 4.39 6.47 4.62 4.12
Dividend Yield(%) 0 0 0 0.52 3.29 0 0 0 0 0 0
EV/Net Sales(x) 1.18 1.36 1.35 1.08 0.56 1.4 1.11 0.95 1.39 1.16 0.96
EV/Core EBITDA(x) 12.37 15.07 14.49 10.52 5.85 11.69 12.26 17.17 19.4 13.47 9.72
Net Sales Growth(%) -7.63 -4.03 9.88 12.47 -3.85 -6.2 12.87 16.71 0.9 -8.28 8.36
EBIT Growth(%) 7.29 -15.15 26.73 28.2 -24.22 16.7 -25.94 -93.22 1897.5 -26.19 18.04
PAT Growth(%) 424.07 -43.59 285.96 99.27 -111.36 1274.39 -68.68 -458.89 202.66 -42.59 13.45
EPS Growth(%) 10.17 -162.37 2458.38 173.9 -91.37 1605.11 -46.41 -212.49 275.44 -55.87 -8.79
Debt/Equity(x) 2.22 1.99 1.98 1.7 2.08 1.39 1.18 1.65 1.32 1.07 0.9
Current Ratio(x) 0.98 0.77 0.73 0.81 0.91 0.9 0.8 0.7 0.79 0.76 0.9
Quick Ratio(x) 0.66 0.51 0.47 0.51 0.63 0.67 0.52 0.48 0.55 0.52 0.61
Interest Cover(x) 1.08 1.19 1.43 1.89 1.24 1.72 1.44 0.1 1.87 1.22 1.8
Total Debt/Mcap(x) 0.54 0.4 0.38 0.4 1.47 0.26 0.27 0.38 0.2 0.23 0.22

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +8% 0% +6% +4%
Operating Profit CAGR +25% +22% +2% +4%
PAT CAGR +13% — -6% +15%
Share Price CAGR -35% -7% -4% 0%
ROE Average +7% +9% +3% +4%
ROCE Average +11% +10% +8% +10%

Prism Johnson Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 74.87 %
FII 2.74 %
DII (MF + Insurance) 6.45 %
Public (retail) 15.94 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 74.8774.8774.8774.8774.8774.8774.8774.8774.8774.87
FII 3.873.633.683.763.423.423.473.533.552.74
DII 5.055.946.025.325.575.626.086.236.046.45
Public 16.2115.5615.4316.0516.1416.0915.5715.3715.5315.94
Others 0000000000
Total 100100100100100100100100100100

Prism Johnson Peer Comparison

Cement & Construction Materials Edit Columns

Prism Johnson Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Prism Johnson Pros & Cons

Pros

  • Debtor days have improved from 160.56 to 139.96days.

Cons

  • Company has a low return on equity of 9% over the last 3 years.
  • Stock is trading at 3.2 times its book value.
  • The company has delivered a poor profit growth of -5% over past five years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp