Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Prism Johnson
Join Channel
Consolidated Standalone

Prism Johnson

₹150.4 -3.7 | 2.4%

Market Cap ₹7568 Cr.

Stock P/E 37.1

P/B 5.4

Current Price ₹150.4

Book Value ₹ 27.7

Face Value 10

52W High ₹198.9

Dividend Yield 0%

52W Low ₹ 114.4

Edit Ratio

Prism Johnson Research see more...

Overview Inc. Year: 1992Industry: Cement & Construction Materials

Prism Johnson Ltd is an India-based building materials organisation. It's segments are Tile and Bath (HRJ), and Ready Mixed Concrete (RMC) and Cement. The Cement section has a cement manufacturing ability of 5.6-meganewton tons at Satna in Madhya Pradesh. The Company makes Portland Pozzolana Cement (PPC) below numerous manufacturers, along with Champion, Champion Plus, and Duratech, in addition to Ordinary Portland Cement (OPC). HRJ section gives an end-to-end solution in tiles, sanitaryware and bath fittings, engineered marble and quartz, and production chemicals. HRJ phase has ceramic merchandise, which might be offered underneath various manufacturers, which include Johnson, Johnson Marbonite, Johnson Porselano and Johnson Endura. RMC section is a ready-blended concrete manufacturers. The Company operates about 96 ready-mixed concrete plants in over 44 cities in the country.

Read More..

Prism Johnson Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Prism Johnson Quarterly Results

#(Fig in Cr.) Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Net Sales 1504 1637 1854 1811 1663 1774 2112 1942 1838 1728
Other Income 11 11 13 6 6 13 10 14 8 2
Total Income 1515 1647 1867 1817 1670 1787 2121 1957 1846 1731
Total Expenditure 1354 1521 1716 1690 1631 1714 1965 1791 1745 1595
Operating Profit 160 127 151 126 39 73 157 166 101 136
Interest 49 45 43 42 44 49 50 48 44 49
Depreciation 70 75 94 94 90 101 105 93 95 99
Exceptional Income / Expenses -2 0 11 0 -7 0 0 0 248 0
Profit Before Tax 40 6 24 -10 -102 -78 3 25 210 -13
Provision for Tax 12 9 8 9 -17 -14 2 7 30 3
Profit After Tax 27 -2 16 -19 -85 -64 0 18 180 -15
Adjustments 11 12 13 28 18 11 6 -0 3 12
Profit After Adjustments 38 9 30 9 -66 -53 7 18 183 -3
Adjusted Earnings Per Share 0.8 0.2 0.6 0.2 -1.3 -1.1 0.1 0.4 3.6 -0.1

Prism Johnson Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 4821 5027 5654 5223 5012 5508 6194 5956 5587 6306 7361 7620
Other Income 16 157 36 152 92 66 27 29 39 93 36 34
Total Income 4836 5184 5690 5375 5104 5574 6221 5985 5627 6399 7396 7655
Total Expenditure 4509 4842 5297 4878 4651 5059 5587 5411 4960 5829 6990 7096
Operating Profit 327 342 393 498 453 514 634 574 667 571 406 560
Interest 234 280 296 286 221 232 226 258 217 193 197 191
Depreciation 180 200 165 184 192 184 200 251 293 310 390 392
Exceptional Income / Expenses 2 9 60 -4 0 0 -11 -10 -5 9 -7 248
Profit Before Tax -85 -129 -7 24 42 101 201 62 157 84 -178 225
Provision for Tax -24 -44 -12 -2 27 46 92 74 16 40 -20 42
Profit After Tax -61 -85 5 25 14 55 110 -12 140 44 -158 183
Adjustments -2 -1 -2 -22 -16 -13 7 22 31 48 55 21
Profit After Adjustments -62 -86 3 3 -2 43 116 10 171 92 -103 205
Adjusted Earnings Per Share -1.2 -1.7 0.1 0.1 -0 0.8 2.3 0.2 3.4 1.8 -2.1 4

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 17% 7% 6% 4%
Operating Profit CAGR -29% -11% -5% 2%
PAT CAGR -459% 0% NAN% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 28% 5% 12% 12%
ROE Average -12% 1% 2% 1%
ROCE Average 1% 7% 9% 9%

Prism Johnson Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 1149 1059 1054 998 995 1038 1126 1079 1242 1323 1207
Minority's Interest 53 55 57 249 269 273 266 245 282 273 256
Borrowings 1248 1448 1639 1477 1190 1152 1175 1504 1430 1177 958
Other Non-Current Liabilities 244 209 211 251 266 307 500 717 787 873 873
Total Current Liabilities 1872 1838 1889 2041 2146 2369 2364 2619 2523 2841 3292
Total Liabilities 4566 4609 4849 5016 4866 5138 5431 6165 6264 6487 6585
Fixed Assets 2339 2474 2413 2472 2415 2602 2626 2821 2946 2970 2947
Other Non-Current Assets 605 402 481 548 803 801 890 961 1034 1238 1333
Total Current Assets 1622 1733 1955 1996 1647 1735 1912 2380 2281 2278 2303
Total Assets 4566 4609 4849 5016 4866 5138 5431 6165 6264 6487 6585

Prism Johnson Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 65 53 45 60 84 63 63 62 137 346 257
Cash Flow from Operating Activities 260 57 199 462 676 587 654 667 1281 573 592
Cash Flow from Investing Activities -320 79 -57 -127 -236 -407 -330 -657 -265 -320 -320
Cash Flow from Financing Activities 48 -145 -108 -328 -461 -180 -325 65 -806 -342 -267
Net Cash Inflow / Outflow -12 -9 33 7 -21 0 -1 75 209 -89 5
Closing Cash & Cash Equivalent 53 45 78 84 63 63 62 137 346 257 262

Prism Johnson Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) -1.24 -1.71 0.05 0.06 -0.04 0.84 2.31 0.2 3.4 1.82 -2.05
CEPS(Rs) 2.37 2.29 3.37 4.16 4.09 4.76 6.15 4.74 8.6 7.02 4.62
DPS(Rs) 0 0 0 0 0 0 0.5 1 0 0 0
Book NAV/Share(Rs) 22.82 21.04 20.95 19.83 19.77 20.62 22.37 21.44 24.67 26.28 23.97
Core EBITDA Margin(%) 5.92 3.37 5.79 6 6.49 7.95 9.39 8.66 10.61 7.22 4.79
EBIT Margin(%) 2.84 2.75 4.68 5.38 4.72 5.9 6.6 5.09 6.32 4.18 0.24
Pre Tax Margin(%) -1.61 -2.35 -0.12 0.41 0.75 1.78 3.11 0.99 2.65 1.27 -2.3
PAT Margin (%) -1.15 -1.55 0.08 0.44 0.26 0.97 1.7 -0.19 2.37 0.66 -2.04
Cash Profit Margin (%) 2.27 2.1 2.75 3.64 3.7 4.24 4.79 3.79 7.32 5.34 3.01
ROA(%) -1.41 -1.85 0.1 0.51 0.29 1.1 2.07 -0.21 2.26 0.69 -2.41
ROE(%) -5.13 -7.7 0.46 2.46 1.43 5.41 10.13 -1.08 12.1 3.43 -12.47
ROCE(%) 4.99 4.78 8.95 9.53 8.5 10.97 13.91 10.06 11.88 9.46 0.68
Receivable days 27.93 33.49 32.92 37.79 40.59 41.86 39.25 41.67 41.52 34.6 31.13
Inventory Days 38.26 38.59 38.1 43.04 39.59 38.14 37.44 42.08 40.8 38.21 36.66
Payable days 128.15 136.13 121.38 137.11 139.28 124.39 134.29 142.7 166.04 183.52 186.37
PER(x) 0 0 1934.74 1410.28 0 128.69 41.45 152.38 38.61 63.33 0
Price/Book(x) 1.84 1.81 4.81 4.08 4.96 5.27 4.28 1.42 5.33 4.39 4.39
Dividend Yield(%) 0 0 0 0 0 0 0.52 3.29 0 0 0
EV/Net Sales(x) 0.84 0.78 1.27 1.18 1.36 1.35 1.08 0.56 1.4 1.11 0.88
EV/Core EBITDA(x) 12.33 11.44 18.26 12.37 15.07 14.49 10.52 5.85 11.69 12.26 15.87
Net Sales Growth(%) 4.88 4.27 12.49 -7.63 -4.03 9.88 12.47 -3.85 -6.2 12.87 16.71
EBIT Growth(%) -8.62 1.35 90.87 7.29 -15.15 26.73 28.2 -24.22 16.7 -25.94 -93.22
PAT Growth(%) -259.17 -40.43 105.67 424.07 -43.59 285.96 99.27 -111.36 1274.39 -68.68 -458.89
EPS Growth(%) -238.82 -37.98 103.04 10.17 -162.37 2458.38 173.9 -91.37 1605.11 -46.41 -212.49
Debt/Equity(x) 1.76 1.99 2.12 2.22 1.99 1.98 1.7 2.08 1.39 1.18 1.22
Current Ratio(x) 0.87 0.94 1.04 0.98 0.77 0.73 0.81 0.91 0.9 0.8 0.7
Quick Ratio(x) 0.55 0.63 0.66 0.66 0.51 0.47 0.51 0.63 0.67 0.52 0.47
Interest Cover(x) 0.64 0.54 0.98 1.08 1.19 1.43 1.89 1.24 1.72 1.44 0.1
Total Debt/Mcap(x) 0.96 1.1 0.44 0.54 0.4 0.38 0.4 1.47 0.26 0.27 0.28

Prism Johnson Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 74.87 74.87 74.87 74.87 74.87 74.87 74.87 74.87 74.87 74.87
FII 3.35 3.29 3.34 3.42 3.47 3.5 3.59 3.72 3.9 3.87
DII 6.92 6.22 5.45 4.33 4.11 4.37 4.64 4.85 5.11 5.05
Public 14.85 15.61 16.33 17.37 17.55 17.26 16.9 16.56 16.12 16.21
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has reduced debt.

Cons

  • Company has a low return on equity of 1% over the last 3 years.
  • Debtor days have increased from 183.52 to 186.37days.
  • Stock is trading at 5.4 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Prism Johnson News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!