Cement & Construction Materials · Founded 1992 · www.prismjohnson.in · BSE 500338 · NSE PRSMJOHNSN · ISIN INE010A01011
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 8% | 0% | 6% | 4% |
| Operating Profit CAGR | 25% | 22% | 2% | 4% |
| PAT CAGR | 13% | 0% | -6% | 15% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -35% | -7% | -4% | -0% |
| ROE Average | 7% | 9% | 3% | 4% |
| ROCE Average | 11% | 10% | 8% | 10% |
| #(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 |
| #(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 |
| # | 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 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.87 | 74.87 | 74.87 | 74.87 | 74.87 | 74.87 | 74.87 | 74.87 | 74.87 | 74.87 |
| FII | 3.87 | 3.63 | 3.68 | 3.76 | 3.42 | 3.42 | 3.47 | 3.53 | 3.55 | 2.74 |
| DII | 5.05 | 5.94 | 6.02 | 5.32 | 5.57 | 5.62 | 6.08 | 6.23 | 6.04 | 6.45 |
| Public | 16.21 | 15.56 | 15.43 | 16.05 | 16.14 | 16.09 | 15.57 | 15.37 | 15.53 | 15.94 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 37.69 | 37.69 | 37.69 | 37.69 | 37.69 | 37.69 | 37.69 | 37.69 | 37.69 | 37.69 |
| FII | 1.95 | 1.83 | 1.85 | 1.89 | 1.72 | 1.72 | 1.75 | 1.77 | 1.79 | 1.38 |
| DII | 2.54 | 2.99 | 3.03 | 2.68 | 2.8 | 2.83 | 3.06 | 3.14 | 3.04 | 3.25 |
| Public | 8.16 | 7.83 | 7.76 | 8.08 | 8.13 | 8.1 | 7.84 | 7.74 | 7.82 | 8.02 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 50.34 | 50.34 | 50.34 | 50.34 | 50.34 | 50.34 | 50.34 | 50.34 | 50.34 | 50.34 |
| # | 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% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.87 | 74.87 | 74.87 | 74.87 | 74.87 | 74.87 | 74.87 | 74.87 | 74.87 | 74.87 |
| FII | 3.87 | 3.63 | 3.68 | 3.76 | 3.42 | 3.42 | 3.47 | 3.53 | 3.55 | 2.74 |
| DII | 5.05 | 5.94 | 6.02 | 5.32 | 5.57 | 5.62 | 6.08 | 6.23 | 6.04 | 6.45 |
| Public | 16.21 | 15.56 | 15.43 | 16.05 | 16.14 | 16.09 | 15.57 | 15.37 | 15.53 | 15.94 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 37.69 | 37.69 | 37.69 | 37.69 | 37.69 | 37.69 | 37.69 | 37.69 | 37.69 | 37.69 |
| FII | 1.95 | 1.83 | 1.85 | 1.89 | 1.72 | 1.72 | 1.75 | 1.77 | 1.79 | 1.38 |
| DII | 2.54 | 2.99 | 3.03 | 2.68 | 2.8 | 2.83 | 3.06 | 3.14 | 3.04 | 3.25 |
| Public | 8.16 | 7.83 | 7.76 | 8.08 | 8.13 | 8.1 | 7.84 | 7.74 | 7.82 | 8.02 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 50.34 | 50.34 | 50.34 | 50.34 | 50.34 | 50.34 | 50.34 | 50.34 | 50.34 | 50.34 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.