♥
ISIN : INE010A01011
NSE : PRSMJOHNSN
BSE : 500338
Face Value : 10
Industry : Diversified
EPS : 3.60
EPS (TTM) : 3.09
Price to Earning (P/E) : 37.62
Book Value : 27.59
Price to Bookvalue (P/B) : 4.91
Dividend Yield : 0 %
Return on Equity (ROE) : 12.48 %
Return on Capital Employed (ROCE) : 11.68 %
Prism Johnson Limited
ISIN : INE010A01011
NSE : PRSMJOHNSN
BSE : 500338
Face Value : 10
Industry : Diversified
EPS : 3.60
EPS (TTM) : 3.09
Price to Earning (P/E) : 37.62
Book Value : 27.59
Price to Bookvalue (P/B) : 4.91
Dividend Yield : 0 %
Return on Equity (ROE) : 12.48 %
Return on Capital Employed (ROCE) : 11.68 %
Prism Johnson share price(02-Apr-2026) | |
|---|---|
| Open / Close | 0 - 0 NAN % |
| Low / High | 0 - 0 NAN % |
| Trade Volume | 0 |
| 52 Week Low / High | 0 - 0 NAN % |
| Open / Close | 124.5 - 123.25 -1 % |
| Low / High | 120.15 - 124.5 3.6 % |
| Trade Volume | 19,712 |
| 52 Week Low / High | 115.7 - 172.15 48.8 % |
-
YOU MAY ALSO LIKE
- How much money do you need to retire
Know how much money do you need to retire, before how much to invest ? - High dividend stocks
High dividend yield stocks on Stock exchange NSE and BSE - Low PE ratio stocks
Undervalued, low PE ratio stocks on Stock exchange NSE and BSE - Stock market course tutorial
Stock Market Investment Course explained in simple words. - CAGR Calculator
Check your investment returns using our CAGR / Investment Growth Calculator - Share Market basics for beginners
Share Market jargons in simple terms
CONSOLIDATED QUARTERLY RESULT FOR PRISM JOHNSON LIMITED
| Date End | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 18538.7 | 18111.7 | 16633.2 | 17743 | 21117.3 | 19421.5 | 18378.1 | 17283.3 | 20792.2 | 17631.5 |
| Total Income | 18667.4 | 18168.5 | 16698.1 | 17869.4 | 21213.9 | 19566 | 18459.8 | 17305.7 | 20889.2 | 17771.4 |
| Total Expenditure | 17161.9 | 16904.2 | 16305.7 | 17141.6 | 19645.4 | 17905.2 | 17453.9 | 15947.4 | 19678.9 | 16309.1 |
| Other Income | 128.7 | 56.8 | 64.9 | 126.4 | 96.6 | 144.5 | 81.7 | 22.4 | 97 | 139.9 |
| Operating Profit | 1505.5 | 1264.3 | 392.4 | 727.8 | 1568.5 | 1660.8 | 1005.9 | 1358.3 | 1210.3 | 1462.3 |
| Interest | 430.7 | 424.8 | 443 | 494.2 | 496.4 | 484.5 | 435 | 492.4 | 514.3 | 546.6 |
| Exceptional Items | 108.7 | -68.4 | 2480.6 | -55.1 | ||||||
| PBDT | 1183.5 | 839.5 | -119 | 233.6 | 1072.1 | 1176.3 | 3051.5 | 865.9 | 640.9 | 915.7 |
| Depreciation | 940.5 | 940.4 | 901.4 | 1013.4 | 1045.4 | 930.6 | 951.7 | 992.9 | 1262.8 | 1115.7 |
| Profit Before Tax | 243 | -100.9 | -1020.4 | -779.8 | 26.7 | 245.7 | 2099.8 | -127 | -621.9 | -200 |
| Tax | 79.1 | 87.1 | -173.7 | -136.4 | 22.4 | 65.8 | 304.1 | 25 | -271.3 | 22.4 |
| Profit After Tax | 163.9 | -188 | -846.7 | -643.4 | 4.3 | 179.9 | 1795.7 | -152 | -350.6 | -222.4 |
| Net Profit | 163.9 | -188 | -846.7 | -643.4 | 4.3 | 179.9 | 1795.7 | -152 | -350.6 | -222.4 |
| Equity Capital | 5033.6 | 5033.6 | 5033.6 | 5033.6 | 5033.6 | 5033.6 | 5033.6 | 5033.6 | 5033.6 | 5033.6 |
| Face Value (IN RS) | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Calculated EPS | 0.59 | 0.19 | -1.32 | -1.06 | 0.14 | 0.36 | 3.63 | -0.07 | -0.32 | -0.15 |
| Diluted Eps After Extraordinary Items | 0.59 | 0.19 | -1.32 | -1.06 | 0.14 | 0.36 | 3.63 | -0.07 | -0.32 | -0.15 |
| Diluted Eps Before Extraordinary Items | 0.59 | 0.19 | -1.32 | -1.06 | 0.14 | 0.36 | 3.63 | -0.07 | -0.32 | -0.15 |
STANDALONE QUARTERLY RESULT FOR PRISM JOHNSON LIMITED
| Date End | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 16603.4 | 16398.3 | 15131.4 | 16109.1 | 19475.8 | 17920.6 | 16515.1 | 16572.7 | 19677.5 | 16322.8 |
| Total Income | 16700 | 16455.9 | 15199.5 | 16219.3 | 19573.7 | 18056 | 16596 | 16605.4 | 19821.1 | 16469 |
| Total Expenditure | 15128.9 | 14898.2 | 14609.7 | 15474.6 | 18187.8 | 16663.5 | 15778.9 | 15248.6 | 18445.1 | 14965.6 |
| Other Income | 96.6 | 57.6 | 68.1 | 110.2 | 97.9 | 135.4 | 80.9 | 32.7 | 143.6 | 146.2 |
| Operating Profit | 1571.1 | 1557.7 | 589.8 | 744.7 | 1385.9 | 1392.5 | 817.1 | 1356.8 | 1376 | 1503.4 |
| Interest | 391.6 | 380.3 | 397.5 | 439.9 | 451.7 | 428.8 | 381.5 | 436.5 | 458.7 | 492.3 |
| Exceptional Items | 108.7 | -68.4 | 2480.6 | -55.1 | ||||||
| PBDT | 1288.2 | 1177.4 | 123.9 | 304.8 | 934.2 | 963.7 | 2916.2 | 920.3 | 862.2 | 1011.1 |
| Depreciation | 850.8 | 738.7 | 812.3 | 902.7 | 928.4 | 826.6 | 853.2 | 895.6 | 1132.3 | 1017.2 |
| Profit Before Tax | 437.4 | 438.7 | -688.4 | -597.9 | 5.8 | 137.1 | 2063 | 24.7 | -270.1 | -6.1 |
| Tax | 80.5 | 110.4 | -173.2 | -150.5 | -39.9 | 34.5 | 279.4 | 6.9 | -268.6 | -1.4 |
| Profit After Tax | 356.9 | 328.3 | -515.2 | -447.4 | 45.7 | 102.6 | 1783.6 | 17.8 | -1.5 | -4.7 |
| Net Profit | 356.9 | 328.3 | -515.2 | -447.4 | 45.7 | 102.6 | 1783.6 | 17.8 | -1.5 | -4.7 |
| Equity Capital | 5033.6 | 5033.6 | 5033.6 | 5033.6 | 5033.6 | 5033.6 | 5033.6 | 5033.6 | 5033.6 | 5033.6 |
| Face Value (IN RS) | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Calculated EPS | 0.71 | 0.65 | -1.02 | -0.89 | 0.09 | 0.2 | 3.54 | 0.04 | -0 | -0.01 |
| Diluted Eps After Extraordinary Items | 0.71 | 0.65 | -1.02 | -0.89 | 0.09 | 0.2 | 3.54 | 0.04 | -0.01 | |
| Diluted Eps Before Extraordinary Items | 0.71 | 0.65 | -1.02 | -0.89 | 0.09 | 0.2 | 3.54 | 0.04 | -0.01 |
CONSOLIDATED ANNUAL RESULT FOR PRISM JOHNSON LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 63063.2 | 73605.2 | 75875.1 |
| Total Income | 63459.9 | 73949.9 | 76220.7 |
| Total Expenditure | 57831.3 | 69996.9 | 70985.4 |
| Other Income | 396.7 | 344.7 | 345.6 |
| Operating Profit | 5628.6 | 3953 | 5235.3 |
| Interest | 1851.4 | 1858.4 | 1926.2 |
| Exceptional Items | 89.9 | -68.4 | 2425.5 |
| PBDT | 3867.1 | 2026.2 | 5734.6 |
| Depreciation | 3096.5 | 3900.6 | 4138 |
| Profit Before Tax | 770.6 | -1874.4 | 1596.6 |
| Tax | 399.8 | -200.6 | 123.6 |
| Profit After Tax | 370.8 | -1673.8 | 1473 |
| Net Profit | 370.8 | -1673.8 | 1473 |
| Equity Capital | 5033.6 | 5033.6 | 5033.6 |
| Face Value (IN RS) | 10 | 10 | 10 |
| Reserves | 8196.5 | 7033.3 | 8856 |
| Calculated EPS | 1.82 | -2.05 | 3.6 |
| Diluted Eps After Extraordinary Items | 1.82 | -2.05 | 3.6 |
| Diluted Eps Before Extraordinary Items | 1.82 | -2.05 | 3.6 |
STANDALONE ANNUAL RESULT FOR PRISM JOHNSON LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 55687.9 | 67114.6 | 70685.9 |
| Total Income | 56037.2 | 67448.4 | 71078.5 |
| Total Expenditure | 49930.7 | 63170.3 | 66136.1 |
| Other Income | 349.3 | 333.8 | 392.6 |
| Operating Profit | 6106.5 | 4278.1 | 4942.4 |
| Interest | 1701.5 | 1669.4 | 1705.5 |
| Exceptional Items | 89.9 | -68.4 | 2425.5 |
| PBDT | 4494.9 | 2540.3 | 5662.4 |
| Depreciation | 2753.8 | 3382.1 | 3707.7 |
| Profit Before Tax | 1741.1 | -841.8 | 1954.7 |
| Tax | 408.6 | -253.2 | 52.2 |
| Profit After Tax | 1332.5 | -588.6 | 1902.5 |
| Net Profit | 1332.5 | -588.6 | 1902.5 |
| Equity Capital | 5033.6 | 5033.6 | 5033.6 |
| Face Value (IN RS) | 10 | 10 | 10 |
| Reserves | 7655.2 | 7020.4 | 8876.4 |
| Calculated EPS | 2.65 | -1.17 | 3.78 |
| Diluted Eps After Extraordinary Items | 2.65 | -1.17 | 3.78 |
| Diluted Eps Before Extraordinary Items | 2.65 | -1.17 | 3.78 |
CONSOLIDATED PROFIT / LOSS FOR PRISM JOHNSON LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 5914.12 Cr | 6617.46 Cr | 7728.87 Cr | 8033.29 Cr |
| Sales | 5751.86 Cr | 6337.24 Cr | 7447.41 Cr | 7717.26 Cr |
| Processing Charges / Service Income | 75.21 Cr | 110.96 Cr | 137.6 Cr | 126.44 Cr |
| Net Sales | 5587.14 Cr | 6306.32 Cr | 7360.52 Cr | 7587.51 Cr |
| Increase/Decrease in Stock | 187.07 Cr | -95.3 Cr | 25 Lk | -7.02 Cr |
| Raw Material Consumed | 1699.56 Cr | 2167.46 Cr | 2402.18 Cr | 2506.64 Cr |
| Opening Raw Materials | 172.25 Cr | 152.5 Cr | 175.6 Cr | 167.93 Cr |
| Purchases Raw Materials | 1373.23 Cr | 1778.48 Cr | 1889.33 Cr | 1889.77 Cr |
| Closing Raw Materials | 152.74 Cr | 175.6 Cr | 167.93 Cr | 180.49 Cr |
| Other Direct Purchases / Brought in cost | 306.82 Cr | 412.08 Cr | 505.18 Cr | 629.43 Cr |
| Power & Fuel Cost | 917.16 Cr | 1177.81 Cr | 1664.11 Cr | 1483.84 Cr |
| Electricity & Power | 917.16 Cr | 1177.81 Cr | 1664.11 Cr | 1483.84 Cr |
| Employee Cost | 549.89 Cr | 615.23 Cr | 665.81 Cr | 619.9 Cr |
| Salaries, Wages & Bonus | 492.93 Cr | 551.13 Cr | 602.3 Cr | 557.91 Cr |
| Contributions to EPF & Pension Funds | 40.28 Cr | 40.07 Cr | 37.68 Cr | 36.61 Cr |
| Workmen and Staff Welfare Expenses | 16.68 Cr | 24.03 Cr | 25.83 Cr | 25.38 Cr |
| Other Manufacturing Expenses | 324.19 Cr | 369.9 Cr | 427.43 Cr | 513.53 Cr |
| Sub-contracted / Out sourced services | 43.91 Cr | 35.03 Cr | 57.29 Cr | 130.89 Cr |
| Repairs and Maintenance | 35.66 Cr | 47.33 Cr | 54.23 Cr | 57.37 Cr |
| General and Administration Expenses | 174.18 Cr | 239.77 Cr | 305.68 Cr | 376.06 Cr |
| Rent , Rates & Taxes | 36.98 Cr | 46.48 Cr | 50.08 Cr | 48.38 Cr |
| Insurance | 62.53 Cr | 85.03 Cr | 93.47 Cr | 89.72 Cr |
| Professional and legal fees | 32.27 Cr | 54.04 Cr | 88.54 Cr | 155.63 Cr |
| Traveling and conveyance | 32.16 Cr | 43.12 Cr | 61.67 Cr | 69.94 Cr |
| Selling and Distribution Expenses | 827.63 Cr | 1198.33 Cr | 1411.85 Cr | 1471.06 Cr |
| Advertisement & Sales Promotion | 100.12 Cr | 125.12 Cr | 173.54 Cr | 132.42 Cr |
| Sales Commissions & Incentives | 68.65 Cr | 80.65 Cr | 91.15 Cr | 128.56 Cr |
| Freight and Forwarding | 658.86 Cr | 664.1 Cr | 817.3 Cr | 940.89 Cr |
| Miscellaneous Expenses | 278.94 Cr | 155.41 Cr | 112.84 Cr | 194.54 Cr |
| Bad debts /advances written off | 15.98 Cr | 67.05 Cr | 7.06 Cr | 80.71 Cr |
| Loss on disposal of fixed assets(net) | 73 Lk | 0 | 2.3 Cr | 0 |
| Loss on foreign exchange fluctuations | 0 | 0 | 16.17 Cr | 0 |
| Total Expenditure | 4958.62 Cr | 5828.61 Cr | 6990.15 Cr | 7158.55 Cr |
| Other Income | 38.15 Cr | 92.8 Cr | 35.65 Cr | 102.59 Cr |
| Interest Received | 14.29 Cr | 17.04 Cr | 16.95 Cr | 17.62 Cr |
| Dividend Received | 43 Lk | 4.56 Cr | 3.78 Cr | 6.99 Cr |
| Profit on sale of Fixed Assets | 0 | 4 Lk | 0 | 1.91 Cr |
| Profits on sale of Investments | 1 Lk | 2.75 Cr | 0 | 39 Lk |
| Provision Written Back | 6.05 Cr | 61.52 Cr | 11.51 Cr | 73.86 Cr |
| Foreign Exchange Gains | 4.85 Cr | 4 Cr | 0 | 14 Lk |
| Operating Profit | 666.67 Cr | 570.51 Cr | 406.02 Cr | 531.55 Cr |
| Interest | 217.08 Cr | 192.79 Cr | 196.56 Cr | 200.64 Cr |
| Interest on Term Loan | 157.12 Cr | 135.67 Cr | 138.22 Cr | 104.41 Cr |
| Intereston Fixed deposits | 14.03 Cr | 14.05 Cr | 13.94 Cr | 14.61 Cr |
| Bank Charges etc | 14.38 Cr | 14.87 Cr | 14.55 Cr | 18.19 Cr |
| PBDT | 449.59 Cr | 377.72 Cr | 209.46 Cr | 330.91 Cr |
| Depreciation | 292.52 Cr | 309.65 Cr | 390.06 Cr | 413.8 Cr |
| Profit Before Taxation & Exceptional Items | 157.07 Cr | 68.07 Cr | -180.6 Cr | -82.89 Cr |
| Exceptional Income / Expenses | -4.78 Cr | 8.99 Cr | -6.84 Cr | 242.55 Cr |
| Profit Before Tax | 152.29 Cr | 77.06 Cr | -177.79 Cr | 174.29 Cr |
| Provision for Tax | 16.2 Cr | 39.98 Cr | -20.06 Cr | 12.36 Cr |
| Current Income Tax | 10.37 Cr | 3.69 Cr | 3.74 Cr | 30.56 Cr |
| Deferred Tax | 5.83 Cr | 37.53 Cr | -19.49 Cr | 7.73 Cr |
| Profit After Tax | 136.09 Cr | 37.08 Cr | -157.73 Cr | 161.93 Cr |
| Minority Interest | 30.89 Cr | 47.82 Cr | 54.5 Cr | 19.18 Cr |
| Share of Associate | 4.25 Cr | 6.87 Cr | 0 | 0 |
| Consolidated Net Profit | 171.23 Cr | 91.77 Cr | -103.23 Cr | 181.11 Cr |
| Profit Balance B/F | 547.43 Cr | 714.82 Cr | 803.91 Cr | 696.8 Cr |
| Appropriations | 718.66 Cr | 806.59 Cr | 700.68 Cr | 877.91 Cr |
| Other Appropriation | 3.84 Cr | 2.68 Cr | 3.88 Cr | 4.76 Cr |
| Earnings Per Share | 3.4 | 1.82 | -2.05 | 3.6 |
| Adjusted EPS | 3.4 | 1.82 | -2.05 | 3.6 |
STANDALONE PROFIT / LOSS FOR PRISM JOHNSON LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 5362.16 Cr | 5879.93 Cr | 7079.81 Cr | 7514.37 Cr |
| Sales | 5270.32 Cr | 5745.93 Cr | 6916.39 Cr | 7353.01 Cr |
| Processing Charges / Service Income | 70.04 Cr | 102.62 Cr | 129.9 Cr | 122.52 Cr |
| Net Sales | 5035.18 Cr | 5568.79 Cr | 6711.46 Cr | 7068.59 Cr |
| Increase/Decrease in Stock | 140.36 Cr | -77.91 Cr | -3.07 Cr | -17.3 Cr |
| Raw Material Consumed | 1858.62 Cr | 2383.64 Cr | 2820.14 Cr | 2937.51 Cr |
| Opening Raw Materials | 143.84 Cr | 124.3 Cr | 139.31 Cr | 136.05 Cr |
| Purchases Raw Materials | 1033.19 Cr | 1381.04 Cr | 1540.41 Cr | 1564.61 Cr |
| Closing Raw Materials | 124.3 Cr | 139.31 Cr | 136.05 Cr | 152.51 Cr |
| Other Direct Purchases / Brought in cost | 805.89 Cr | 1017.61 Cr | 1276.47 Cr | 1389.36 Cr |
| Power & Fuel Cost | 741.72 Cr | 887.6 Cr | 1316.47 Cr | 1186.26 Cr |
| Electricity & Power | 741.72 Cr | 887.6 Cr | 1316.47 Cr | 1186.26 Cr |
| Employee Cost | 433.7 Cr | 478.3 Cr | 523.41 Cr | 512.62 Cr |
| Salaries, Wages & Bonus | 384.38 Cr | 422.56 Cr | 467.44 Cr | 456.53 Cr |
| Contributions to EPF & Pension Funds | 35.14 Cr | 33.95 Cr | 32.8 Cr | 33.32 Cr |
| Workmen and Staff Welfare Expenses | 14.18 Cr | 21.79 Cr | 23.17 Cr | 22.77 Cr |
| Other Manufacturing Expenses | 294.89 Cr | 327.11 Cr | 386.37 Cr | 474.96 Cr |
| Sub-contracted / Out sourced services | 43.73 Cr | 34.63 Cr | 56.83 Cr | 130.61 Cr |
| Repairs and Maintenance | 27.43 Cr | 33.04 Cr | 41.2 Cr | 44.68 Cr |
| General and Administration Expenses | 118.56 Cr | 159.96 Cr | 214.4 Cr | 294.48 Cr |
| Rent , Rates & Taxes | 35.29 Cr | 43.96 Cr | 48.12 Cr | 46.7 Cr |
| Insurance | 19.88 Cr | 20.26 Cr | 20.72 Cr | 25.55 Cr |
| Professional and legal fees | 23.69 Cr | 44.07 Cr | 75.38 Cr | 143.03 Cr |
| Traveling and conveyance | 29.46 Cr | 40.57 Cr | 58.26 Cr | 66.81 Cr |
| Selling and Distribution Expenses | 748.49 Cr | 753.58 Cr | 954.01 Cr | 1113.43 Cr |
| Advertisement & Sales Promotion | 59.48 Cr | 63.03 Cr | 101.8 Cr | 129.03 Cr |
| Sales Commissions & Incentives | 30.4 Cr | 27.49 Cr | 36.81 Cr | 46.21 Cr |
| Freight and Forwarding | 658.61 Cr | 663.06 Cr | 815.4 Cr | 938.19 Cr |
| Miscellaneous Expenses | 77.16 Cr | 131.98 Cr | 98.53 Cr | 173.78 Cr |
| Bad debts /advances written off | 15.85 Cr | 67.05 Cr | 5.81 Cr | 77.15 Cr |
| Loss on disposal of fixed assets(net) | 0 | 0 | 1.65 Cr | 0 |
| Loss on foreign exchange fluctuations | 0 | 0 | 16.8 Cr | 7 Lk |
| Total Expenditure | 4413.5 Cr | 5044.26 Cr | 6310.26 Cr | 6675.74 Cr |
| Other Income | 36.2 Cr | 91.61 Cr | 34.44 Cr | 107.34 Cr |
| Interest Received | 14.03 Cr | 16.67 Cr | 16.65 Cr | 17.23 Cr |
| Dividend Received | 17 Lk | 1.19 Cr | 4.51 Cr | 7.71 Cr |
| Profit on sale of Fixed Assets | 30 Lk | 3.81 Cr | 0 | 2.44 Cr |
| Profits on sale of Investments | 75 Lk | 0 | 0 | 0 |
| Provision Written Back | 6.05 Cr | 63.44 Cr | 11.35 Cr | 73.9 Cr |
| Foreign Exchange Gains | 4.16 Cr | 29 Lk | 0 | 4.7 Cr |
| Operating Profit | 657.88 Cr | 616.14 Cr | 435.64 Cr | 500.19 Cr |
| Interest | 196.74 Cr | 175.64 Cr | 174.77 Cr | 176.5 Cr |
| Interest on Term Loan | 149.14 Cr | 128.16 Cr | 129.97 Cr | 95.59 Cr |
| Intereston Fixed deposits | 14.03 Cr | 14.05 Cr | 13.94 Cr | 14.61 Cr |
| Bank Charges etc | 11.53 Cr | 11.71 Cr | 10.61 Cr | 15.52 Cr |
| PBDT | 461.14 Cr | 440.5 Cr | 260.87 Cr | 323.69 Cr |
| Depreciation | 252.58 Cr | 275.38 Cr | 338.21 Cr | 370.77 Cr |
| Profit Before Taxation & Exceptional Items | 208.56 Cr | 165.12 Cr | -77.34 Cr | -47.08 Cr |
| Exceptional Income / Expenses | -4.78 Cr | 8.99 Cr | -6.84 Cr | 242.55 Cr |
| Profit Before Tax | 203.78 Cr | 174.11 Cr | -84.18 Cr | 195.47 Cr |
| Provision for Tax | 3.83 Cr | 40.86 Cr | -25.32 Cr | 5.22 Cr |
| Current Income Tax | 1.35 Cr | 0 | 0 | 25.71 Cr |
| Deferred Tax | 2.48 Cr | 42.1 Cr | -19.62 Cr | 6.67 Cr |
| Profit After Tax | 199.95 Cr | 133.25 Cr | -58.86 Cr | 190.25 Cr |
| Consolidated Net Profit | 199.95 Cr | 133.25 Cr | -58.86 Cr | 190.25 Cr |
| Profit Balance B/F | 397.13 Cr | 594.52 Cr | 724.19 Cr | 660.71 Cr |
| Appropriations | 597.08 Cr | 727.77 Cr | 665.33 Cr | 850.96 Cr |
| Other Appropriation | 2.56 Cr | 3.58 Cr | 4.62 Cr | 4.65 Cr |
| Earnings Per Share | 3.97 | 2.65 | -1.17 | 3.78 |
| Adjusted EPS | 3.97 | 2.65 | -1.17 | 3.78 |
CONSOLIDATED CASH FLOW FOR PRISM JOHNSON LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 156.54 Cr | 83.93 Cr | -177.79 Cr | 174.29 Cr |
| Adjustment | 419.52 Cr | 419.37 Cr | 514.67 Cr | 279.76 Cr |
| Changes In working Capital | 717.58 Cr | 49.13 Cr | 244.15 Cr | 57.96 Cr |
| Cash Flow after changes in Working Capital | 1293.64 Cr | 552.43 Cr | 581.03 Cr | 512.01 Cr |
| Cash Flow from Operating Activities | 1280.59 Cr | 565.46 Cr | 591.86 Cr | 472.81 Cr |
| Cash Flow from Investing Activities | -265.02 Cr | -312.91 Cr | -319.59 Cr | 72.3 Cr |
| Cash Flow from Financing Activitie | -806.1 Cr | -341.54 Cr | -266.79 Cr | -371.09 Cr |
| Net Cash Inflow / Outflow | 209.47 Cr | -88.99 Cr | 5.48 Cr | 174.02 Cr |
| Opening Cash & Cash Equivalents | 137.04 Cr | 346.37 Cr | 257.05 Cr | 261.99 Cr |
| Effect of Foreign Exchange Fluctuations | -14 Lk | -33 Lk | -26 Lk | 0 |
| Closing Cash & Cash Equivalent | 346.37 Cr | 257.05 Cr | 262.27 Cr | 436.01 Cr |
STANDALONE CASH FLOW FOR PRISM JOHNSON LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 203.78 Cr | 174.11 Cr | -84.18 Cr | 195.47 Cr |
| Adjustment | 391.34 Cr | 424.12 Cr | 512.55 Cr | 277.11 Cr |
| Changes In working Capital | 619.25 Cr | -87.53 Cr | 183.84 Cr | 16.16 Cr |
| Cash Flow after changes in Working Capital | 1214.37 Cr | 510.7 Cr | 612.21 Cr | 488.74 Cr |
| Cash Flow from Operating Activities | 1208.87 Cr | 526.76 Cr | 626.2 Cr | 454.11 Cr |
| Cash Flow from Investing Activities | -127.16 Cr | -238.26 Cr | -336.47 Cr | 50.97 Cr |
| Cash Flow from Financing Activitie | -860.89 Cr | -383.78 Cr | -283.97 Cr | -341.6 Cr |
| Net Cash Inflow / Outflow | 220.82 Cr | -95.28 Cr | 5.76 Cr | 163.48 Cr |
| Opening Cash & Cash Equivalents | 120.06 Cr | 340.74 Cr | 245.13 Cr | 250.35 Cr |
| Effect of Foreign Exchange Fluctuations | -14 Lk | -33 Lk | -26 Lk | 0 |
| Closing Cash & Cash Equivalent | 340.74 Cr | 245.13 Cr | 250.63 Cr | 413.83 Cr |
CONSOLIDATED BALANCE SHEET FOR PRISM JOHNSON LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 503.36 Cr | 503.36 Cr | 503.36 Cr | 503.36 Cr |
| Equity - Authorised | 651.22 Cr | 651.22 Cr | 651.22 Cr | 651.22 Cr |
| Equity - Issued | 503.36 Cr | 503.36 Cr | 503.36 Cr | 503.36 Cr |
| Equity Paid Up | 503.36 Cr | 503.36 Cr | 503.36 Cr | 503.36 Cr |
| Face Value | 10 | 10 | 10 | 10 |
| Total Reserves | 738.18 Cr | 819.65 Cr | 703.33 Cr | 885.6 Cr |
| Capital Reserves | -181.16 Cr | -184.53 Cr | -182.63 Cr | -182.63 Cr |
| Profit & Loss Account Balance | 714.82 Cr | 803.91 Cr | 696.8 Cr | 865.45 Cr |
| General Reserves | 191.06 Cr | 191.06 Cr | 191.06 Cr | 189.68 Cr |
| Reserve excluding Revaluation Reserve | 738.18 Cr | 819.65 Cr | 703.33 Cr | 885.6 Cr |
| Shareholder's Funds | 1241.54 Cr | 1323.01 Cr | 1206.69 Cr | 1388.96 Cr |
| Minority Interest | 282.4 Cr | 272.53 Cr | 256.07 Cr | 254.47 Cr |
| Secured Loans | 1040.22 Cr | 999.4 Cr | 849.11 Cr | 909.7 Cr |
| Term Loans - Banks | 998.95 Cr | 895.13 Cr | 957.87 Cr | 851.96 Cr |
| Unsecured Loans | 389.59 Cr | 177.61 Cr | 108.58 Cr | 17.68 Cr |
| Loans - Banks | 9.99 Cr | 0 | 0 | 0 |
| Loans - Others | 70 Lk | 3.2 Cr | 5.5 Cr | 8.9 Cr |
| Deferred Tax Assets / Liabilities | 55.42 Cr | 89.14 Cr | 70.08 Cr | 94.52 Cr |
| Deferred Tax Assets | 148.43 Cr | 87.98 Cr | 73.3 Cr | 85.49 Cr |
| Deferred Tax Liability | 203.85 Cr | 177.12 Cr | 143.38 Cr | 180.01 Cr |
| Other Long Term Liabilities | 698.87 Cr | 736.76 Cr | 742.65 Cr | 1019.83 Cr |
| Long Term Trade Payables | 0 | 12.8 Cr | 18.11 Cr | 0 |
| Long Term Provisions | 32.64 Cr | 34.43 Cr | 41.92 Cr | 35.92 Cr |
| Total Non-Current Liabilities | 2216.74 Cr | 2050.14 Cr | 1830.45 Cr | 2077.65 Cr |
| Trade Payables | 937.02 Cr | 1137.93 Cr | 1315.39 Cr | 1036.39 Cr |
| Sundry Creditors | 937.02 Cr | 1137.93 Cr | 1315.39 Cr | 1036.39 Cr |
| Other Current Liabilities | 1300.34 Cr | 1423.47 Cr | 1704.32 Cr | 1483.11 Cr |
| Advances received from customers | 94.21 Cr | 101.33 Cr | 121.6 Cr | 105.11 Cr |
| Interest Accrued But Not Due | 23.05 Cr | 19.35 Cr | 11.35 Cr | 6.31 Cr |
| Current maturity of Debentures & Bonds | 99.98 Cr | 115 Cr | 75 Cr | 95 Cr |
| Short Term Borrowings | 117.45 Cr | 171.25 Cr | 126.04 Cr | 762.99 Cr |
| Secured ST Loans repayable on Demands | 117.45 Cr | 119.25 Cr | 125.04 Cr | 646.93 Cr |
| Working Capital Loans- Sec | 107.99 Cr | 115.89 Cr | 115.12 Cr | 152.15 Cr |
| Short Term Provisions | 160.93 Cr | 108.28 Cr | 146.08 Cr | 143.39 Cr |
| Provision for Tax | 97.82 Cr | 39.08 Cr | 39.26 Cr | 69.49 Cr |
| Provision for post retirement benefits | 26.18 Cr | 17.52 Cr | 0 | 0 |
| Total Current Liabilities | 2515.74 Cr | 2840.93 Cr | 3291.83 Cr | 3425.88 Cr |
| Total Liabilities | 6256.42 Cr | 6486.61 Cr | 6585.04 Cr | 7146.96 Cr |
| Gross Block | 4135.84 Cr | 4424.73 Cr | 4694.69 Cr | 5360.03 Cr |
| Less: Accumulated Depreciation | 1189.36 Cr | 1454.5 Cr | 1747.23 Cr | 2099.54 Cr |
| Net Block | 2946.48 Cr | 2970.23 Cr | 2947.46 Cr | 3260.49 Cr |
| Capital Work in Progress | 132.44 Cr | 204.1 Cr | 239.97 Cr | 122.82 Cr |
| Non Current Investments | 570.73 Cr | 796.98 Cr | 826.83 Cr | 816.04 Cr |
| Long Term Investment | 570.73 Cr | 796.98 Cr | 826.83 Cr | 816.04 Cr |
| Unquoted | 570.73 Cr | 796.98 Cr | 826.83 Cr | 816.04 Cr |
| Long Term Loans & Advances | 171.37 Cr | 135.51 Cr | 159.44 Cr | 167.23 Cr |
| Other Non Current Assets | 159.93 Cr | 101.49 Cr | 107.23 Cr | 49.56 Cr |
| Total Non-Current Assets | 3980.95 Cr | 4208.34 Cr | 4280.93 Cr | 4434.67 Cr |
| Currents Investments | 160.24 Cr | 37.19 Cr | 83.85 Cr | 163.81 Cr |
| Unquoted | 570.73 Cr | 796.98 Cr | 826.83 Cr | 816.04 Cr |
| Inventories | 580.5 Cr | 804.86 Cr | 747.58 Cr | 825.56 Cr |
| Raw Materials | 152.74 Cr | 175.6 Cr | 167.93 Cr | 180.49 Cr |
| Work-in Progress | 40 Cr | 95.25 Cr | 81.09 Cr | 86.18 Cr |
| Finished Goods | 138.17 Cr | 186.48 Cr | 201.41 Cr | 186.24 Cr |
| Stores and Spare | 79.28 Cr | 88.75 Cr | 93.16 Cr | 106.69 Cr |
| Sundry Debtors | 625.45 Cr | 623.8 Cr | 694.71 Cr | 694.73 Cr |
| Debtors more than Six months | 0 | 129.82 Cr | 139.97 Cr | 86.06 Cr |
| Debtors Others | 775.1 Cr | 590.81 Cr | 650.55 Cr | 636.58 Cr |
| Cash and Bank | 544.76 Cr | 374.1 Cr | 326.67 Cr | 506.02 Cr |
| Cash in hand | 1.27 Cr | 1.42 Cr | 1.16 Cr | 99 Lk |
| Balances at Bank | 508.06 Cr | 371.7 Cr | 324.69 Cr | 497.1 Cr |
| Other Current Assets | 163.46 Cr | 284.98 Cr | 207.11 Cr | 239.27 Cr |
| Deposits with Government | 24 Lk | 40 Lk | 9 Lk | 95 Lk |
| Interest accrued and or due on loans | 17.34 Cr | 19.28 Cr | 19.16 Cr | 19.37 Cr |
| Prepaid Expenses | 16.64 Cr | 16.01 Cr | 21.97 Cr | 22.31 Cr |
| Short Term Loans and Advances | 201.06 Cr | 153.34 Cr | 242.79 Cr | 282.63 Cr |
| Advances recoverable in cash or in kind | 39.47 Cr | 58.13 Cr | 118.77 Cr | 78.09 Cr |
| Advance income tax and TDS | 154.73 Cr | 82.68 Cr | 72.6 Cr | 155.67 Cr |
| Total Current Assets | 2275.47 Cr | 2278.27 Cr | 2302.71 Cr | 2712.02 Cr |
| Net Current Assets (Including Current Investments) | -240.27 Cr | -562.66 Cr | -989.12 Cr | -713.86 Cr |
| Total Assets | 6256.42 Cr | 6486.61 Cr | 6585.04 Cr | 7146.96 Cr |
| Contingent Liabilities | 380.69 Cr | 493.52 Cr | 499.31 Cr | 499.29 Cr |
| Total Debt | 1727.45 Cr | 1559.92 Cr | 1467.56 Cr | 1828.02 Cr |
| Book Value | 24.67 | 0 | 0 | 0 |
| Adjusted Book Value | 24.67 | 26.28 | 23.97 | 27.59 |
STANDALONE BALANCE SHEET FOR PRISM JOHNSON LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 503.36 Cr | 503.36 Cr | 503.36 Cr | 503.36 Cr |
| Equity - Authorised | 651.22 Cr | 651.22 Cr | 651.22 Cr | 651.22 Cr |
| Equity - Issued | 503.36 Cr | 503.36 Cr | 503.36 Cr | 503.36 Cr |
| Equity Paid Up | 503.36 Cr | 503.36 Cr | 503.36 Cr | 503.36 Cr |
| Face Value | 10 | 10 | 10 | 10 |
| Total Reserves | 635.85 Cr | 765.52 Cr | 702.04 Cr | 887.64 Cr |
| Capital Reserves | -125.09 Cr | -125.09 Cr | -125.09 Cr | -125.09 Cr |
| Profit & Loss Account Balance | 594.52 Cr | 724.19 Cr | 660.71 Cr | 846.31 Cr |
| General Reserves | 155.67 Cr | 155.67 Cr | 155.67 Cr | 155.67 Cr |
| Reserve excluding Revaluation Reserve | 635.85 Cr | 765.52 Cr | 702.04 Cr | 887.64 Cr |
| Shareholder's Funds | 1139.21 Cr | 1268.88 Cr | 1205.4 Cr | 1391 Cr |
| Secured Loans | 969.87 Cr | 934.54 Cr | 802.75 Cr | 884 Cr |
| Term Loans - Banks | 908.81 Cr | 803.76 Cr | 882.75 Cr | 800 Cr |
| Unsecured Loans | 383.97 Cr | 170 Cr | 95 Cr | 0 |
| Loans - Banks | 9.99 Cr | 0 | 0 | 0 |
| Deferred Tax Assets / Liabilities | 29.15 Cr | 70.08 Cr | 50.54 Cr | 73.92 Cr |
| Deferred Tax Assets | 143.18 Cr | 81.66 Cr | 69.05 Cr | 83.76 Cr |
| Deferred Tax Liability | 172.33 Cr | 151.74 Cr | 119.59 Cr | 157.68 Cr |
| Other Long Term Liabilities | 496.22 Cr | 490.7 Cr | 490.89 Cr | 750.03 Cr |
| Long Term Trade Payables | 0 | 12.8 Cr | 18.11 Cr | 0 |
| Long Term Provisions | 24.56 Cr | 24.56 Cr | 26.26 Cr | 28.52 Cr |
| Total Non-Current Liabilities | 1903.77 Cr | 1702.68 Cr | 1483.55 Cr | 1736.47 Cr |
| Trade Payables | 965.03 Cr | 1154.03 Cr | 1337.61 Cr | 1051.4 Cr |
| Sundry Creditors | 965.03 Cr | 1154.03 Cr | 1337.61 Cr | 1051.4 Cr |
| Other Current Liabilities | 870.73 Cr | 836.95 Cr | 1046.98 Cr | 763.06 Cr |
| Advances received from customers | 82.07 Cr | 56.01 Cr | 59.31 Cr | 68.63 Cr |
| Interest Accrued But Not Due | 22.47 Cr | 18.83 Cr | 10.93 Cr | 5.8 Cr |
| Current maturity of Debentures & Bonds | 99.98 Cr | 115 Cr | 75 Cr | 95 Cr |
| Short Term Borrowings | 14.98 Cr | 53.95 Cr | 9.92 Cr | 642.52 Cr |
| Secured ST Loans repayable on Demands | 14.98 Cr | 3.95 Cr | 9.92 Cr | 526.66 Cr |
| Working Capital Loans- Sec | 5.52 Cr | 59 Lk | 0 | 31.88 Cr |
| Short Term Provisions | 45.12 Cr | 45.58 Cr | 84.19 Cr | 71.66 Cr |
| Provision for post retirement benefits | 10.25 Cr | 17.36 Cr | 0 | 0 |
| Total Current Liabilities | 1895.86 Cr | 2090.51 Cr | 2478.7 Cr | 2528.64 Cr |
| Total Liabilities | 4938.84 Cr | 5062.07 Cr | 5167.65 Cr | 5656.11 Cr |
| Gross Block | 3599.7 Cr | 3835.01 Cr | 4072.77 Cr | 4715.86 Cr |
| Less: Accumulated Depreciation | 1049.16 Cr | 1286.77 Cr | 1566.63 Cr | 1884.86 Cr |
| Net Block | 2550.54 Cr | 2548.24 Cr | 2506.14 Cr | 2831 Cr |
| Capital Work in Progress | 121.58 Cr | 200.63 Cr | 233.44 Cr | 120.78 Cr |
| Non Current Investments | 280.45 Cr | 326.1 Cr | 376.13 Cr | 401.36 Cr |
| Long Term Investment | 280.45 Cr | 326.1 Cr | 376.13 Cr | 401.36 Cr |
| Unquoted | 280.45 Cr | 326.1 Cr | 376.13 Cr | 401.36 Cr |
| Long Term Loans & Advances | 167.11 Cr | 132.05 Cr | 151.9 Cr | 173.08 Cr |
| Other Non Current Assets | 137.87 Cr | 75.96 Cr | 82.91 Cr | 25.01 Cr |
| Total Non-Current Assets | 3257.55 Cr | 3282.98 Cr | 3350.52 Cr | 3569.76 Cr |
| Unquoted | 280.45 Cr | 326.1 Cr | 376.13 Cr | 401.36 Cr |
| Inventories | 470.47 Cr | 664.87 Cr | 620.86 Cr | 713.85 Cr |
| Raw Materials | 124.3 Cr | 139.31 Cr | 136.05 Cr | 152.51 Cr |
| Work-in Progress | 30.54 Cr | 86.55 Cr | 73.04 Cr | 78.2 Cr |
| Finished Goods | 80.43 Cr | 109.96 Cr | 127.41 Cr | 122.16 Cr |
| Stores and Spare | 65.8 Cr | 74.96 Cr | 81.29 Cr | 95.64 Cr |
| Sundry Debtors | 537.74 Cr | 570.8 Cr | 647.56 Cr | 648.05 Cr |
| Debtors more than Six months | 0 | 112.66 Cr | 126.02 Cr | 77.83 Cr |
| Debtors Others | 683.81 Cr | 547.53 Cr | 609.87 Cr | 590.47 Cr |
| Cash and Bank | 488.96 Cr | 301.41 Cr | 312.68 Cr | 480.6 Cr |
| Cash in hand | 91 Lk | 97 Lk | 74 Lk | 72 Lk |
| Balances at Bank | 452.62 Cr | 299.46 Cr | 311.12 Cr | 471.95 Cr |
| Other Current Assets | 83.52 Cr | 134.48 Cr | 61.73 Cr | 58.46 Cr |
| Deposits with Government | 23 Lk | 40 Lk | 9 Lk | 40 Lk |
| Interest accrued and or due on loans | 1.86 Cr | 51 Lk | 34 Lk | 19 Lk |
| Prepaid Expenses | 14.37 Cr | 13.63 Cr | 19.37 Cr | 18.47 Cr |
| Short Term Loans and Advances | 100.6 Cr | 107.53 Cr | 173.17 Cr | 185.39 Cr |
| Advances recoverable in cash or in kind | 38.44 Cr | 54.96 Cr | 116.07 Cr | 77.02 Cr |
| Advance income tax and TDS | 55.43 Cr | 40.61 Cr | 32.32 Cr | 86.68 Cr |
| Total Current Assets | 1681.29 Cr | 1779.09 Cr | 1816 Cr | 2086.35 Cr |
| Net Current Assets (Including Current Investments) | -214.57 Cr | -311.42 Cr | -662.7 Cr | -442.29 Cr |
| Total Assets | 4938.84 Cr | 5062.07 Cr | 5167.65 Cr | 5656.11 Cr |
| Contingent Liabilities | 336.2 Cr | 438.47 Cr | 446.83 Cr | 445 Cr |
| Total Debt | 1528.36 Cr | 1343 Cr | 1262.42 Cr | 1637.56 Cr |
| Book Value | 22.63 | 25.21 | 0 | 0 |
| Adjusted Book Value | 22.63 | 25.21 | 23.95 | 27.63 |
FINANCIAL RATIOS (CONSOLIDATED) FOR PRISM JOHNSON LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 3.4 | 1.82 | -2.05 | 3.6 |
| CEPS(Rs) | 8.51 | 6.89 | 4.62 | 11.44 |
| Book NAV/Share(Rs) | 24.67 | 26.28 | 23.97 | 27.59 |
| Tax Rate(%) | 10.64 | 51.88 | 11.28 | 7.09 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 10.63 | 7.22 | 4.79 | 5.34 |
| EBIT Margin(%) | 6.25 | 4.08 | 0.24 | 4.67 |
| Pre Tax Margin(%) | 2.58 | 1.16 | -2.3 | 2.17 |
| PAT Margin (%) | 2.3 | 0.56 | -2.04 | 2.02 |
| Cash Profit Margin (%) | 7.25 | 5.24 | 3.01 | 7.17 |
| Performance Ratios | ||||
| ROA(%) | 2.19 | 0.58 | -2.41 | 2.35 |
| ROE(%) | 11.73 | 2.89 | -12.47 | 12.48 |
| ROCE(%) | 11.74 | 9.22 | 0.68 | 11.68 |
| Asset Turnover(x) | 0.95 | 1.04 | 1.18 | 1.17 |
| Sales/Fixed Asset(x) | 1.5 | 1.55 | 1.7 | 1.6 |
| Working Capital/Sales(x) | -24.61 | -11.76 | -7.81 | -11.25 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 0.67 | 0.65 | 0.59 | 0.63 |
| Receivable days | 41.35 | 34.6 | 31.13 | 31.57 |
| Inventory Days | 40.8 | 38.21 | 36.66 | 35.74 |
| Payable days | 66.14 | 183.52 | 186.37 | 145.71 |
| Valuation Parameters | ||||
| PER(x) | 38.61 | 63.33 | 0 | 49.64 |
| PCE(x) | 15.43 | 16.76 | 22.82 | 15.62 |
| Price/Book(x) | 5.33 | 4.39 | 4.39 | 6.47 |
| EV/Net Sales(x) | 1.4 | 1.11 | 0.88 | 1.36 |
| EV/Core EBITDA(x) | 11.69 | 12.26 | 15.87 | 19.4 |
| EV/EBIT(x) | 21.1 | 25.93 | 343.3 | 27.5 |
| EV/CE(x) | 1.25 | 1.08 | 0.98 | 3.21 |
| M Cap / Sales | 1.18 | 0.92 | 0.72 | 1.18 |
| Growth Ratio | ||||
| Net Sales Growth(%) | -6.2 | 12.87 | 16.71 | 3.08 |
| Core EBITDA Growth(%) | 16.19 | -14.42 | -28.83 | 30.92 |
| EBIT Growth(%) | 18.05 | -26.94 | -93.22 | 1897.5 |
| PAT Growth(%) | 808.07 | -72.75 | -458.89 | 202.66 |
| EPS Growth(%) | 1605.46 | -46.41 | -212.49 | 275.44 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 1.39 | 1.18 | 1.22 | 1.32 |
| Current Ratio(x) | 0.9 | 0.8 | 0.7 | 0.79 |
| Quick Ratio(x) | 0.67 | 0.52 | 0.47 | 0.55 |
| Interest Cover(x) | 1.7 | 1.4 | 0.1 | 1.87 |
| Total Debt/Mcap(x) | 0.26 | 0.27 | 0.28 | 0.2 |
FINANCIAL RATIOS (STANDALONE) FOR PRISM JOHNSON LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 3.97 | 2.65 | -1.17 | 3.78 |
| CEPS(Rs) | 8.99 | 8.12 | 5.55 | 11.15 |
| Book NAV/Share(Rs) | 22.63 | 25.21 | 23.95 | 27.63 |
| Tax Rate(%) | 1.88 | 23.47 | 30.08 | 2.67 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 11.59 | 8.92 | 5.67 | 5.23 |
| EBIT Margin(%) | 7.47 | 5.95 | 1.28 | 4.95 |
| Pre Tax Margin(%) | 3.8 | 2.96 | -1.19 | 2.6 |
| PAT Margin (%) | 3.73 | 2.27 | -0.83 | 2.53 |
| Cash Profit Margin (%) | 8.44 | 6.95 | 3.95 | 7.47 |
| Performance Ratios | ||||
| ROA(%) | 4.03 | 2.66 | -1.15 | 3.52 |
| ROE(%) | 19.22 | 11.07 | -4.76 | 14.65 |
| ROCE(%) | 14.15 | 13.25 | 3.57 | 12.35 |
| Asset Turnover(x) | 1.08 | 1.18 | 1.38 | 1.39 |
| Sales/Fixed Asset(x) | 1.58 | 1.59 | 1.8 | 1.71 |
| Working Capital/Sales(x) | -24.99 | -18.88 | -10.68 | -16.99 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 0.63 | 0.63 | 0.56 | 0.58 |
| Receivable days | 41.32 | 34.41 | 31.41 | 31.47 |
| Inventory Days | 35.94 | 35.24 | 33.14 | 32.42 |
| Payable days | 69.84 | 167.73 | 161.42 | 126.9 |
| Valuation Parameters | ||||
| PER(x) | 33.07 | 43.61 | 0 | 47.25 |
| PCE(x) | 14.61 | 14.22 | 18.98 | 16.02 |
| Price/Book(x) | 5.8 | 4.58 | 4.4 | 6.46 |
| EV/Net Sales(x) | 1.52 | 1.23 | 0.93 | 1.44 |
| EV/Core EBITDA(x) | 11.63 | 11.12 | 14.35 | 20.29 |
| EV/EBIT(x) | 19.1 | 19.59 | 69.02 | 27.28 |
| EV/CE(x) | 1.55 | 1.35 | 1.21 | 3.35 |
| M Cap / Sales | 1.31 | 1.04 | 0.79 | 1.27 |
| Growth Ratio | ||||
| Net Sales Growth(%) | -9.74 | 10.6 | 20.52 | 5.32 |
| Core EBITDA Growth(%) | 19.26 | -6.34 | -29.3 | 14.82 |
| EBIT Growth(%) | 22.28 | -12.68 | -74.1 | 310.61 |
| PAT Growth(%) | 691.57 | -33.36 | -144.17 | 423.23 |
| EPS Growth(%) | 691.57 | -33.36 | -144.17 | 423.24 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 1.34 | 1.06 | 1.05 | 1.18 |
| Current Ratio(x) | 0.89 | 0.85 | 0.73 | 0.83 |
| Quick Ratio(x) | 0.64 | 0.53 | 0.48 | 0.54 |
| Interest Cover(x) | 2.04 | 1.99 | 0.52 | 2.11 |
| Total Debt/Mcap(x) | 0.23 | 0.23 | 0.24 | 0.18 |
SHARE HOLDING PATTERN FOR PRISM JOHNSON LIMITED
| Date | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoters % | 74.87 | 74.87 | 74.87 | 74.87 | 74.87 | 74.87 | 74.87 | 74.87 | 74.87 | 74.87 |
| FII % | 3.34 | 3.42 | 3.46 | 3.50 | 3.58 | 3.72 | 3.91 | 3.88 | 3.63 | 3.67 |
| DII % | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Public % | 16.33 | 17.37 | 17.55 | 17.25 | 16.90 | 16.56 | 16.12 | 16.21 | 15.56 | 15.43 |
PEER COMPARISON FOR PRISM JOHNSON LIMITED
CORPORATE ACTIONS FOR PRISM JOHNSON
| Exchange Date | Purpose | Book Closure Dates |
|---|---|---|
| BSE 01-Aug-2024 | Board Meeting - Quarterly Results | 09-Aug-2024 |
| BSE 08-May-2024 | Board Meeting - Audited Results | 16-May-2024 |
| BSE 26-Mar-2024 | Board Meeting - Inter alia, to consider and approve raising of funds by issue of Non-convertible Debentures on a private placement basis. | 29-Mar-2024 |
| BSE 19-Jan-2024 | Board Meeting - Quarterly Results | 01-Feb-2024 |
| BSE 13-Nov-2023 | SAST - We wish to inform you that the Company has incorporated a Wholly Owned Subsidiary in the name of PJL Cement Limited on November 7, 2023. | |
| BSE 23-Oct-2023 | Board Meeting - Quarterly Results | 03-Nov-2023 |
| BSE 31-Jul-2023 | SAST - We wish to inform you that the Company has acquired 1,38,86,515 equity shares of Rs. 10 each at a premium of Rs. 4.70 per equity share aggregating to Rs. 20,41,31,770.50 offered by Raheja QBE General Insurance Company Limited (''RQBE''), a subsidiary of Company on a rights basis. There is no change in shareholding percentage of the Company in RQBE pursuant to such acquisition. | |
| BSE 20-Jul-2023 | Board Meeting - Quarterly Results | 02-Aug-2023 |
| BSE 24-Apr-2023 | Board Meeting - Audited Results | 10-May-2023 |
| BSE 09-Jan-2023 | Board Meeting - Quarterly Results | 01-Feb-2023 |
| BSE 28-Sep-2022 | Board Meeting - Quarterly Results | 10-Nov-2022 |
| BSE 05-Jul-2022 | Board Meeting - Quarterly Results | 03-Aug-2022 |
| BSE 22-Apr-2022 | Board Meeting - Audited Results | 11-May-2022 |
| BSE 10-Jan-2022 | Board Meeting - Quarterly Results | 01-Feb-2022 |
| BSE 28-Sep-2021 | Board Meeting - Quarterly Results | 28-Oct-2021 |
CORPORATE ANNOUNCEMENTS FOR PRISM JOHNSON
| Exchange Date | Category File | Description |
|---|---|---|
| BSE 30-Oct-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Issue of Letter of Confirmation in lieu of loss of share certificates. |
| BSE 22-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Acquisition Further investment in subsidiary company pursuant to Rights Issue. |
| BSE 22-Oct-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation of loss of share certificate |
| BSE 17-Oct-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate issue of Letter of confirmation in lieu of loss of share certificates |
| BSE 09-Oct-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation of Loss of Share certificates |
| BSE 05-Oct-2024 | General Announcements FILE | Disclosure Under Regulation 30 Of The SEBI (Listing Obligations And Disclosure Requirements) Regulations 2015 - Update On Ongoing Litigation. Update on ongoing litigation. |
| BSE 04-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Credit Rating Update on Credit Rating |
| BSE 01-Oct-2024 | General Announcements FILE | Disclosure Under Regulation 30 Of The SEBI (Listing Obligations And Disclosure Requirements) Regulations 2015 Intimation of imposition of fine by BSE Limited. |
| BSE 01-Oct-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation of Loss of share Certificate |
| BSE 30-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Change in Directorate Appointment of Mr. Raakesh Jain ( DIN 10711581) as Director and Whole Time Director designated as Executive Director and CEO (Cement) of the Company. |
| BSE 30-Sep-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Scrutinizer"s Report Proceeding of Postal Ballot details of e-voting results through Postal Ballot and Scrutinizers Report |
| BSE 30-Sep-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Outcome of Postal_Ballot Proceeding of Postal Ballot details of e-voting results through postal ballot and scrutiniser report |
| BSE 27-Sep-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate intimation of issuance of Letter of Confirmation in lieu of loss of share certificate |
| BSE 26-Sep-2024 | Intimation FILE | Closure of Trading Window Closure of Trading Window for the approval of the Unaudited Financial Results of the Company for the quarter and half year ended September 30 2024. |
| BSE 17-Sep-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation for loss of share certificate |
| BSE 11-Sep-2024 | General Announcements FILE | Reply - Increase In Volume Reply with regard to increase in volume of the Companys Shares in the recent past. |
| BSE 11-Sep-2024 | General - | Clarification sought from Prism Johnson Ltd The Exchange has sought clarification from Prism Johnson Ltd on September 11 2024 with reference to Movement in Volume. The reply is awaited. |
| BSE 06-Sep-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation for Loss of share certificate |
| BSE 31-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Postal Ballot Newspaper Notice. |
| BSE 30-Aug-2024 | Intimation FILE | Shareholder Meeting / Postal Ballot-Notice of Postal Ballot Notice of Postal Ballot through Electronic Voting |
| BSE 26-Aug-2024 | General Announcements FILE | Compliances-Reg. 57 (1) - Certificate of interest payment/Principal in case of NCD Intimation of redemption of principal amount of NCDs Tranche XVIII and interest thereon. |
| BSE 22-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Acquisition Investment in Sunbath Sanitary Private Limited. |
| BSE 20-Aug-2024 | General Announcements FILE | Intimation Under Regulation 30 Of The SEBI (Listing Obligations And Disclosure Requirements) Regulations 2015 - Update Update of Companys tile production plant situated at Vijaywada Andhra Pradesh. |
| BSE 17-Aug-2024 | General Announcements FILE | Disclosure Under Regulation 30 Of The SEBI (Listing Obligations And Disclosure Requirements) Regulations 2015 KMPs authorised for the purpose of determining materiality of any information or transaction or event and disclosure thereof to the stock exchanges. |
| BSE 12-Aug-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Scrutinizer''s Report Disclosure of Voting Results of resolutions passed at the 32nd AGM of the Company held on August 9 2024 along with Consolidated Scrutinisers Report. |
| BSE 09-Aug-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Outcome of AGM Proceedings of the 32nd AGM of the Company held on August 9 2024. |
| BSE 09-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Change in Directorate Changes in Key Managerial Personnel. |
| BSE 09-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Investor Presentation Investor Presentation August 9 2024 |
| BSE 09-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Change in Directorate Changes in Key Managerial Personnel. |
| BSE 09-Aug-2024 | Outcome FILE | Unaudited Financial Results For The Quarter Ended June 30 2024 Unaudited Financial Results for the quarter ended June 30 2024 |
INSIDER TRADING FOR PRISM JOHNSON
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| BSE 07-Feb-2022 07-Feb-2022 | Sell Scheme of Amalgamation/Merger/Demerger/Arrangement | 57,949,400 @ 0.00 (0.00 %) | CORONET INVESTMENTS PVT LTD |
| BSE 07-Feb-2022 07-Feb-2022 | Buy Scheme of Amalgamation/Merger/Demerger/Arrangement | 125,767,000 @ 0.00 (24.98 %) | HATHWAY INVESTMENTS PVT LTD |
| BSE 07-Feb-2022 07-Feb-2022 | Sell Scheme of Amalgamation/Merger/Demerger/Arrangement | 67,818,000 @ 0.00 (0.00 %) | MANALI INVESTMENT AND FINANCE PVT LTD |
BULK BLOCK DEALS FOR PRISM JOHNSON LIMITED
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| BSE 21-Feb-2024 | Sell BULK | 2,966,990 @ 170.60 | JUPITER SOUTH ASIA INVESTMENT COMPANY LIMITED |
| BSE 21-Feb-2024 | Buy BULK | 2,966,990 @ 170.60 | THE JUPITER GLOBAL FUND-JUPITER INDIA SELECT |
| BSE 21-Feb-2024 | Sell BLOCK | 2,966,990 @ 170.60 | JUPITER SOUTH ASIA INVESTMENT COMPANY LIMITED |
| BSE 21-Feb-2024 | Buy BLOCK | 2,966,990 @ 170.60 | THE JUPITER GLOBAL FUND-JUPITER INDIA SELECT |
DIVIDEND BY PRISM JOHNSON LIMITED
No dividend details found
SPLIT / BONUS BY PRISM JOHNSON LIMITED
No Split / Bonus details found
Data feed Source : www.accordfintech.com, NSE DATA Feed & BSE Data Feed