Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

Diversified

Rating :
57/99

BSE: 500338 | NSE: PRSMJOHNSN

87.15
0.00 (0%)
19-Nov-2018 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  86.10
  •  88.75
  •  86.10
  •  87.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  96246
  •  83.88
  •  159.15
  •  74.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,384.24
  • 28.32
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,327.10
  • N/A
  • 4.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.87%
  • 2.47%
  • 11.21%
  • FII
  • DII
  • Others
  • 0.08%
  • 3.68%
  • 7.69%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.65
  • 1.73
  • 0.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.49
  • 21.33
  • 9.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.08
  • -
  • 105.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 69.15
  • 165.45

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.64
  • 4.67
  • 5.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.62
  • 17.83
  • 17.64

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
5,506.91
5,012.46
5,223.10
5,654.43
5,026.57
4,820.57
4,596.20
3,447.44
2,874.86
647.35
Net Sales Growth
-
9.86%
-4.03%
-7.63%
12.49%
4.27%
4.88%
33.32%
19.92%
344.10%
 
Cost Of Goods Sold
-
2,053.78
1,856.91
1,977.67
2,259.86
1,974.59
1,877.88
1,844.00
1,413.44
993.31
56.74
Gross Profit
-
3,453.13
3,155.55
3,245.43
3,394.57
3,051.98
2,942.69
2,752.20
2,034.00
1,881.55
590.61
GP Margin
-
62.71%
62.95%
62.14%
60.03%
60.72%
61.04%
59.88%
59.00%
65.45%
91.24%
Total Expenditure
-
5,059.38
4,651.32
4,877.65
5,296.96
4,841.69
4,509.00
4,280.29
3,065.71
2,338.26
487.86
Power & Fuel Cost
-
950.48
841.00
948.02
934.81
951.44
888.87
858.12
516.14
378.49
174.58
% Of Sales
-
17.26%
16.78%
18.15%
16.53%
18.93%
18.44%
18.67%
14.97%
13.17%
26.97%
Employee Cost
-
512.72
472.19
442.08
384.91
349.11
308.81
263.54
204.30
153.81
30.86
% Of Sales
-
9.31%
9.42%
8.46%
6.81%
6.95%
6.41%
5.73%
5.93%
5.35%
4.77%
Manufacturing Exp.
-
385.85
375.47
415.77
433.88
440.53
342.70
341.56
253.43
216.31
74.01
% Of Sales
-
7.01%
7.49%
7.96%
7.67%
8.76%
7.11%
7.43%
7.35%
7.52%
11.43%
General & Admin Exp.
-
226.26
219.60
172.78
135.36
136.75
123.36
98.70
84.97
139.79
45.25
% Of Sales
-
4.11%
4.38%
3.31%
2.39%
2.72%
2.56%
2.15%
2.46%
4.86%
6.99%
Selling & Distn. Exp.
-
765.25
745.99
808.50
1,053.59
898.01
861.35
763.34
509.66
387.04
94.33
% Of Sales
-
13.90%
14.88%
15.48%
18.63%
17.87%
17.87%
16.61%
14.78%
13.46%
14.57%
Miscellaneous Exp.
-
165.04
140.16
112.83
94.55
91.26
106.03
111.03
83.77
69.51
94.33
% Of Sales
-
3.00%
2.80%
2.16%
1.67%
1.82%
2.20%
2.42%
2.43%
2.42%
1.87%
EBITDA
-
447.53
361.14
345.45
357.47
184.88
311.57
315.91
381.73
536.60
159.49
EBITDA Margin
-
8.13%
7.20%
6.61%
6.32%
3.68%
6.46%
6.87%
11.07%
18.67%
24.64%
Other Income
-
66.62
91.97
152.31
35.71
157.34
15.87
13.61
8.59
30.58
15.29
Interest
-
232.33
221.04
285.97
295.86
280.25
233.94
191.36
118.39
65.81
3.54
Depreciation
-
184.36
191.84
184.13
164.86
200.36
179.89
162.24
126.00
102.35
24.86
PBT
-
97.46
40.23
27.66
-67.54
-138.39
-86.39
-24.08
145.93
399.02
146.38
Tax
-
45.66
27.47
-1.54
-12.02
-44.03
-24.21
-11.23
43.32
123.61
55.79
Tax Rate
-
46.85%
68.28%
-6.45%
166.94%
34.13%
28.57%
39.99%
29.49%
32.52%
38.11%
PAT
-
39.30
-3.29
3.05
2.62
-86.20
-62.47
-18.44
104.95
259.78
92.06
PAT before Minority Interest
-
51.80
12.76
25.42
4.82
-84.99
-60.52
-16.85
103.57
256.54
90.59
Minority Interest
-
-12.50
-16.05
-22.37
-2.20
-1.21
-1.95
-1.59
1.38
3.24
1.47
PAT Margin
-
0.71%
-0.07%
0.06%
0.05%
-1.71%
-1.30%
-0.40%
3.04%
9.04%
14.22%
PAT Growth
-
-
-
16.41%
-
-
-
-
-59.60%
182.19%
 
Unadjusted EPS
-
0.84
-0.04
0.06
0.05
-1.76
-1.27
-0.38
2.14
5.29
3.09

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
1,037.86
994.93
998.18
1,054.33
1,058.82
1,148.62
1,210.60
1,250.64
1,201.67
654.84
Share Capital
503.36
503.36
503.36
503.36
503.36
503.36
503.36
503.36
503.36
298.25
Total Reserves
534.50
491.57
494.82
550.97
555.46
645.26
707.24
747.28
698.31
356.59
Non-Current Liabilities
1,458.68
1,455.81
1,728.08
1,849.35
1,657.16
1,492.29
1,313.10
1,100.84
1,085.22
52.77
Secured Loans
910.14
1,049.87
1,332.26
1,584.62
1,244.62
1,155.51
908.59
613.36
920.03
0.00
Unsecured Loans
241.84
140.16
144.67
53.89
203.17
92.52
154.46
228.17
60.11
0.00
Long Term Provisions
27.09
24.72
46.16
50.95
45.93
41.86
35.40
50.62
0.00
0.00
Current Liabilities
2,369.00
2,145.68
2,040.70
1,888.64
1,838.45
1,871.52
1,467.35
1,177.39
546.70
163.45
Trade Payables
684.24
715.54
701.66
784.11
718.91
754.01
564.67
433.51
292.10
35.11
Other Current Liabilities
1,033.97
880.04
741.40
623.51
761.76
687.75
628.29
565.54
203.71
78.15
Short Term Borrowings
523.61
451.67
506.81
447.53
330.51
410.25
226.03
167.21
0.00
0.00
Short Term Provisions
127.18
98.43
90.83
33.49
27.27
19.51
48.36
11.13
50.89
50.19
Total Liabilities
5,138.21
4,865.84
5,015.84
4,849.40
4,608.95
4,565.73
4,042.38
3,578.86
2,889.96
920.67
Net Block
2,601.51
2,415.47
2,472.10
2,412.93
2,473.68
2,338.61
2,234.24
2,077.11
1,168.53
397.41
Gross Block
3,213.34
2,862.93
2,724.23
4,047.94
3,947.96
3,620.45
3,340.30
3,034.72
2,008.32
738.66
Accumulated Depreciation
611.83
447.46
252.13
1,635.01
1,474.28
1,281.84
1,106.06
957.61
839.79
341.25
Non Current Assets
3,402.66
3,218.70
3,019.67
2,893.96
2,875.70
2,943.28
2,701.17
2,483.51
1,968.98
551.73
Capital Work in Progress
99.71
136.19
69.12
71.67
63.64
54.40
34.58
61.87
591.02
109.16
Non Current Investment
377.39
285.78
163.10
131.49
111.24
240.03
234.17
208.08
172.95
45.16
Long Term Loans & Adv.
186.66
182.44
209.31
176.86
132.09
180.60
142.02
110.99
0.00
0.00
Other Non Current Assets
137.39
198.82
106.04
101.01
95.05
83.40
20.87
13.68
0.00
0.00
Current Assets
1,735.55
1,647.14
1,996.17
1,955.44
1,733.25
1,622.45
1,341.21
1,095.35
920.98
368.94
Current Investments
33.20
52.91
116.94
86.09
114.61
106.18
120.35
113.39
101.97
140.22
Inventories
616.82
562.20
644.57
713.51
574.42
586.95
515.69
428.46
316.54
76.90
Sundry Debtors
667.88
626.38
610.94
581.53
531.31
476.32
328.53
269.94
217.23
0.00
Cash & Bank
77.42
82.67
131.12
129.60
110.71
98.90
92.61
90.93
130.83
84.14
Other Current Assets
340.23
212.18
308.09
272.21
402.20
354.10
284.03
192.63
154.41
67.68
Short Term Loans & Adv.
123.49
110.80
184.51
172.50
167.33
199.06
151.71
175.88
154.41
67.68
Net Current Assets
-633.45
-498.54
-44.53
66.80
-105.20
-249.07
-126.14
-82.04
374.28
205.49
Total Assets
5,138.21
4,865.84
5,015.84
4,849.40
4,608.95
4,565.73
4,042.38
3,578.86
2,889.96
920.67

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
586.62
675.61
462.13
198.63
56.60
259.93
266.68
288.41
371.59
100.45
PBT
100.66
41.72
23.72
-7.20
-129.02
-84.73
-28.08
146.89
380.15
146.38
Adjustment
424.33
419.21
424.71
459.70
334.84
383.55
335.68
214.85
140.15
14.15
Changes in Working Capital
99.48
234.15
26.05
-249.30
-142.16
-22.81
-28.07
-34.64
-5.69
4.75
Cash after chg. in Working capital
624.47
695.08
474.48
203.20
63.66
276.01
279.53
327.10
514.61
165.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-37.85
-19.47
-12.35
-4.57
-7.06
-16.08
-12.85
-38.69
-143.02
-64.83
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-406.55
-236.14
-126.93
-57.26
79.38
-319.88
-336.45
-522.88
-619.36
-50.90
Net Fixed Assets
-170.58
-132.20
1,289.77
-92.68
-280.07
-251.22
-183.92
-434.85
-1,525.33
-125.27
Net Investments
-33.77
-52.36
13.64
4.05
30.98
11.76
-35.70
-27.63
-122.86
54.95
Others
-202.20
-51.58
-1,430.34
31.37
328.47
-80.42
-116.83
-60.40
1,028.83
19.42
Cash from Financing Activity
-179.64
-460.56
-328.04
-107.98
-144.98
47.86
47.92
191.08
269.92
12.85
Net Cash Inflow / Outflow
0.43
-21.09
7.16
33.39
-9.00
-12.09
-21.85
-43.39
22.15
62.40
Opening Cash & Equivalents
62.75
83.84
59.87
44.65
53.28
65.37
87.22
130.61
79.13
16.73
Closing Cash & Equivalent
63.18
62.75
83.84
78.13
44.65
53.28
65.37
87.22
130.61
79.13

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
20.62
19.77
19.83
20.95
21.04
22.82
24.05
24.85
23.87
21.96
ROA
1.04%
0.26%
0.52%
0.10%
-1.85%
-1.41%
-0.44%
3.20%
13.46%
10.36%
ROE
5.10%
1.28%
2.48%
0.46%
-7.70%
-5.13%
-1.37%
8.45%
27.64%
14.27%
ROCE
10.93%
8.45%
9.53%
8.95%
4.78%
4.99%
6.02%
11.06%
31.44%
23.56%
Fixed Asset Turnover
1.86
1.99
1.70
1.54
1.45
1.51
1.55
1.45
2.20
1.03
Receivable days
41.87
40.59
37.79
32.92
33.49
27.93
22.11
24.35
26.19
0.00
Inventory Days
38.14
39.59
43.04
38.10
38.59
38.26
34.89
37.24
23.72
41.16
Payable days
52.86
57.62
56.69
51.65
55.73
53.54
41.86
41.57
24.56
29.69
Cash Conversion Cycle
27.16
22.56
24.13
19.37
16.35
12.65
15.14
20.02
25.35
11.47
Total Debt/Equity
1.95
1.99
2.22
2.12
1.99
1.76
1.32
1.09
0.82
0.00
Interest Cover
1.42
1.18
1.08
0.98
0.54
0.64
0.85
2.24
6.78
42.35

News Update:


  • Prism Johnson to acquire 30% equity stake in SPV
    12th Nov 2018, 15:57 PM

    The projects will be set up with the company as captive user and Cleantech as the developer

    Read More
  • Prism Johnson - Quarterly Results
    31st Oct 2018, 12:10 PM

    Read More
  • Prism Johnson discontinues existing supply agreement with ECO Cements
    5th Sep 2018, 09:21 AM

    ECL constituted only 0.6% of Q1 FY19 overall sales volume

    Read More
  • Prism Johnson gets nod to raise funds via NCDs
    27th Aug 2018, 14:05 PM

    The Board of Directors of the company at their meeting held on August 27, 2018, have considered and approved the same

    Read More
  • Prism Johnson receives LOIs for Captive Solar Power Projects
    17th Aug 2018, 16:21 PM

    The company shall invest approximately Rs 8 crore

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.