Nifty
Sensex
:
:
25111.45
82259.24
-100.60 (-0.40%)
-375.24 (-0.45%)

Diversified

Rating :
50/99

BSE: 500338 | NSE: PRSMJOHNSN

161.25
17-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  164.49
  •  164.49
  •  160.15
  •  163.38
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  200764
  •  32432099.33
  •  246
  •  105.3

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,116.62
  • 101.55
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,218.32
  • N/A
  • 5.49

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.87%
  • 3.04%
  • 11.70%
  • FII
  • DII
  • Others
  • 3.42%
  • 5.57%
  • 1.40%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.42
  • 5.52
  • -0.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.03
  • -11.19
  • -1.32

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 38.62
  • -13.70
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.80
  • 23.57
  • 37.99

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.85
  • 5.19
  • 5.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.09
  • 15.15
  • 17.47

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
3.6
1.59
1.7
2.79
P/E Ratio
44.79
101.42
94.85
57.80
Revenue
7394
7211
7890
8342
EBITDA
489
418
650
747
Net Income
181
80
94
157
ROA
2.7
1.1
2.9
4.3
P/B Ratio
5.84
5.49
5.72
5.23
ROE
13.95
5.58
3.4
9.54
FCFF
-126
267
248
294
FCFF Yield
-1.48
3.14
2.92
3.46
Net Debt
1078
975
427
178
BVPS
27.63
29.36
28.19
30.84

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
2,102.33
2,065.86
1.77%
1,858.54
1,728.33
7.53%
1,685.38
1,837.81
-8.29%
1,763.15
1,942.15
-9.22%
Expenses
1,914.83
1,954.53
-2.03%
1,806.05
1,594.74
13.25%
1,639.25
1,745.39
-6.08%
1,630.91
1,790.52
-8.91%
EBITDA
187.50
111.33
68.42%
52.49
133.59
-60.71%
46.13
92.42
-50.09%
132.24
151.63
-12.79%
EBIDTM
8.92%
5.39%
2.82%
7.73%
2.74%
5.03%
7.50%
7.81%
Other Income
12.86
9.70
32.58%
87.46
2.24
3,804.46%
13.86
8.17
69.65%
13.99
14.45
-3.18%
Interest
55.33
51.43
7.58%
56.33
49.24
14.40%
56.90
43.50
30.80%
54.66
48.45
12.82%
Depreciation
132.99
126.28
5.31%
121.11
99.29
21.98%
117.75
95.17
23.73%
111.57
93.06
19.89%
PBT
159.37
-62.19
-
-37.49
-12.70
-
-116.13
209.98
-
-20.00
24.57
-
Tax
44.96
-27.13
-
-79.74
2.50
-
-8.06
30.41
-
2.24
6.58
-65.96%
PAT
114.41
-35.06
-
42.25
-15.20
-
-108.07
179.57
-
-22.24
17.99
-
PATM
5.44%
-1.70%
2.27%
-0.88%
-6.41%
9.77%
-1.26%
0.93%
EPS
2.57
-0.32
-
0.96
-0.07
-
-1.78
3.63
-
-0.15
0.36
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
-
7,310.21
7,426.60
7,360.52
6,306.42
5,587.14
5,956.20
6,194.42
5,507.73
5,012.46
5,223.10
Net Sales Growth
-
-1.57%
0.90%
16.71%
12.87%
-6.20%
-3.85%
12.47%
9.88%
-4.03%
 
Cost Of Goods Sold
-
2,330.28
2,499.62
2,402.43
2,072.16
1,886.63
1,973.84
1,979.90
2,053.78
1,856.91
1,977.67
Gross Profit
-
4,979.93
4,926.98
4,958.09
4,234.26
3,700.51
3,982.36
4,214.52
3,453.95
3,155.55
3,245.43
GP Margin
-
68.12%
66.34%
67.36%
67.14%
66.23%
66.86%
68.04%
62.71%
62.95%
62.14%
Total Expenditure
-
6,963.57
7,095.66
6,990.15
5,828.61
4,959.84
5,411.18
5,587.27
5,059.38
4,651.32
4,877.65
Power & Fuel Cost
-
1,315.43
1,483.84
1,664.11
1,177.81
917.16
1,059.85
1,208.76
950.48
841.00
948.02
% Of Sales
-
17.99%
19.98%
22.61%
18.68%
16.42%
17.79%
19.51%
17.26%
16.78%
18.15%
Employee Cost
-
666.23
619.90
625.87
615.23
549.89
595.73
565.55
512.72
472.19
442.08
% Of Sales
-
9.11%
8.35%
8.50%
9.76%
9.84%
10.00%
9.13%
9.31%
9.42%
8.46%
Manufacturing Exp.
-
1,189.65
861.79
453.58
369.90
324.19
408.67
421.84
385.85
375.47
415.77
% Of Sales
-
16.27%
11.60%
6.16%
5.87%
5.80%
6.86%
6.81%
7.01%
7.49%
7.96%
General & Admin Exp.
-
276.90
313.17
305.68
239.77
174.18
210.44
323.47
226.53
219.60
172.78
% Of Sales
-
3.79%
4.22%
4.15%
3.80%
3.12%
3.53%
5.22%
4.11%
4.38%
3.31%
Selling & Distn. Exp.
-
1,057.95
1,122.80
1,406.47
1,201.38
1,009.46
932.87
964.65
765.25
745.99
808.50
% Of Sales
-
14.47%
15.12%
19.11%
19.05%
18.07%
15.66%
15.57%
13.89%
14.88%
15.48%
Miscellaneous Exp.
-
127.13
194.54
132.01
152.36
98.33
229.78
123.10
164.77
140.16
808.50
% Of Sales
-
1.74%
2.62%
1.79%
2.42%
1.76%
3.86%
1.99%
2.99%
2.80%
2.16%
EBITDA
-
346.64
330.94
370.37
477.81
627.30
545.02
607.15
448.35
361.14
345.45
EBITDA Margin
-
4.74%
4.46%
5.03%
7.58%
11.23%
9.15%
9.80%
8.14%
7.20%
6.61%
Other Income
-
206.29
200.61
35.65
92.70
39.37
28.74
26.64
65.80
91.97
152.31
Interest
-
229.62
200.64
196.56
192.79
217.08
258.06
225.69
232.33
221.04
285.97
Depreciation
-
483.42
413.80
390.06
309.65
292.52
250.56
200.04
184.36
191.84
184.13
PBT
-
-160.11
-82.89
-180.60
68.07
157.07
65.14
208.06
97.46
40.23
27.66
Tax
-
-40.60
12.36
-20.06
39.98
16.20
74.04
91.61
45.66
27.47
-1.54
Tax Rate
-
284.91%
7.74%
10.70%
51.88%
10.64%
135.06%
46.55%
46.85%
68.28%
-6.45%
PAT
-
79.93
181.11
-103.23
91.77
166.98
2.77
111.99
39.30
-3.29
3.05
PAT before Minority Interest
-
45.11
161.93
-157.73
43.95
136.09
-19.22
105.19
51.80
12.76
25.42
Minority Interest
-
34.82
19.18
54.50
47.82
30.89
21.99
6.80
-12.50
-16.05
-22.37
PAT Margin
-
1.09%
2.44%
-1.40%
1.46%
2.99%
0.05%
1.81%
0.71%
-0.07%
0.06%
PAT Growth
-
-55.87%
-
-
-45.04%
5,928.16%
-97.53%
184.96%
-
-
 
EPS
-
1.59
3.60
-2.05
1.82
3.32
0.06
2.22
0.78
-0.07
0.06

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
1,478.01
1,388.96
1,206.69
1,323.01
1,241.54
1,078.95
1,126.11
1,037.86
994.93
998.18
Share Capital
503.36
503.36
503.36
503.36
503.36
503.36
503.36
503.36
503.36
503.36
Total Reserves
974.65
885.60
703.33
819.65
738.18
575.59
622.75
534.50
491.57
494.82
Non-Current Liabilities
2,207.99
2,143.61
1,819.91
2,050.14
2,216.74
2,221.85
1,675.10
1,458.82
1,455.81
1,728.08
Secured Loans
669.54
909.70
849.11
999.40
1,140.20
1,036.11
965.05
910.14
1,049.87
1,332.26
Unsecured Loans
215.37
17.68
108.58
177.61
289.61
468.26
210.10
241.84
140.16
144.67
Long Term Provisions
47.49
101.88
33.04
34.43
32.64
32.21
28.68
27.23
24.72
46.16
Current Liabilities
3,349.27
3,425.88
3,341.73
2,840.93
2,522.90
2,619.01
2,363.67
2,368.86
2,145.68
2,040.70
Trade Payables
1,013.75
1,036.39
959.37
1,137.93
945.76
770.72
772.66
684.24
715.54
701.66
Other Current Liabilities
1,632.49
1,483.11
1,586.10
1,391.13
1,298.76
1,415.21
1,184.73
1,033.97
880.04
741.40
Short Term Borrowings
615.69
762.99
653.61
171.25
117.45
282.43
302.57
523.61
451.67
506.81
Short Term Provisions
87.34
143.39
142.65
140.62
160.93
150.65
103.71
127.04
98.43
90.83
Total Liabilities
7,325.32
7,212.92
6,624.40
6,486.61
6,263.58
6,164.85
5,430.82
5,138.21
4,865.84
5,015.84
Net Block
3,284.64
3,260.49
2,947.46
2,970.23
2,946.48
2,820.77
2,625.68
2,601.51
2,415.47
2,472.10
Gross Block
5,624.41
5,360.03
4,694.69
4,389.78
4,135.84
3,735.75
3,386.13
3,213.34
2,862.93
2,724.23
Accumulated Depreciation
2,339.77
2,099.54
1,747.23
1,419.55
1,189.36
914.98
760.45
611.83
447.46
252.13
Non Current Assets
4,796.46
4,500.63
4,280.93
4,208.34
3,980.95
3,781.38
3,515.68
3,402.16
3,218.70
3,019.67
Capital Work in Progress
141.48
141.35
143.70
204.13
132.44
258.97
124.29
99.71
136.19
69.12
Non Current Investment
1,060.88
816.04
826.83
796.98
570.73
373.19
374.97
377.39
285.78
163.10
Long Term Loans & Adv.
217.92
232.37
159.44
135.82
171.37
173.13
211.24
173.81
182.44
209.31
Other Non Current Assets
91.54
50.38
107.23
101.18
159.93
155.32
179.50
149.74
198.82
106.04
Current Assets
2,528.59
2,712.02
2,342.07
2,277.68
2,282.63
2,383.47
1,915.14
1,736.05
1,647.14
1,996.17
Current Investments
52.94
163.81
83.85
37.19
160.24
149.79
109.75
33.20
52.91
116.94
Inventories
773.83
825.56
747.58
804.86
580.50
741.66
709.28
616.82
562.20
644.57
Sundry Debtors
839.62
694.73
694.71
623.80
630.90
714.70
722.18
667.88
626.38
610.94
Cash & Bank
478.22
506.02
326.67
374.10
544.73
417.86
73.81
77.42
82.67
131.12
Other Current Assets
383.98
238.32
206.91
251.14
366.26
359.46
300.12
340.73
322.98
492.60
Short Term Loans & Adv.
158.46
283.58
282.35
186.59
201.06
189.76
150.19
123.08
110.80
184.51
Net Current Assets
-820.68
-713.86
-999.66
-563.25
-240.27
-235.54
-448.53
-632.81
-498.54
-44.53
Total Assets
7,325.05
7,212.65
6,623.00
6,486.02
6,263.58
6,164.85
5,430.82
5,138.21
4,865.84
5,015.84

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
737.28
472.81
591.86
572.71
1,280.59
666.88
653.89
586.62
675.61
462.13
PBT
4.51
174.29
-177.79
83.93
156.54
62.09
196.80
100.66
41.72
23.72
Adjustment
444.02
279.76
514.67
426.62
419.52
518.42
455.92
423.22
419.21
424.71
Changes in Working Capital
208.78
57.96
244.15
50.34
717.58
133.15
53.38
100.59
234.15
26.05
Cash after chg. in Working capital
657.31
512.01
581.03
560.89
1,293.64
713.66
706.10
624.47
695.08
474.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
79.97
-39.20
10.83
11.82
-13.05
-46.78
-52.21
-37.85
-19.47
-12.35
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
-238.77
72.30
-319.87
-320.16
-265.02
-656.78
-330.14
-406.55
-236.14
-126.93
Net Fixed Assets
-184.86
-645.23
-207.45
-319.74
-225.53
-672.96
-160.63
-170.58
-132.20
1,289.77
Net Investments
-67.15
-25.23
-50.03
-45.65
-92.57
251.92
-24.10
-33.77
-52.36
13.64
Others
13.24
742.76
-62.39
45.23
53.08
-235.74
-145.41
-202.20
-51.58
-1,430.34
Cash from Financing Activity
-526.54
-371.09
-266.79
-341.54
-806.10
64.77
-324.72
-179.64
-460.56
-328.04
Net Cash Inflow / Outflow
-28.03
174.02
5.20
-88.99
209.47
74.87
-0.97
0.43
-21.09
7.16
Opening Cash & Equivalents
436.01
261.99
257.05
346.37
137.04
62.22
63.18
62.75
83.84
59.87
Closing Cash & Equivalent
407.98
436.01
261.99
257.05
346.37
137.04
62.21
63.18
62.75
83.84

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
29.36
27.59
23.97
26.28
24.67
21.43
22.37
20.62
19.77
19.83
ROA
0.62%
2.34%
-2.41%
0.69%
2.19%
-0.33%
1.99%
1.04%
0.26%
0.52%
ROE
3.15%
12.48%
-12.47%
3.43%
11.73%
-1.74%
9.72%
5.10%
1.28%
2.48%
ROCE
7.46%
11.68%
0.62%
9.46%
11.74%
9.83%
13.76%
10.87%
8.45%
9.53%
Fixed Asset Turnover
1.44
1.57
1.70
1.55
1.50
1.77
1.96
1.86
1.99
1.70
Receivable days
35.51
32.21
31.13
34.60
41.52
41.67
39.25
41.86
40.59
37.79
Inventory Days
37.02
36.47
36.66
38.21
40.80
42.08
37.44
38.14
39.59
43.04
Payable days
160.56
145.71
159.32
183.52
166.04
52.70
47.99
52.86
57.62
56.69
Cash Conversion Cycle
-88.03
-77.03
-91.53
-110.71
-83.72
31.05
28.70
27.14
22.56
24.13
Total Debt/Equity
1.07
1.32
1.65
1.18
1.39
2.08
1.70
1.98
1.99
2.22
Interest Cover
1.02
1.87
0.10
1.44
1.70
1.21
1.87
1.42
1.18
1.08

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