Nifty
Sensex
:
:
8083.80
27590.95
-170.00 (-2.06%)
-674.36 (-2.39%)

Diversified

Rating :
41/99

BSE: 500338 | NSE: PRSMJOHNSN

30.10
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  29.50
  •  31.10
  •  28.60
  •  28.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  146610
  •  43.82
  •  103.70
  •  25.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,522.65
  • 20.51
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,403.21
  • 1.65%
  • 1.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.87%
  • 1.91%
  • 10.50%
  • FII
  • DII
  • Others
  • 4.17%
  • 7.39%
  • 1.16%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.98
  • 1.84
  • 7.31

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.24
  • 11.18
  • 10.95

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.07
  • 111.92
  • 102.77

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 32.97

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.76
  • 4.63
  • 4.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.02
  • 14.44
  • 13.29

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
1,462.41
1,501.13
-2.58%
1,414.30
0.00
0
1,596.40
0.00
0
1,755.04
0.00
0
Expenses
1,334.70
1,384.84
-3.62%
1,328.27
0.00
0
1,405.31
0.00
0
1,558.06
0.00
0
EBITDA
127.71
116.29
9.82%
86.03
0.00
0
191.09
0.00
0
196.98
0.00
0
EBIDTM
8.73%
7.75%
6.08%
0.00%
11.97%
0.00%
11.22%
0.00%
Other Income
7.07
3.22
119.57%
4.69
0.00
0
6.73
0.00
0
4.87
0.00
0
Interest
67.96
55.59
22.25%
62.43
0.00
0
59.12
0.00
0
53.75
0.00
0
Depreciation
59.88
50.11
19.50%
58.71
0.00
0
57.18
0.00
0
54.15
0.00
0
PBT
6.94
13.81
-49.75%
-30.42
0.00
-
81.52
0.00
0
82.69
0.00
0
Tax
5.21
8.76
-40.53%
0.45
0.00
0
33.63
0.00
0
43.34
0.00
0
PAT
1.73
5.05
-65.74%
-30.87
0.00
-
47.89
0.00
0
39.35
0.00
0
PATM
0.12%
0.34%
-2.18%
0.00%
3.00%
0.00%
2.24%
0.00%
EPS
0.07
0.21
-66.67%
-0.47
0.00
-
1.04
0.00
0
0.83
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
6,228.15
6,194.42
5,507.73
5,012.46
5,223.10
5,654.43
5,026.57
4,820.57
4,596.20
3,447.44
2,874.86
Net Sales Growth
314.90%
12.47%
9.88%
-4.03%
-7.63%
12.49%
4.27%
4.88%
33.32%
19.92%
 
Cost Of Goods Sold
2,098.75
1,979.90
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
Gross Profit
4,129.40
4,214.52
3,453.95
3,155.55
3,245.43
3,394.57
3,051.98
2,942.69
2,752.20
2,034.00
1,881.55
GP Margin
66.30%
68.04%
62.71%
62.95%
62.14%
60.03%
60.72%
61.04%
59.88%
59.00%
65.45%
Total Expenditure
5,626.34
5,587.27
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
Power & Fuel Cost
-
1,208.76
950.48
841.00
948.02
934.81
951.44
888.87
858.12
516.14
378.49
% Of Sales
-
19.51%
17.26%
16.78%
18.15%
16.53%
18.93%
18.44%
18.67%
14.97%
13.17%
Employee Cost
-
565.55
512.72
472.19
442.08
384.91
349.11
308.81
263.54
204.30
153.81
% Of Sales
-
9.13%
9.31%
9.42%
8.46%
6.81%
6.95%
6.41%
5.73%
5.93%
5.35%
Manufacturing Exp.
-
421.84
385.85
375.47
415.77
433.88
440.53
342.70
341.56
253.43
216.31
% Of Sales
-
6.81%
7.01%
7.49%
7.96%
7.67%
8.76%
7.11%
7.43%
7.35%
7.52%
General & Admin Exp.
-
230.13
226.53
219.60
172.78
135.36
136.75
123.36
98.70
84.97
139.79
% Of Sales
-
3.72%
4.11%
4.38%
3.31%
2.39%
2.72%
2.56%
2.15%
2.46%
4.86%
Selling & Distn. Exp.
-
964.65
765.25
745.99
808.50
1,053.59
898.01
861.35
763.34
509.66
387.04
% Of Sales
-
15.57%
13.89%
14.88%
15.48%
18.63%
17.87%
17.87%
16.61%
14.78%
13.46%
Miscellaneous Exp.
-
216.44
164.77
140.16
112.83
94.55
91.26
106.03
111.03
83.77
387.04
% Of Sales
-
3.49%
2.99%
2.80%
2.16%
1.67%
1.82%
2.20%
2.42%
2.43%
2.42%
EBITDA
601.81
607.15
448.35
361.14
345.45
357.47
184.88
311.57
315.91
381.73
536.60
EBITDA Margin
9.66%
9.80%
8.14%
7.20%
6.61%
6.32%
3.68%
6.46%
6.87%
11.07%
18.67%
Other Income
23.36
26.64
65.80
91.97
152.31
35.71
157.34
15.87
13.61
8.59
30.58
Interest
243.26
225.69
232.33
221.04
285.97
295.86
280.25
233.94
191.36
118.39
65.81
Depreciation
229.92
200.04
184.36
191.84
184.13
164.86
200.36
179.89
162.24
126.00
102.35
PBT
140.73
208.06
97.46
40.23
27.66
-67.54
-138.39
-86.39
-24.08
145.93
399.02
Tax
82.63
91.61
45.66
27.47
-1.54
-12.02
-44.03
-24.21
-11.23
43.32
123.61
Tax Rate
58.72%
46.55%
46.85%
68.28%
-6.45%
166.94%
34.13%
28.57%
39.99%
29.49%
32.52%
PAT
58.10
111.99
39.30
-3.29
3.05
2.62
-86.20
-62.47
-18.44
104.95
259.78
PAT before Minority Interest
65.99
105.19
51.80
12.76
25.42
4.82
-84.99
-60.52
-16.85
103.57
256.54
Minority Interest
7.89
6.80
-12.50
-16.05
-22.37
-2.20
-1.21
-1.95
-1.59
1.38
3.24
PAT Margin
0.93%
1.81%
0.71%
-0.07%
0.06%
0.05%
-1.71%
-1.30%
-0.40%
3.04%
9.04%
PAT Growth
1,050.50%
184.96%
-
-
16.41%
-
-
-
-
-59.60%
 
Unadjusted EPS
1.47
2.31
0.84
-0.04
0.06
0.05
-1.76
-1.27
-0.38
2.14
5.29

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
1,126.11
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
Share Capital
503.36
503.36
503.36
503.36
503.36
503.36
503.36
503.36
503.36
503.36
Total Reserves
622.75
534.50
491.57
494.82
550.97
555.46
645.26
707.24
747.28
698.31
Non-Current Liabilities
1,675.10
1,458.82
1,455.81
1,728.08
1,849.35
1,657.16
1,492.29
1,313.10
1,100.84
1,085.22
Secured Loans
965.05
910.14
1,049.87
1,332.26
1,584.62
1,244.62
1,155.51
908.59
613.36
920.03
Unsecured Loans
210.10
241.84
140.16
144.67
53.89
203.17
92.52
154.46
228.17
60.11
Long Term Provisions
28.68
27.23
24.72
46.16
50.95
45.93
41.86
35.40
50.62
0.00
Current Liabilities
2,410.42
2,368.86
2,145.68
2,040.70
1,888.64
1,838.45
1,871.52
1,467.35
1,177.39
546.70
Trade Payables
772.66
684.24
715.54
701.66
784.11
718.91
754.01
564.67
433.51
292.10
Other Current Liabilities
1,184.73
1,033.97
880.04
741.40
623.51
761.76
687.75
628.29
565.54
203.71
Short Term Borrowings
302.57
523.61
451.67
506.81
447.53
330.51
410.25
226.03
167.21
0.00
Short Term Provisions
150.46
127.04
98.43
90.83
33.49
27.27
19.51
48.36
11.13
50.89
Total Liabilities
5,477.57
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
Net Block
2,625.68
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
Gross Block
3,386.13
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
Accumulated Depreciation
760.45
611.83
447.46
252.13
1,635.01
1,474.28
1,281.84
1,106.06
957.61
839.79
Non Current Assets
3,515.68
3,402.16
3,218.70
3,019.67
2,893.96
2,875.70
2,943.28
2,701.17
2,483.51
1,968.98
Capital Work in Progress
124.29
99.71
136.19
69.12
71.67
63.64
54.40
34.58
61.87
591.02
Non Current Investment
374.97
377.39
285.78
163.10
131.49
111.24
240.03
234.17
208.08
172.95
Long Term Loans & Adv.
200.57
173.81
182.44
209.31
176.86
132.09
180.60
142.02
110.99
0.00
Other Non Current Assets
190.17
149.74
198.82
106.04
101.01
95.05
83.40
20.87
13.68
0.00
Current Assets
1,961.89
1,736.05
1,647.14
1,996.17
1,955.44
1,733.25
1,622.45
1,341.21
1,095.35
920.98
Current Investments
109.75
33.20
52.91
116.94
86.09
114.61
106.18
120.35
113.39
101.97
Inventories
709.28
616.82
562.20
644.57
713.51
574.42
586.95
515.69
428.46
316.54
Sundry Debtors
722.18
667.88
626.38
610.94
581.53
531.31
476.32
328.53
269.94
217.23
Cash & Bank
73.81
77.42
82.67
131.12
129.60
110.71
98.90
92.61
90.93
130.83
Other Current Assets
346.87
217.65
212.18
308.09
444.71
402.20
354.10
284.03
192.63
154.41
Short Term Loans & Adv.
196.94
123.08
110.80
184.51
172.50
167.33
199.06
151.71
175.88
154.41
Net Current Assets
-448.53
-632.81
-498.54
-44.53
66.80
-105.20
-249.07
-126.14
-82.04
374.28
Total Assets
5,477.57
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
653.89
586.62
675.61
462.13
198.63
56.60
259.93
266.68
288.41
371.59
PBT
201.21
100.66
41.72
23.72
-7.20
-129.02
-84.73
-28.08
146.89
380.15
Adjustment
451.51
423.22
419.21
424.71
459.70
334.84
383.55
335.68
214.85
140.15
Changes in Working Capital
53.38
100.59
234.15
26.05
-249.30
-142.16
-22.81
-28.07
-34.64
-5.69
Cash after chg. in Working capital
706.10
624.47
695.08
474.48
203.20
63.66
276.01
279.53
327.10
514.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-52.21
-37.85
-19.47
-12.35
-4.57
-7.06
-16.08
-12.85
-38.69
-143.02
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
-330.14
-406.55
-236.14
-126.93
-57.26
79.38
-319.88
-336.45
-522.88
-619.36
Net Fixed Assets
-160.63
-170.58
-132.20
1,289.77
-92.68
-280.07
-251.22
-183.92
-434.85
-1,525.33
Net Investments
-24.10
-33.77
-52.36
13.64
4.05
30.98
11.76
-35.70
-27.63
-122.86
Others
-145.41
-202.20
-51.58
-1,430.34
31.37
328.47
-80.42
-116.83
-60.40
1,028.83
Cash from Financing Activity
-324.72
-179.64
-460.56
-328.04
-107.98
-144.98
47.86
47.92
191.08
269.92
Net Cash Inflow / Outflow
-0.97
0.43
-21.09
7.16
33.39
-9.00
-12.09
-21.85
-43.39
22.15
Opening Cash & Equivalents
63.18
62.75
83.84
59.87
44.65
53.28
65.37
87.22
130.61
79.13
Closing Cash & Equivalent
62.21
63.18
62.75
83.84
78.13
44.65
53.28
65.37
87.22
130.61

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
22.37
20.62
19.77
19.83
20.95
21.04
22.82
24.05
24.85
23.87
ROA
1.98%
1.04%
0.26%
0.52%
0.10%
-1.85%
-1.41%
-0.44%
3.20%
13.46%
ROE
9.72%
5.10%
1.28%
2.48%
0.46%
-7.70%
-5.13%
-1.37%
8.45%
27.64%
ROCE
13.68%
10.87%
8.45%
9.53%
8.95%
4.78%
4.99%
6.02%
11.06%
31.44%
Fixed Asset Turnover
1.88
1.86
1.99
1.70
1.54
1.45
1.51
1.55
1.45
2.20
Receivable days
40.95
41.86
40.59
37.79
32.92
33.49
27.93
22.11
24.35
26.19
Inventory Days
39.07
38.14
39.59
43.04
38.10
38.59
38.26
34.89
37.24
23.72
Payable days
48.81
52.86
57.62
56.69
51.65
55.73
53.54
41.86
41.57
24.56
Cash Conversion Cycle
31.21
27.14
22.56
24.13
19.37
16.35
12.65
15.14
20.02
25.35
Total Debt/Equity
1.74
1.98
1.99
2.22
2.12
1.99
1.76
1.32
1.09
0.82
Interest Cover
1.87
1.42
1.18
1.08
0.98
0.54
0.64
0.85
2.24
6.78

News Update:


  • Prism Johnson’s JV to close wall manufacturing plant
    2nd Mar 2020, 17:10 PM

    The unit contributed to approximately 3% of the total turnover of HRJ consolidated sales

    Read More
  • Prism Johnson reports 56% fall in Q3 consolidated net profit
    11th Feb 2020, 16:14 PM

    Total income of the company decreased by 2.32% at Rs 1469.48 crore for Q3FY20

    Read More
  • Prism Johnson to raise Rs 84 crore via NCDs
    27th Jan 2020, 11:13 AM

    The Board of Directors of the company at its meeting held on January 24, 2020, approved the same

    Read More
  • Prism Johnson planning to raise funds through NCDs
    21st Jan 2020, 15:15 PM

    The meeting of the Board of Directors of the company is scheduled to be held on January 24, 2020, to consider the same

    Read More
  • Prism Johnson invests Rs 5.25 crore in Sanskar Ceramics
    17th Jan 2020, 16:46 PM

    The company has acquired 15% stake in the total paid-up equity share capital of Sanskar Ceramics

    Read More

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.