Nifty
Sensex
:
:
10762.20
36504.56
56.45 (0.53%)
175.55 (0.48%)

Diversified

Rating :
49/99

BSE: 500338 | NSE: PRSMJOHNSN

50.25
08-Jul-2020
  • Open
  • High
  • Low
  • Previous Close
  •  54.90
  •  54.95
  •  49.60
  •  53.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  678316
  •  349.30
  •  96.50
  •  25.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,531.88
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,412.44
  • 0.99%
  • 2.41

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.87%
  • 1.99%
  • 10.74%
  • FII
  • DII
  • Others
  • 3.7%
  • 7.56%
  • 1.14%

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
  • -
  • -
  • 32.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.76
  • 4.45
  • 4.31

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.85
  • 13.76
  • 12.33

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
1,483.09
1,755.04
-15.50%
1,462.41
1,501.13
-2.58%
1,414.30
1,388.20
1.88%
1,596.40
1,550.05
2.99%
Expenses
1,348.76
1,558.06
-13.43%
1,334.70
1,384.84
-3.62%
1,328.27
1,295.51
2.53%
1,405.31
1,355.00
3.71%
EBITDA
134.33
196.98
-31.81%
127.71
116.29
9.82%
86.03
92.69
-7.19%
191.09
195.05
-2.03%
EBIDTM
9.06%
11.22%
8.73%
7.75%
6.08%
6.68%
11.97%
12.58%
Other Income
9.67
4.87
98.56%
7.07
3.22
119.57%
4.69
13.50
-65.26%
6.73
5.05
33.27%
Interest
62.09
53.75
15.52%
67.96
55.59
22.25%
62.43
54.61
14.32%
59.12
55.60
6.33%
Depreciation
74.79
54.15
38.12%
59.88
50.11
19.50%
58.71
48.35
21.43%
57.18
47.43
20.56%
PBT
-3.20
82.69
-
6.94
13.81
-49.75%
-30.42
3.23
-
81.52
97.07
-16.02%
Tax
43.47
43.34
0.30%
5.21
8.76
-40.53%
0.45
4.58
-90.17%
33.63
34.93
-3.72%
PAT
-46.67
39.35
-
1.73
5.05
-65.74%
-30.87
-1.35
-
47.89
62.14
-22.93%
PATM
-3.15%
2.24%
0.12%
0.34%
-2.18%
-0.10%
3.00%
4.01%
EPS
-0.93
0.78
-
0.03
0.10
-70.00%
-0.61
-0.03
-
0.95
1.23
-22.76%

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
5,956.20
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
-3.85%
12.47%
9.88%
-4.03%
-7.63%
12.49%
4.27%
4.88%
33.32%
19.92%
 
Cost Of Goods Sold
1,973.83
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
3,982.37
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
66.86%
68.04%
62.71%
62.95%
62.14%
60.03%
60.72%
61.04%
59.88%
59.00%
65.45%
Total Expenditure
5,417.04
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
539.16
607.15
448.35
361.14
345.45
357.47
184.88
311.57
315.91
381.73
536.60
EBITDA Margin
9.05%
9.80%
8.14%
7.20%
6.61%
6.32%
3.68%
6.46%
6.87%
11.07%
18.67%
Other Income
28.16
26.64
65.80
91.97
152.31
35.71
157.34
15.87
13.61
8.59
30.58
Interest
251.60
225.69
232.33
221.04
285.97
295.86
280.25
233.94
191.36
118.39
65.81
Depreciation
250.56
200.04
184.36
191.84
184.13
164.86
200.36
179.89
162.24
126.00
102.35
PBT
54.84
208.06
97.46
40.23
27.66
-67.54
-138.39
-86.39
-24.08
145.93
399.02
Tax
82.76
91.61
45.66
27.47
-1.54
-12.02
-44.03
-24.21
-11.23
43.32
123.61
Tax Rate
150.91%
46.55%
46.85%
68.28%
-6.45%
166.94%
34.13%
28.57%
39.99%
29.49%
32.52%
PAT
-27.92
111.99
39.30
-3.29
3.05
2.62
-86.20
-62.47
-18.44
104.95
259.78
PAT before Minority Interest
-5.62
105.19
51.80
12.76
25.42
4.82
-84.99
-60.52
-16.85
103.57
256.54
Minority Interest
22.30
6.80
-12.50
-16.05
-22.37
-2.20
-1.21
-1.95
-1.59
1.38
3.24
PAT Margin
-0.47%
1.81%
0.71%
-0.07%
0.06%
0.05%
-1.71%
-1.30%
-0.40%
3.04%
9.04%
PAT Growth
-126.54%
184.96%
-
-
16.41%
-
-
-
-
-59.60%
 
EPS
-0.55
2.22
0.78
-0.07
0.06
0.05
-1.71
-1.24
-0.37
2.08
5.16

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 acquires 35% stakes in Sanskar Ceramics
    7th Jul 2020, 10:02 AM

    With this acquisition, the shareholding of the Company has increased from 15% to 50%

    Read More
  • Prism Johnson gets nod to sell stake in RQBE
    6th Jul 2020, 10:49 AM

    Post the divestment, RQBE will also cease to be a subsidiary of the Company

    Read More
  • Prism Johnson gets nod to raise Rs 50 crore via NCDs
    28th May 2020, 13:39 PM

    The company has received an approval for raising of funds through issue of NCDs having face value of Rs 10,00,000 on private placement basis

    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.