Nifty
Sensex
:
:
23465.60
76992.77
66.70 (0.29%)
181.87 (0.24%)

Diversified

Rating :
47/99

BSE: 500338 | NSE: PRSMJOHNSN

162.37
14-Jun-2024
  • Open
  • High
  • Low
  • Previous Close
  •  160.83
  •  166.70
  •  160.83
  •  160.43
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  667850
  •  1093.43
  •  199.00
  •  119.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,174.51
  • 45.14
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,001.73
  • N/A
  • 5.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.87%
  • 3.38%
  • 11.47%
  • FII
  • DII
  • Others
  • 3.88%
  • 5.05%
  • 1.35%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.89
  • 3.51
  • 9.62

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.20
  • -9.41
  • -10.00

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.82
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.57
  • 24.81
  • 25.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.74
  • 4.53
  • 5.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.71
  • 12.92
  • 14.73

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
2,079.22
2,111.73
-1.54%
1,728.33
1,774.30
-2.59%
1,837.81
1,663.32
10.49%
1,942.15
1,811.17
7.23%
Expenses
1,967.89
1,964.54
0.17%
1,594.74
1,714.16
-6.97%
1,745.39
1,630.57
7.04%
1,790.52
1,690.42
5.92%
EBITDA
111.33
147.19
-24.36%
133.59
60.14
122.13%
92.42
32.75
182.20%
151.63
120.75
25.57%
EBIDTM
5.35%
6.97%
7.73%
3.39%
5.03%
1.97%
7.81%
6.67%
Other Income
9.70
9.66
0.41%
2.24
12.64
-82.28%
8.17
6.49
25.89%
14.45
5.68
154.40%
Interest
51.43
49.64
3.61%
49.24
49.42
-0.36%
43.50
44.30
-1.81%
48.45
42.48
14.05%
Depreciation
126.28
104.54
20.80%
99.29
101.34
-2.02%
95.17
90.14
5.58%
93.06
94.04
-1.04%
PBT
-62.19
2.67
-
-12.70
-77.98
-
209.98
-102.04
-
24.57
-10.09
-
Tax
-27.13
2.24
-
2.50
-13.64
-
30.41
-17.37
-
6.58
8.71
-24.45%
PAT
-35.06
0.43
-
-15.20
-64.34
-
179.57
-84.67
-
17.99
-18.80
-
PATM
-1.69%
0.02%
-0.88%
-3.63%
9.77%
-5.09%
0.93%
-1.04%
EPS
-0.32
0.14
-
-0.07
-1.06
-
3.63
-1.32
-
0.36
0.19
89.47%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
7,587.51
7,360.52
6,306.42
5,587.14
5,956.20
6,194.42
5,507.73
5,012.46
5,223.10
5,654.43
5,026.57
Net Sales Growth
3.08%
16.71%
12.87%
-6.20%
-3.85%
12.47%
9.88%
-4.03%
-7.63%
12.49%
 
Cost Of Goods Sold
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
2,259.86
1,974.59
Gross Profit
5,087.89
4,958.09
4,234.26
3,700.51
3,982.36
4,214.52
3,453.95
3,155.55
3,245.43
3,394.57
3,051.98
GP Margin
67.06%
67.36%
67.14%
66.23%
66.86%
68.04%
62.71%
62.95%
62.14%
60.03%
60.72%
Total Expenditure
7,098.54
6,990.15
5,828.61
4,959.84
5,411.18
5,587.27
5,059.38
4,651.32
4,877.65
5,296.96
4,841.69
Power & Fuel Cost
-
1,664.11
1,177.81
917.16
1,059.85
1,208.76
950.48
841.00
948.02
934.81
951.44
% Of Sales
-
22.61%
18.68%
16.42%
17.79%
19.51%
17.26%
16.78%
18.15%
16.53%
18.93%
Employee Cost
-
665.81
615.23
549.89
595.73
565.55
512.72
472.19
442.08
384.91
349.11
% Of Sales
-
9.05%
9.76%
9.84%
10.00%
9.13%
9.31%
9.42%
8.46%
6.81%
6.95%
Manufacturing Exp.
-
438.10
369.90
324.19
408.67
421.84
385.85
375.47
415.77
433.88
440.53
% Of Sales
-
5.95%
5.87%
5.80%
6.86%
6.81%
7.01%
7.49%
7.96%
7.67%
8.76%
General & Admin Exp.
-
295.01
239.77
174.18
210.44
323.47
226.53
219.60
172.78
135.36
136.75
% Of Sales
-
4.01%
3.80%
3.12%
3.53%
5.22%
4.11%
4.38%
3.31%
2.39%
2.72%
Selling & Distn. Exp.
-
1,411.85
1,201.38
1,009.46
932.87
964.65
765.25
745.99
808.50
1,053.59
898.01
% Of Sales
-
19.18%
19.05%
18.07%
15.66%
15.57%
13.89%
14.88%
15.48%
18.63%
17.87%
Miscellaneous Exp.
-
112.84
152.36
98.33
229.78
123.10
164.77
140.16
112.83
94.55
898.01
% Of Sales
-
1.53%
2.42%
1.76%
3.86%
1.99%
2.99%
2.80%
2.16%
1.67%
1.82%
EBITDA
488.97
370.37
477.81
627.30
545.02
607.15
448.35
361.14
345.45
357.47
184.88
EBITDA Margin
6.44%
5.03%
7.58%
11.23%
9.15%
9.80%
8.14%
7.20%
6.61%
6.32%
3.68%
Other Income
34.56
35.65
92.70
39.37
28.74
26.64
65.80
91.97
152.31
35.71
157.34
Interest
192.62
196.56
192.79
217.08
258.06
225.69
232.33
221.04
285.97
295.86
280.25
Depreciation
413.80
390.06
309.65
292.52
250.56
200.04
184.36
191.84
184.13
164.86
200.36
PBT
159.66
-180.60
68.07
157.07
65.14
208.06
97.46
40.23
27.66
-67.54
-138.39
Tax
12.36
-20.06
39.98
16.20
74.04
91.61
45.66
27.47
-1.54
-12.02
-44.03
Tax Rate
7.74%
10.70%
51.88%
10.64%
135.06%
46.55%
46.85%
68.28%
-6.45%
166.94%
34.13%
PAT
147.30
-103.23
91.77
166.98
2.77
111.99
39.30
-3.29
3.05
2.62
-86.20
PAT before Minority Interest
166.48
-157.73
43.95
136.09
-19.22
105.19
51.80
12.76
25.42
4.82
-84.99
Minority Interest
19.18
54.50
47.82
30.89
21.99
6.80
-12.50
-16.05
-22.37
-2.20
-1.21
PAT Margin
1.94%
-1.40%
1.46%
2.99%
0.05%
1.81%
0.71%
-0.07%
0.06%
0.05%
-1.71%
PAT Growth
188.00%
-
-45.04%
5,928.16%
-97.53%
184.96%
-
-
16.41%
-
 
EPS
2.93
-2.05
1.82
3.32
0.06
2.22
0.78
-0.07
0.06
0.05
-1.71

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,206.69
1,323.01
1,241.54
1,078.95
1,126.11
1,037.86
994.93
998.18
1,054.33
1,058.82
Share Capital
503.36
503.36
503.36
503.36
503.36
503.36
503.36
503.36
503.36
503.36
Total Reserves
703.33
819.65
738.18
575.59
622.75
534.50
491.57
494.82
550.97
555.46
Non-Current Liabilities
1,830.45
2,050.14
2,216.74
2,221.85
1,675.10
1,458.82
1,455.81
1,728.08
1,849.35
1,657.16
Secured Loans
849.11
999.40
1,140.20
1,036.11
965.05
910.14
1,049.87
1,332.26
1,584.62
1,244.62
Unsecured Loans
108.58
177.61
289.61
468.26
210.10
241.84
140.16
144.67
53.89
203.17
Long Term Provisions
41.92
34.43
32.64
32.21
28.68
27.23
24.72
46.16
50.95
45.93
Current Liabilities
3,291.83
2,840.93
2,522.90
2,619.01
2,363.67
2,368.86
2,145.68
2,040.70
1,888.64
1,838.45
Trade Payables
1,315.39
1,137.93
945.76
770.72
772.66
684.24
715.54
701.66
784.11
718.91
Other Current Liabilities
1,704.32
1,391.13
1,298.76
1,415.21
1,184.73
1,033.97
880.04
741.40
623.51
761.76
Short Term Borrowings
126.04
171.25
117.45
282.43
302.57
523.61
451.67
506.81
447.53
330.51
Short Term Provisions
146.08
140.62
160.93
150.65
103.71
127.04
98.43
90.83
33.49
27.27
Total Liabilities
6,585.04
6,486.61
6,263.58
6,164.85
5,430.82
5,138.21
4,865.84
5,015.84
4,849.40
4,608.95
Net Block
2,947.46
2,970.23
2,946.48
2,820.77
2,625.68
2,601.51
2,415.47
2,472.10
2,412.93
2,473.68
Gross Block
4,694.69
4,389.78
4,135.84
3,735.75
3,386.13
3,213.34
2,862.93
2,724.23
4,047.94
3,947.96
Accumulated Depreciation
1,747.23
1,419.55
1,189.36
914.98
760.45
611.83
447.46
252.13
1,635.01
1,474.28
Non Current Assets
4,280.93
4,208.34
3,980.95
3,781.38
3,515.68
3,402.16
3,218.70
3,019.67
2,893.96
2,875.70
Capital Work in Progress
143.70
204.13
132.44
258.97
124.29
99.71
136.19
69.12
71.67
63.64
Non Current Investment
826.83
796.98
570.73
373.19
374.97
377.39
285.78
163.10
131.49
111.24
Long Term Loans & Adv.
159.44
135.82
171.37
173.13
211.24
173.81
182.44
209.31
176.86
132.09
Other Non Current Assets
107.23
101.18
159.93
155.32
179.50
149.74
198.82
106.04
101.01
95.05
Current Assets
2,302.71
2,277.68
2,282.63
2,383.47
1,915.14
1,736.05
1,647.14
1,996.17
1,955.44
1,733.25
Current Investments
83.85
37.19
160.24
149.79
109.75
33.20
52.91
116.94
86.09
114.61
Inventories
747.58
804.86
580.50
741.66
709.28
616.82
562.20
644.57
713.51
574.42
Sundry Debtors
694.71
623.80
630.90
714.70
722.18
667.88
626.38
610.94
581.53
531.31
Cash & Bank
326.67
374.10
544.73
417.86
73.81
77.42
82.67
131.12
129.60
110.71
Other Current Assets
449.90
251.14
165.20
169.70
300.12
340.73
322.98
492.60
444.71
402.20
Short Term Loans & Adv.
242.79
186.59
201.06
189.76
150.19
123.08
110.80
184.51
172.50
167.33
Net Current Assets
-989.12
-563.25
-240.27
-235.54
-448.53
-632.81
-498.54
-44.53
66.80
-105.20
Total Assets
6,583.64
6,486.02
6,263.58
6,164.85
5,430.82
5,138.21
4,865.84
5,015.84
4,849.40
4,608.95

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
591.86
572.71
1,280.59
666.88
653.89
586.62
675.61
462.13
198.63
56.60
PBT
-177.79
83.93
156.54
62.09
196.80
100.66
41.72
23.72
-7.20
-129.02
Adjustment
514.67
426.62
419.52
518.42
455.92
423.22
419.21
424.71
459.70
334.84
Changes in Working Capital
244.15
50.34
717.58
133.15
53.38
100.59
234.15
26.05
-249.30
-142.16
Cash after chg. in Working capital
581.03
560.89
1,293.64
713.66
706.10
624.47
695.08
474.48
203.20
63.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
10.83
11.82
-13.05
-46.78
-52.21
-37.85
-19.47
-12.35
-4.57
-7.06
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
-319.59
-320.16
-265.02
-656.78
-330.14
-406.55
-236.14
-126.93
-57.26
79.38
Net Fixed Assets
-207.45
-319.74
-225.53
-672.96
-160.63
-170.58
-132.20
1,289.77
-92.68
-280.07
Net Investments
-50.03
-45.65
-92.57
251.92
-24.10
-33.77
-52.36
13.64
4.05
30.98
Others
-62.11
45.23
53.08
-235.74
-145.41
-202.20
-51.58
-1,430.34
31.37
328.47
Cash from Financing Activity
-266.79
-341.54
-806.10
64.77
-324.72
-179.64
-460.56
-328.04
-107.98
-144.98
Net Cash Inflow / Outflow
5.48
-88.99
209.47
74.87
-0.97
0.43
-21.09
7.16
33.39
-9.00
Opening Cash & Equivalents
257.05
346.37
137.04
62.22
63.18
62.75
83.84
59.87
44.65
53.28
Closing Cash & Equivalent
262.27
257.05
346.37
137.04
62.21
63.18
62.75
83.84
78.13
44.65

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
23.97
26.28
24.67
21.43
22.37
20.62
19.77
19.83
20.95
21.04
ROA
-2.41%
0.69%
2.19%
-0.33%
1.99%
1.04%
0.26%
0.52%
0.10%
-1.85%
ROE
-12.47%
3.43%
11.73%
-1.74%
9.72%
5.10%
1.28%
2.48%
0.46%
-7.70%
ROCE
0.68%
9.46%
11.74%
9.83%
13.76%
10.87%
8.45%
9.53%
8.95%
4.78%
Fixed Asset Turnover
1.70
1.55
1.50
1.77
1.96
1.86
1.99
1.70
1.54
1.45
Receivable days
31.13
34.60
41.52
41.67
39.25
41.86
40.59
37.79
32.92
33.49
Inventory Days
36.66
38.21
40.80
42.08
37.44
38.14
39.59
43.04
38.10
38.59
Payable days
186.37
183.52
166.04
52.70
47.99
52.86
57.62
56.69
51.65
55.73
Cash Conversion Cycle
-118.57
-110.71
-83.72
31.05
28.70
27.14
22.56
24.13
19.37
16.35
Total Debt/Equity
1.22
1.18
1.39
2.08
1.70
1.98
1.99
2.22
2.12
1.99
Interest Cover
0.10
1.44
1.70
1.21
1.87
1.42
1.18
1.08
0.98
0.54

News Update:


  • Prism Johnson - Quarterly Results
    16th May 2024, 14:02 PM

    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.