Nifty
Sensex
:
:
18308.10
61308.91
52.35 (0.29%)
85.88 (0.14%)

Diversified

Rating :
60/99

BSE: 500338 | NSE: PRSMJOHNSN

151.00
17-Jan-2022
  • Open
  • High
  • Low
  • Previous Close
  •  160.00
  •  160.00
  •  150.25
  •  148.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3759254
  •  5797.08
  •  160.00
  •  83.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,605.72
  • 27.75
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,788.41
  • N/A
  • 5.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.87%
  • 2.56%
  • 11.17%
  • FII
  • DII
  • Others
  • 3.35%
  • 6.92%
  • 1.13%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.97
  • 2.19
  • -3.38

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.12
  • 11.72
  • 0.69

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 62.75
  • 14.24

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 23.06
  • 24.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.35
  • 4.53
  • 3.98

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.91
  • 12.52
  • 10.49

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
1,509.56
1,350.83
11.75%
1,311.69
860.70
52.40%
1,850.20
1,483.09
24.75%
1,525.41
1,462.41
4.31%
Expenses
1,359.83
1,179.38
15.30%
1,191.64
838.44
42.13%
1,612.70
1,348.27
19.61%
1,335.08
1,334.70
0.03%
EBITDA
149.73
171.45
-12.67%
120.05
22.26
439.31%
237.50
134.82
76.16%
190.33
127.71
49.03%
EBIDTM
9.92%
12.69%
9.15%
2.59%
12.84%
9.09%
12.48%
8.73%
Other Income
10.74
9.49
13.17%
5.18
9.94
-47.89%
12.28
9.25
32.76%
6.74
7.07
-4.67%
Interest
48.66
53.56
-9.15%
48.30
58.07
-16.82%
48.47
62.16
-22.02%
50.27
67.96
-26.03%
Depreciation
70.25
78.26
-10.24%
70.27
66.55
5.59%
84.08
74.79
12.42%
63.63
59.88
6.26%
PBT
39.68
30.98
28.08%
6.66
-92.42
-
142.54
-3.20
-
71.22
6.94
926.22%
Tax
12.39
4.73
161.95%
10.97
-2.51
-
-12.03
35.92
-
26.77
5.21
413.82%
PAT
27.29
26.25
3.96%
-4.31
-89.91
-
154.57
-39.12
-
44.45
1.73
2,469.36%
PATM
1.81%
1.94%
-0.33%
-10.45%
8.35%
-2.64%
2.91%
0.12%
EPS
0.76
0.58
31.03%
0.29
-1.59
-
3.30
-0.46
-
1.10
0.07
1,471.43%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
6,196.86
5,587.14
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
Net Sales Growth
20.16%
-6.20%
-3.85%
12.47%
9.88%
-4.03%
-7.63%
12.49%
4.27%
4.88%
 
Cost Of Goods Sold
2,024.73
1,886.63
1,973.84
1,979.90
2,053.78
1,856.91
1,977.67
2,259.86
1,974.59
1,877.88
1,844.00
Gross Profit
4,172.13
3,700.51
3,982.36
4,214.52
3,453.95
3,155.55
3,245.43
3,394.57
3,051.98
2,942.69
2,752.20
GP Margin
67.33%
66.23%
66.86%
68.04%
62.71%
62.95%
62.14%
60.03%
60.72%
61.04%
59.88%
Total Expenditure
5,499.25
4,958.62
5,411.18
5,587.27
5,059.38
4,651.32
4,877.65
5,296.96
4,841.69
4,509.00
4,280.29
Power & Fuel Cost
-
917.16
1,059.85
1,208.76
950.48
841.00
948.02
934.81
951.44
888.87
858.12
% Of Sales
-
16.42%
17.79%
19.51%
17.26%
16.78%
18.15%
16.53%
18.93%
18.44%
18.67%
Employee Cost
-
549.89
595.73
565.55
512.72
472.19
442.08
384.91
349.11
308.81
263.54
% Of Sales
-
9.84%
10.00%
9.13%
9.31%
9.42%
8.46%
6.81%
6.95%
6.41%
5.73%
Manufacturing Exp.
-
324.19
408.67
421.84
385.85
375.47
415.77
433.88
440.53
342.70
341.56
% Of Sales
-
5.80%
6.86%
6.81%
7.01%
7.49%
7.96%
7.67%
8.76%
7.11%
7.43%
General & Admin Exp.
-
174.18
210.44
323.47
226.53
219.60
172.78
135.36
136.75
123.36
98.70
% Of Sales
-
3.12%
3.53%
5.22%
4.11%
4.38%
3.31%
2.39%
2.72%
2.56%
2.15%
Selling & Distn. Exp.
-
827.63
932.87
964.65
765.25
745.99
808.50
1,053.59
898.01
861.35
763.34
% Of Sales
-
14.81%
15.66%
15.57%
13.89%
14.88%
15.48%
18.63%
17.87%
17.87%
16.61%
Miscellaneous Exp.
-
278.94
229.78
123.10
164.77
140.16
112.83
94.55
91.26
106.03
763.34
% Of Sales
-
4.99%
3.86%
1.99%
2.99%
2.80%
2.16%
1.67%
1.82%
2.20%
2.42%
EBITDA
697.61
628.52
545.02
607.15
448.35
361.14
345.45
357.47
184.88
311.57
315.91
EBITDA Margin
11.26%
11.25%
9.15%
9.80%
8.14%
7.20%
6.61%
6.32%
3.68%
6.46%
6.87%
Other Income
34.94
38.15
28.74
26.64
65.80
91.97
152.31
35.71
157.34
15.87
13.61
Interest
195.70
217.08
258.06
225.69
232.33
221.04
285.97
295.86
280.25
233.94
191.36
Depreciation
288.23
292.52
250.56
200.04
184.36
191.84
184.13
164.86
200.36
179.89
162.24
PBT
260.10
157.07
65.14
208.06
97.46
40.23
27.66
-67.54
-138.39
-86.39
-24.08
Tax
38.10
16.20
74.04
91.61
45.66
27.47
-1.54
-12.02
-44.03
-24.21
-11.23
Tax Rate
14.65%
10.64%
135.06%
46.55%
46.85%
68.28%
-6.45%
166.94%
34.13%
28.57%
39.99%
PAT
222.00
166.98
2.77
111.99
39.30
-3.29
3.05
2.62
-86.20
-62.47
-18.44
PAT before Minority Interest
266.77
136.09
-19.22
105.19
51.80
12.76
25.42
4.82
-84.99
-60.52
-16.85
Minority Interest
44.77
30.89
21.99
6.80
-12.50
-16.05
-22.37
-2.20
-1.21
-1.95
-1.59
PAT Margin
3.58%
2.99%
0.05%
1.81%
0.71%
-0.07%
0.06%
0.05%
-1.71%
-1.30%
-0.40%
PAT Growth
319.69%
5,928.16%
-97.53%
184.96%
-
-
16.41%
-
-
-
 
EPS
4.41
3.32
0.06
2.22
0.78
-0.07
0.06
0.05
-1.71
-1.24
-0.37

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
1,241.54
1,078.95
1,126.11
1,037.86
994.93
998.18
1,054.33
1,058.82
1,148.62
1,210.60
Share Capital
503.36
503.36
503.36
503.36
503.36
503.36
503.36
503.36
503.36
503.36
Total Reserves
738.18
575.59
622.75
534.50
491.57
494.82
550.97
555.46
645.26
707.24
Non-Current Liabilities
2,216.74
2,221.85
1,675.10
1,458.82
1,455.81
1,728.08
1,849.35
1,657.16
1,492.29
1,313.10
Secured Loans
1,040.22
1,036.11
965.05
910.14
1,049.87
1,332.26
1,584.62
1,244.62
1,155.51
908.59
Unsecured Loans
389.59
468.26
210.10
241.84
140.16
144.67
53.89
203.17
92.52
154.46
Long Term Provisions
32.64
32.21
28.68
27.23
24.72
46.16
50.95
45.93
41.86
35.40
Current Liabilities
2,515.74
2,619.01
2,363.67
2,368.86
2,145.68
2,040.70
1,888.64
1,838.45
1,871.52
1,467.35
Trade Payables
937.02
770.72
772.66
684.24
715.54
701.66
784.11
718.91
754.01
564.67
Other Current Liabilities
1,300.34
1,415.21
1,184.73
1,033.97
880.04
741.40
623.51
761.76
687.75
628.29
Short Term Borrowings
117.45
282.43
302.57
523.61
451.67
506.81
447.53
330.51
410.25
226.03
Short Term Provisions
160.93
150.65
103.71
127.04
98.43
90.83
33.49
27.27
19.51
48.36
Total Liabilities
6,256.42
6,164.85
5,430.82
5,138.21
4,865.84
5,015.84
4,849.40
4,608.95
4,565.73
4,042.38
Net Block
2,946.48
2,820.77
2,625.68
2,601.51
2,415.47
2,472.10
2,412.93
2,473.68
2,338.61
2,234.24
Gross Block
4,135.84
3,735.75
3,386.13
3,213.34
2,862.93
2,724.23
4,047.94
3,947.96
3,620.45
3,340.30
Accumulated Depreciation
1,189.36
914.98
760.45
611.83
447.46
252.13
1,635.01
1,474.28
1,281.84
1,106.06
Non Current Assets
3,980.95
3,781.38
3,515.68
3,402.16
3,218.70
3,019.67
2,893.96
2,875.70
2,943.28
2,701.17
Capital Work in Progress
132.44
258.97
124.29
99.71
136.19
69.12
71.67
63.64
54.40
34.58
Non Current Investment
570.73
373.19
374.97
377.39
285.78
163.10
131.49
111.24
240.03
234.17
Long Term Loans & Adv.
171.37
173.13
211.24
173.81
182.44
209.31
176.86
132.09
180.60
142.02
Other Non Current Assets
159.93
155.32
179.50
149.74
198.82
106.04
101.01
95.05
83.40
20.87
Current Assets
2,275.47
2,383.47
1,915.14
1,736.05
1,647.14
1,996.17
1,955.44
1,733.25
1,622.45
1,341.21
Current Investments
160.24
149.79
109.75
33.20
52.91
116.94
86.09
114.61
106.18
120.35
Inventories
580.50
741.66
709.28
616.82
562.20
644.57
713.51
574.42
586.95
515.69
Sundry Debtors
625.45
714.70
722.18
667.88
626.38
610.94
581.53
531.31
476.32
328.53
Cash & Bank
544.76
417.86
73.81
77.42
82.67
131.12
129.60
110.71
98.90
92.61
Other Current Assets
364.52
169.70
149.93
217.65
322.98
492.60
444.71
402.20
354.10
284.03
Short Term Loans & Adv.
201.06
189.76
150.19
123.08
110.80
184.51
172.50
167.33
199.06
151.71
Net Current Assets
-240.27
-235.54
-448.53
-632.81
-498.54
-44.53
66.80
-105.20
-249.07
-126.14
Total Assets
6,256.42
6,164.85
5,430.82
5,138.21
4,865.84
5,015.84
4,849.40
4,608.95
4,565.73
4,042.38

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
1,280.59
666.88
653.89
586.62
675.61
462.13
198.63
56.60
259.93
266.68
PBT
156.54
62.09
196.80
100.66
41.72
23.72
-7.20
-129.02
-84.73
-28.08
Adjustment
419.52
518.42
455.92
423.22
419.21
424.71
459.70
334.84
383.55
335.68
Changes in Working Capital
717.58
133.15
53.38
100.59
234.15
26.05
-249.30
-142.16
-22.81
-28.07
Cash after chg. in Working capital
1,293.64
713.66
706.10
624.47
695.08
474.48
203.20
63.66
276.01
279.53
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.05
-46.78
-52.21
-37.85
-19.47
-12.35
-4.57
-7.06
-16.08
-12.85
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
-265.02
-656.78
-330.14
-406.55
-236.14
-126.93
-57.26
79.38
-319.88
-336.45
Net Fixed Assets
-264.06
-672.96
-160.63
-170.58
-132.20
1,289.77
-92.68
-280.07
-251.22
-183.92
Net Investments
-92.57
251.92
-24.10
-33.77
-52.36
13.64
4.05
30.98
11.76
-35.70
Others
91.61
-235.74
-145.41
-202.20
-51.58
-1,430.34
31.37
328.47
-80.42
-116.83
Cash from Financing Activity
-806.10
64.77
-324.72
-179.64
-460.56
-328.04
-107.98
-144.98
47.86
47.92
Net Cash Inflow / Outflow
209.47
74.87
-0.97
0.43
-21.09
7.16
33.39
-9.00
-12.09
-21.85
Opening Cash & Equivalents
137.04
62.22
63.18
62.75
83.84
59.87
44.65
53.28
65.37
87.22
Closing Cash & Equivalent
346.37
137.04
62.21
63.18
62.75
83.84
78.13
44.65
53.28
65.37

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
24.67
21.43
22.37
20.62
19.77
19.83
20.95
21.04
22.82
24.05
ROA
2.19%
-0.33%
1.99%
1.04%
0.26%
0.52%
0.10%
-1.85%
-1.41%
-0.44%
ROE
11.73%
-1.74%
9.72%
5.10%
1.28%
2.48%
0.46%
-7.70%
-5.13%
-1.37%
ROCE
11.74%
9.83%
13.76%
10.87%
8.45%
9.53%
8.95%
4.78%
4.99%
6.02%
Fixed Asset Turnover
1.50
1.77
1.96
1.86
1.99
1.70
1.54
1.45
1.51
1.55
Receivable days
41.35
41.67
39.25
41.86
40.59
37.79
32.92
33.49
27.93
22.11
Inventory Days
40.80
42.08
37.44
38.14
39.59
43.04
38.10
38.59
38.26
34.89
Payable days
66.14
52.70
47.99
52.86
57.62
56.69
51.65
55.73
53.54
41.86
Cash Conversion Cycle
16.01
31.05
28.70
27.14
22.56
24.13
19.37
16.35
12.65
15.14
Total Debt/Equity
1.39
2.08
1.70
1.98
1.99
2.22
2.12
1.99
1.76
1.32
Interest Cover
1.70
1.21
1.87
1.42
1.18
1.08
0.98
0.54
0.64
0.85

News Update:


  • Prism Johnson - Quarterly Results
    28th Oct 2021, 10:49 AM

    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.