Nifty
Sensex
:
:
17698.15
59462.78
39.15 (0.22%)
130.18 (0.22%)

Diversified

Rating :
51/99

BSE: 500338 | NSE: PRSMJOHNSN

120.85
12-Aug-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 121.65
  • 124.10
  • 119.50
  • 121.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  371628
  •  455.08
  •  160.00
  •  96.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,083.06
  • 70.35
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,268.88
  • N/A
  • 4.67

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.87%
  • 3.26%
  • 11.96%
  • FII
  • DII
  • Others
  • 3.34%
  • 5.45%
  • 1.12%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.72
  • 2.74
  • 1.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.37
  • 1.28
  • -2.60

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 16.65
  • 212.95

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 26.00
  • 24.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.51
  • 4.43
  • 4.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.77
  • 11.96
  • 10.53

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
1,811.17
1,311.69
38.08%
1,853.87
1,850.20
0.20%
1,636.54
1,525.41
7.29%
1,509.56
1,350.83
11.75%
Expenses
1,690.42
1,191.64
41.86%
1,716.19
1,612.62
6.42%
1,520.81
1,334.88
13.93%
1,359.83
1,179.38
15.30%
EBITDA
120.75
120.05
0.58%
137.68
237.58
-42.05%
115.73
190.53
-39.26%
149.73
171.45
-12.67%
EBIDTM
6.67%
9.15%
7.43%
12.84%
7.07%
12.49%
9.92%
12.69%
Other Income
5.68
5.18
9.65%
12.87
12.28
4.80%
10.88
6.44
68.94%
10.74
9.49
13.17%
Interest
42.48
48.30
-12.05%
43.07
48.55
-11.29%
45.11
50.20
-10.14%
48.66
53.56
-9.15%
Depreciation
94.04
70.27
33.83%
94.05
84.08
11.86%
75.08
63.63
17.99%
70.25
78.26
-10.24%
PBT
-10.09
6.66
-
24.30
142.54
-82.95%
6.42
71.19
-90.98%
39.68
30.98
28.08%
Tax
8.71
10.97
-20.60%
7.91
-12.03
-
8.71
26.01
-66.51%
12.39
4.73
161.95%
PAT
-18.80
-4.31
-
16.39
154.57
-89.40%
-2.29
45.18
-
27.29
26.25
3.96%
PATM
-1.04%
-0.33%
0.88%
8.35%
-0.14%
2.96%
1.81%
1.94%
EPS
0.19
0.29
-34.48%
0.59
3.30
-82.12%
0.19
1.11
-82.88%
0.76
0.58
31.03%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
6,811.14
6,306.32
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
Net Sales Growth
12.80%
12.87%
-6.20%
-3.85%
12.47%
9.88%
-4.03%
-7.63%
12.49%
4.27%
 
Cost Of Goods Sold
2,236.06
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
1,877.88
Gross Profit
4,575.08
4,234.16
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
GP Margin
67.17%
67.14%
66.23%
66.86%
68.04%
62.71%
62.95%
62.14%
60.03%
60.72%
61.04%
Total Expenditure
6,287.25
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
4,509.00
Power & Fuel Cost
-
1,177.81
917.16
1,059.85
1,208.76
950.48
841.00
948.02
934.81
951.44
888.87
% Of Sales
-
18.68%
16.42%
17.79%
19.51%
17.26%
16.78%
18.15%
16.53%
18.93%
18.44%
Employee Cost
-
615.23
549.89
595.73
565.55
512.72
472.19
442.08
384.91
349.11
308.81
% Of Sales
-
9.76%
9.84%
10.00%
9.13%
9.31%
9.42%
8.46%
6.81%
6.95%
6.41%
Manufacturing Exp.
-
369.90
324.19
408.67
421.84
385.85
375.47
415.77
433.88
440.53
342.70
% Of Sales
-
5.87%
5.80%
6.86%
6.81%
7.01%
7.49%
7.96%
7.67%
8.76%
7.11%
General & Admin Exp.
-
239.77
174.18
210.44
323.47
226.53
219.60
172.78
135.36
136.75
123.36
% Of Sales
-
3.80%
3.12%
3.53%
5.22%
4.11%
4.38%
3.31%
2.39%
2.72%
2.56%
Selling & Distn. Exp.
-
1,198.33
1,009.46
932.87
964.65
765.25
745.99
808.50
1,053.59
898.01
861.35
% Of Sales
-
19.00%
18.07%
15.66%
15.57%
13.89%
14.88%
15.48%
18.63%
17.87%
17.87%
Miscellaneous Exp.
-
155.41
98.33
229.78
123.10
164.77
140.16
112.83
94.55
91.26
861.35
% Of Sales
-
2.46%
1.76%
3.86%
1.99%
2.99%
2.80%
2.16%
1.67%
1.82%
2.20%
EBITDA
523.89
477.71
627.30
545.02
607.15
448.35
361.14
345.45
357.47
184.88
311.57
EBITDA Margin
7.69%
7.58%
11.23%
9.15%
9.80%
8.14%
7.20%
6.61%
6.32%
3.68%
6.46%
Other Income
40.17
92.80
39.37
28.74
26.64
65.80
91.97
152.31
35.71
157.34
15.87
Interest
179.32
192.79
217.08
258.06
225.69
232.33
221.04
285.97
295.86
280.25
233.94
Depreciation
333.42
309.65
292.52
250.56
200.04
184.36
191.84
184.13
164.86
200.36
179.89
PBT
60.31
68.07
157.07
65.14
208.06
97.46
40.23
27.66
-67.54
-138.39
-86.39
Tax
37.72
39.98
16.20
74.04
91.61
45.66
27.47
-1.54
-12.02
-44.03
-24.21
Tax Rate
62.54%
51.88%
10.64%
135.06%
46.55%
46.85%
68.28%
-6.45%
166.94%
34.13%
28.57%
PAT
22.59
84.90
166.98
2.77
111.99
39.30
-3.29
3.05
2.62
-86.20
-62.47
PAT before Minority Interest
76.95
37.08
136.09
-19.22
105.19
51.80
12.76
25.42
4.82
-84.99
-60.52
Minority Interest
54.36
47.82
30.89
21.99
6.80
-12.50
-16.05
-22.37
-2.20
-1.21
-1.95
PAT Margin
0.33%
1.35%
2.99%
0.05%
1.81%
0.71%
-0.07%
0.06%
0.05%
-1.71%
-1.30%
PAT Growth
-89.81%
-49.16%
5,928.16%
-97.53%
184.96%
-
-
16.41%
-
-
 
EPS
0.45
1.69
3.32
0.06
2.22
0.78
-0.07
0.06
0.05
-1.71
-1.24

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
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
1,148.62
Share Capital
503.36
503.36
503.36
503.36
503.36
503.36
503.36
503.36
503.36
503.36
Total Reserves
819.65
738.18
575.59
622.75
534.50
491.57
494.82
550.97
555.46
645.26
Non-Current Liabilities
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
1,492.29
Secured Loans
999.40
1,140.20
1,036.11
965.05
910.14
1,049.87
1,332.26
1,584.62
1,244.62
1,155.51
Unsecured Loans
177.61
289.61
468.26
210.10
241.84
140.16
144.67
53.89
203.17
92.52
Long Term Provisions
34.43
32.64
32.21
28.68
27.23
24.72
46.16
50.95
45.93
41.86
Current Liabilities
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
1,871.52
Trade Payables
1,137.93
945.76
770.72
772.66
684.24
715.54
701.66
784.11
718.91
754.01
Other Current Liabilities
1,423.47
1,298.76
1,415.21
1,184.73
1,033.97
880.04
741.40
623.51
761.76
687.75
Short Term Borrowings
171.25
117.45
282.43
302.57
523.61
451.67
506.81
447.53
330.51
410.25
Short Term Provisions
108.28
160.93
150.65
103.71
127.04
98.43
90.83
33.49
27.27
19.51
Total Liabilities
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
4,565.73
Net Block
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
2,338.61
Gross Block
4,424.73
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
Accumulated Depreciation
1,454.50
1,189.36
914.98
760.45
611.83
447.46
252.13
1,635.01
1,474.28
1,281.84
Non Current Assets
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
2,943.28
Capital Work in Progress
204.13
132.44
258.97
124.29
99.71
136.19
69.12
71.67
63.64
54.40
Non Current Investment
796.98
570.73
373.19
374.97
377.39
285.78
163.10
131.49
111.24
240.03
Long Term Loans & Adv.
135.51
171.37
173.13
211.24
173.81
182.44
209.31
176.86
132.09
180.60
Other Non Current Assets
101.49
159.93
155.32
179.50
149.74
198.82
106.04
101.01
95.05
83.40
Current Assets
2,278.27
2,282.63
2,383.47
1,915.14
1,736.05
1,647.14
1,996.17
1,955.44
1,733.25
1,622.45
Current Investments
37.19
160.24
149.79
109.75
33.20
52.91
116.94
86.09
114.61
106.18
Inventories
804.86
580.50
741.66
709.28
616.82
562.20
644.57
713.51
574.42
586.95
Sundry Debtors
623.80
630.90
714.70
722.18
667.88
626.38
610.94
581.53
531.31
476.32
Cash & Bank
374.10
544.73
417.86
73.81
77.42
82.67
131.12
129.60
110.71
98.90
Other Current Assets
438.32
165.20
169.70
149.93
340.73
322.98
492.60
444.71
402.20
354.10
Short Term Loans & Adv.
153.34
201.06
189.76
150.19
123.08
110.80
184.51
172.50
167.33
199.06
Net Current Assets
-562.66
-240.27
-235.54
-448.53
-632.81
-498.54
-44.53
66.80
-105.20
-249.07
Total Assets
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
4,565.73

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
565.46
1,280.59
666.88
653.89
586.62
675.61
462.13
198.63
56.60
259.93
PBT
83.93
156.54
62.09
196.80
100.66
41.72
23.72
-7.20
-129.02
-84.73
Adjustment
419.37
419.52
518.42
455.92
423.22
419.21
424.71
459.70
334.84
383.55
Changes in Working Capital
49.13
717.58
133.15
53.38
100.59
234.15
26.05
-249.30
-142.16
-22.81
Cash after chg. in Working capital
552.43
1,293.64
713.66
706.10
624.47
695.08
474.48
203.20
63.66
276.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
13.03
-13.05
-46.78
-52.21
-37.85
-19.47
-12.35
-4.57
-7.06
-16.08
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
-312.91
-265.02
-656.78
-330.14
-406.55
-236.14
-126.93
-57.26
79.38
-319.88
Net Fixed Assets
-352.89
-225.53
-672.96
-160.63
-170.58
-132.20
1,289.77
-92.68
-280.07
-251.22
Net Investments
-45.65
-92.57
251.92
-24.10
-33.77
-52.36
13.64
4.05
30.98
11.76
Others
85.63
53.08
-235.74
-145.41
-202.20
-51.58
-1,430.34
31.37
328.47
-80.42
Cash from Financing Activity
-341.54
-806.10
64.77
-324.72
-179.64
-460.56
-328.04
-107.98
-144.98
47.86
Net Cash Inflow / Outflow
-88.99
209.47
74.87
-0.97
0.43
-21.09
7.16
33.39
-9.00
-12.09
Opening Cash & Equivalents
346.37
137.04
62.22
63.18
62.75
83.84
59.87
44.65
53.28
65.37
Closing Cash & Equivalent
257.05
346.37
137.04
62.21
63.18
62.75
83.84
78.13
44.65
53.28

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
26.28
24.67
21.43
22.37
20.62
19.77
19.83
20.95
21.04
22.82
ROA
0.58%
2.19%
-0.33%
1.99%
1.04%
0.26%
0.52%
0.10%
-1.85%
-1.41%
ROE
2.89%
11.73%
-1.74%
9.72%
5.10%
1.28%
2.48%
0.46%
-7.70%
-5.13%
ROCE
9.22%
11.74%
9.83%
13.76%
10.87%
8.45%
9.53%
8.95%
4.78%
4.99%
Fixed Asset Turnover
1.55
1.50
1.77
1.96
1.86
1.99
1.70
1.54
1.45
1.51
Receivable days
34.60
41.52
41.67
39.25
41.86
40.59
37.79
32.92
33.49
27.93
Inventory Days
38.21
40.80
42.08
37.44
38.14
39.59
43.04
38.10
38.59
38.26
Payable days
183.52
166.04
52.70
47.99
52.86
57.62
56.69
51.65
55.73
53.54
Cash Conversion Cycle
-110.71
-83.72
31.05
28.70
27.14
22.56
24.13
19.37
16.35
12.65
Total Debt/Equity
1.18
1.39
2.08
1.70
1.98
1.99
2.22
2.12
1.99
1.76
Interest Cover
1.40
1.70
1.21
1.87
1.42
1.18
1.08
0.98
0.54
0.64

News Update:


  • Prism Johnson’s consolidated net loss widens to Rs 16 crore in Q1
    3rd Aug 2022, 17:43 PM

    Total consolidated income of the company increased by 37.97% at Rs 1816.85 crore for Q1FY23

    Read More
  • Prism Johnson - Quarterly Results
    3rd Aug 2022, 11:35 AM

    Read More
  • Prism Johnson sets up new IPNR manufacturing facility at Madhya Pradesh
    29th Jul 2022, 14:30 PM

    Some of the key IPNR products that will be manufactured at Dewas include ceramic stains, ceramic filter disc, ceramic membrane, antimicrobial compounds etc

    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.