Nifty
Sensex
:
:
22212.85
73133.54
90.80 (0.41%)
343.41 (0.47%)

Diversified

Rating :
51/99

BSE: 500338 | NSE: PRSMJOHNSN

170.05
26-Feb-2024
  • Open
  • High
  • Low
  • Previous Close
  •  170.90
  •  171.40
  •  169.75
  •  170.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  143146
  •  243.55
  •  199.00
  •  99.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,557.06
  • 41.93
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,501.99
  • N/A
  • 6.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.87%
  • 3.40%
  • 11.44%
  • FII
  • DII
  • Others
  • 3.91%
  • 5.10%
  • 1.28%

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
  • -
  • 24.68
  • 23.97

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.68
  • 4.44
  • 5.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.62
  • 12.64
  • 14.48

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
1,728.33
1,774.30
-2.59%
1,837.81
1,663.32
10.49%
1,942.15
1,811.17
7.23%
2,111.73
1,853.97
13.90%
Expenses
1,594.74
1,714.16
-6.97%
1,745.39
1,630.57
7.04%
1,790.52
1,690.42
5.92%
1,964.54
1,716.19
14.47%
EBITDA
133.59
60.14
122.13%
92.42
32.75
182.20%
151.63
120.75
25.57%
147.19
137.78
6.83%
EBIDTM
7.73%
3.39%
5.03%
1.97%
7.81%
6.67%
6.97%
7.43%
Other Income
2.24
12.64
-82.28%
8.17
6.49
25.89%
14.45
5.68
154.40%
9.66
12.77
-24.35%
Interest
49.24
49.42
-0.36%
43.50
44.30
-1.81%
48.45
42.48
14.05%
49.64
43.07
15.25%
Depreciation
99.29
101.34
-2.02%
95.17
90.14
5.58%
93.06
94.04
-1.04%
104.54
94.05
11.15%
PBT
-12.70
-77.98
-
209.98
-102.04
-
24.57
-10.09
-
2.67
24.30
-89.01%
Tax
2.50
-13.64
-
30.41
-17.37
-
6.58
8.71
-24.45%
2.24
7.91
-71.68%
PAT
-15.20
-64.34
-
179.57
-84.67
-
17.99
-18.80
-
0.43
16.39
-97.38%
PATM
-0.88%
-3.63%
9.77%
-5.09%
0.93%
-1.04%
0.02%
0.88%
EPS
-0.07
-1.06
-
3.63
-1.32
-
0.36
0.19
89.47%
0.14
0.59
-76.27%

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
7,620.02
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
7.28%
16.71%
12.87%
-6.20%
-3.85%
12.47%
9.88%
-4.03%
-7.63%
12.49%
 
Cost Of Goods Sold
2,460.46
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
5,159.56
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
67.71%
67.36%
67.14%
66.23%
66.86%
68.04%
62.71%
62.95%
62.14%
60.03%
60.72%
Total Expenditure
7,095.19
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.
-
427.43
369.90
324.19
408.67
421.84
385.85
375.47
415.77
433.88
440.53
% Of Sales
-
5.81%
5.87%
5.80%
6.86%
6.81%
7.01%
7.49%
7.96%
7.67%
8.76%
General & Admin Exp.
-
305.68
239.77
174.18
210.44
323.47
226.53
219.60
172.78
135.36
136.75
% Of Sales
-
4.15%
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
524.83
370.37
477.81
627.30
545.02
607.15
448.35
361.14
345.45
357.47
184.88
EBITDA Margin
6.89%
5.03%
7.58%
11.23%
9.15%
9.80%
8.14%
7.20%
6.61%
6.32%
3.68%
Other Income
34.52
35.65
92.70
39.37
28.74
26.64
65.80
91.97
152.31
35.71
157.34
Interest
190.83
196.56
192.79
217.08
258.06
225.69
232.33
221.04
285.97
295.86
280.25
Depreciation
392.06
390.06
309.65
292.52
250.56
200.04
184.36
191.84
184.13
164.86
200.36
PBT
224.52
-180.60
68.07
157.07
65.14
208.06
97.46
40.23
27.66
-67.54
-138.39
Tax
41.73
-20.06
39.98
16.20
74.04
91.61
45.66
27.47
-1.54
-12.02
-44.03
Tax Rate
18.59%
10.70%
51.88%
10.64%
135.06%
46.55%
46.85%
68.28%
-6.45%
166.94%
34.13%
PAT
182.79
-103.23
91.77
166.98
2.77
111.99
39.30
-3.29
3.05
2.62
-86.20
PAT before Minority Interest
190.18
-157.73
43.95
136.09
-19.22
105.19
51.80
12.76
25.42
4.82
-84.99
Minority Interest
7.39
54.50
47.82
30.89
21.99
6.80
-12.50
-16.05
-22.37
-2.20
-1.21
PAT Margin
2.40%
-1.40%
1.46%
2.99%
0.05%
1.81%
0.71%
-0.07%
0.06%
0.05%
-1.71%
PAT Growth
220.72%
-
-45.04%
5,928.16%
-97.53%
184.96%
-
-
16.41%
-
 
EPS
3.63
-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
239.97
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
-303.72
-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
34.16
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

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.