Nifty

:

25044.35

Sensex

:

82055.11

72.45 (0.29%)
158.32 (0.19%)

Login

Nifty
Sensex

:
:

25044.35
82055.11

72.45 (0.29%)
158.32 (0.19%)

Prism Johnson Ltd.

Diversified

Rating :

54/99

BSE: 500338 | NSE: PRSMJOHNSN

Watchlist

NSE BSE

152.01

24-Jun-2025

Open
High
Low
Previous Close

150.9
153.55
148.02
147.30

Volume
Traded Value (lacs)
52 Week High
52 Week Low

446746
67614970.3
246
105.3

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

7,653.54
92.76
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

8,283.57
N/A
5.02

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

2.98
4.96
6.36

EBITDA CAGR (%)

10 Years
5 Years
3 Years

1.84
-4.68
-2.13

PAT CAGR (%)

10 Years
5 Years
3 Years

52.74
130.72
25.43

P:E (Median)

8 Years
5 Years
3 Years

25.37
23.27
37.94

P:BV (Average)

8 Years
5 Years
3 Years

4.86
5.15
5.49

EV:EBITDA (Average)

8 Years
5 Years
3 Years

14.10
15.05
17.38

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 3.6 1.59 1.7 2.79
P/E Ratio 42.23 95.60 89.42 54.48
Revenue 7394 7211 7890 8342
EBITDA 489 418 650 747
Net Income 181 80 94 157
ROA 2.7 1.1 2.9 4.3
P/B Ratio 5.50 5.18 5.39 4.93
ROE 13.95 5.58 3.4 9.54
FCFF -126 267 248 294
FCFF Yield -1.48 3.14 2.92 3.46
Net Debt 1078 975 427 178
BVPS 27.63 29.36 28.19 30.84

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 1,938.81 1,967.75 -1.47% 1,632.75 1,657.27 -1.48% 1,521.85 1,651.51 -7.85% 1,632.28 1,792.06 -8.92%
Expenses 1,757.02 1,844.51 -4.74% 1,595.19 1,524.86 4.61% 1,479.33 1,577.89 -6.25% 1,496.56 1,666.35 -10.19%
EBITDA 181.79 123.24 47.51% 37.56 132.41 -71.63% 42.52 73.62 -42.24% 135.72 125.71 7.96%
EBIDTM 9.38% 6.26% 2.30% 7.99% 2.79% 4.46% 8.31% 7.01%
Other Income 13.02 14.36 -9.33% 88.97 3.27 2,620.80% 14.75 8.09 82.32% 14.62 13.54 7.98%
Interest 49.34 45.87 7.56% 50.97 43.65 16.77% 52.13 38.15 36.64% 49.23 42.88 14.81%
Depreciation 117.70 113.23 3.95% 107.15 89.56 19.64% 103.95 85.32 21.84% 101.72 82.66 23.06%
PBT 175.10 -27.01 - -31.59 2.47 - -100.28 206.30 - -0.61 13.71 -
Tax 42.08 -26.86 - -79.26 0.69 - -22.25 27.94 - -0.14 3.45 -
PAT 133.02 -0.15 - 47.67 1.78 2,578.09% -78.03 178.36 - -0.47 10.26 -
PATM 6.86% -0.01% 2.92% 0.11% -5.13% 10.80% -0.03% 0.57%
EPS 2.64 0.00 0 0.95 0.04 2,275.00% -1.55 3.54 - -0.01 0.20 -

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 2,102.33 2,065.86 1.77% 1,858.54 1,728.33 7.53% 1,685.38 1,837.81 -8.29% 1,763.15 1,942.15 -9.22%
Expenses 1,914.83 1,954.53 -2.03% 1,806.05 1,594.74 13.25% 1,639.25 1,745.39 -6.08% 1,630.91 1,790.52 -8.91%
EBITDA 187.50 111.33 68.42% 52.49 133.59 -60.71% 46.13 92.42 -50.09% 132.24 151.63 -12.79%
EBIDTM 8.92% 5.39% 2.82% 7.73% 2.74% 5.03% 7.50% 7.81%
Other Income 12.86 9.70 32.58% 87.46 2.24 3,804.46% 13.86 8.17 69.65% 13.99 14.45 -3.18%
Interest 55.33 51.43 7.58% 56.33 49.24 14.40% 56.90 43.50 30.80% 54.66 48.45 12.82%
Depreciation 132.99 126.28 5.31% 121.11 99.29 21.98% 117.75 95.17 23.73% 111.57 93.06 19.89%
PBT 159.37 -62.19 - -37.49 -12.70 - -116.13 209.98 - -20.00 24.57 -
Tax 44.96 -27.13 - -79.74 2.50 - -8.06 30.41 - 2.24 6.58 -65.96%
PAT 114.41 -35.06 - 42.25 -15.20 - -108.07 179.57 - -22.24 17.99 -
PATM 5.44% -1.70% 2.27% -0.88% -6.41% 9.77% -1.26% 0.93%
EPS 2.57 -0.32 - 0.96 -0.07 - -1.78 3.63 - -0.15 0.36 -

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 6,725.69 7,068.59 6,711.46 5,568.79 5,035.18 5,578.58 5,955.57 5,408.43 5,020.67 5,277.48 5,593.88 Net Sales Growth -4.85% 5.32% 20.52% 10.60% -9.74% -6.33% 10.12% 7.72% -4.87% -5.66% Cost Of Goods Sold 2,724.33 2,920.21 2,817.07 2,305.73 1,998.98 2,175.56 2,373.15 2,479.07 2,365.20 2,552.53 2,579.33 Gross Profit 4,001.36 4,148.38 3,894.39 3,263.06 3,036.20 3,403.02 3,582.42 2,929.36 2,655.47 2,724.95 3,014.55 GP Margin 59.49% 58.69% 58.03% 58.60% 60.30% 61.00% 60.15% 54.16% 52.89% 51.63% 53.89% Total Expenditure 6,328.10 6,675.74 6,310.26 5,044.26 4,413.50 5,053.93 5,395.75 5,024.72 4,734.85 5,030.00 5,303.96 Power & Fuel Cost - 1,186.26 1,316.47 887.60 741.72 860.17 958.46 732.69 633.97 706.24 764.27 % Of Sales - 16.78% 19.62% 15.94% 14.73% 15.42% 16.09% 13.55% 12.63% 13.38% 13.66% Employee Cost - 512.62 483.47 478.30 433.70 491.20 454.33 413.99 380.72 358.69 316.58 % Of Sales - 7.25% 7.20% 8.59% 8.61% 8.81% 7.63% 7.65% 7.58% 6.80% 5.66% Manufacturing Exp. - 474.96 412.51 327.11 294.89 382.04 382.07 346.10 329.09 364.28 397.61 % Of Sales - 6.72% 6.15% 5.87% 5.86% 6.85% 6.42% 6.40% 6.55% 6.90% 7.11% General & Admin Exp. - 294.48 214.40 159.96 118.56 163.96 191.31 196.33 193.09 151.00 112.86 % Of Sales - 4.17% 3.19% 2.87% 2.35% 2.94% 3.21% 3.63% 3.85% 2.86% 2.02% Selling & Distn. Exp. - 1,113.43 948.63 756.63 748.49 864.38 943.58 769.20 746.67 810.17 1,050.80 % Of Sales - 15.75% 14.13% 13.59% 14.87% 15.49% 15.84% 14.22% 14.87% 15.35% 18.78% Miscellaneous Exp. - 173.78 117.71 128.93 77.16 116.62 92.85 87.34 86.11 87.09 1,050.80 % Of Sales - 2.46% 1.75% 2.32% 1.53% 2.09% 1.56% 1.61% 1.72% 1.65% 1.48% EBITDA 397.59 392.85 401.20 524.53 621.68 524.65 559.82 383.71 285.82 247.48 289.92 EBITDA Margin 5.91% 5.56% 5.98% 9.42% 12.35% 9.40% 9.40% 7.09% 5.69% 4.69% 5.18% Other Income 131.36 107.34 34.44 91.61 36.20 27.00 20.73 66.22 89.53 134.33 33.48 Interest 201.67 176.50 174.77 175.64 196.74 234.29 179.18 191.80 187.01 244.06 259.43 Depreciation 430.52 370.77 338.21 275.38 252.58 213.78 160.06 153.07 160.21 156.02 136.84 PBT 42.62 -47.08 -77.34 165.12 208.56 103.58 241.31 105.06 28.13 -18.27 -72.87 Tax -59.57 5.22 -25.32 40.86 3.83 68.00 84.07 34.65 10.62 -29.99 -25.45 Tax Rate -139.77% 2.67% 30.08% 23.47% 1.88% 72.91% 36.54% 32.98% 37.75% 137.07% 236.74% PAT 102.19 190.25 -58.86 133.25 199.95 25.26 145.98 70.41 17.51 8.11 14.70 PAT before Minority Interest 102.19 190.25 -58.86 133.25 199.95 25.26 145.98 70.41 17.51 8.11 14.70 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 1.52% 2.69% -0.88% 2.39% 3.97% 0.45% 2.45% 1.30% 0.35% 0.15% 0.26% PAT Growth -46.29% - - -33.36% 691.57% -82.70% 107.33% 302.11% 115.91% -44.83% EPS 2.03 3.78 -1.17 2.65 3.97 0.50 2.90 1.40 0.35 0.16 0.29

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 7,409.40 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 Net Sales Growth -2.18% 3.08% 16.71% 12.87% -6.20% -3.85% 12.47% 9.88% -4.03% -7.63% Cost Of Goods Sold 2,330.28 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 Gross Profit 5,079.12 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 GP Margin 68.55% 67.06% 67.36% 67.14% 66.23% 66.86% 68.04% 62.71% 62.95% 62.14% 60.03% Total Expenditure 6,991.04 7,158.55 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 Power & Fuel Cost - 1,483.84 1,664.11 1,177.81 917.16 1,059.85 1,208.76 950.48 841.00 948.02 934.81 % Of Sales - 19.56% 22.61% 18.68% 16.42% 17.79% 19.51% 17.26% 16.78% 18.15% 16.53% Employee Cost - 619.90 625.87 615.23 549.89 595.73 565.55 512.72 472.19 442.08 384.91 % Of Sales - 8.17% 8.50% 9.76% 9.84% 10.00% 9.13% 9.31% 9.42% 8.46% 6.81% Manufacturing Exp. - 513.53 453.58 369.90 324.19 408.67 421.84 385.85 375.47 415.77 433.88 % Of Sales - 6.77% 6.16% 5.87% 5.80% 6.86% 6.81% 7.01% 7.49% 7.96% 7.67% General & Admin Exp. - 376.06 305.68 239.77 174.18 210.44 323.47 226.53 219.60 172.78 135.36 % Of Sales - 4.96% 4.15% 3.80% 3.12% 3.53% 5.22% 4.11% 4.38% 3.31% 2.39% Selling & Distn. Exp. - 1,471.06 1,406.47 1,201.38 1,009.46 932.87 964.65 765.25 745.99 808.50 1,053.59 % Of Sales - 19.39% 19.11% 19.05% 18.07% 15.66% 15.57% 13.89% 14.88% 15.48% 18.63% Miscellaneous Exp. - 194.54 132.01 152.36 98.33 229.78 123.10 164.77 140.16 112.83 1,053.59 % Of Sales - 2.56% 1.79% 2.42% 1.76% 3.86% 1.99% 2.99% 2.80% 2.16% 1.67% EBITDA 418.36 428.96 370.37 477.81 627.30 545.02 607.15 448.35 361.14 345.45 357.47 EBITDA Margin 5.65% 5.65% 5.03% 7.58% 11.23% 9.15% 9.80% 8.14% 7.20% 6.61% 6.32% Other Income 128.17 102.59 35.65 92.70 39.37 28.74 26.64 65.80 91.97 152.31 35.71 Interest 223.22 200.64 196.56 192.79 217.08 258.06 225.69 232.33 221.04 285.97 295.86 Depreciation 483.42 413.80 390.06 309.65 292.52 250.56 200.04 184.36 191.84 184.13 164.86 PBT -14.25 -82.89 -180.60 68.07 157.07 65.14 208.06 97.46 40.23 27.66 -67.54 Tax -40.60 12.36 -20.06 39.98 16.20 74.04 91.61 45.66 27.47 -1.54 -12.02 Tax Rate 284.91% 7.74% 10.70% 51.88% 10.64% 135.06% 46.55% 46.85% 68.28% -6.45% 166.94% PAT 26.35 181.11 -103.23 91.77 166.98 2.77 111.99 39.30 -3.29 3.05 2.62 PAT before Minority Interest 61.17 161.93 -157.73 43.95 136.09 -19.22 105.19 51.80 12.76 25.42 4.82 Minority Interest 34.82 19.18 54.50 47.82 30.89 21.99 6.80 -12.50 -16.05 -22.37 -2.20 PAT Margin 0.36% 2.39% -1.40% 1.46% 2.99% 0.05% 1.81% 0.71% -0.07% 0.06% 0.05% PAT Growth -82.11% - - -45.04% 5,928.16% -97.53% 184.96% - - 16.41% EPS 0.52 3.60 -2.05 1.82 3.32 0.06 2.22 0.78 -0.07 0.06 0.05

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 1,391.00 1,205.40 1,268.88 1,139.21 941.82 1,142.11 1,025.83 955.65 940.49 1,015.37 Share Capital 503.36 503.36 503.36 503.36 503.36 503.36 503.36 503.36 503.36 503.36 Total Reserves 887.64 702.04 765.52 635.85 438.46 638.75 522.47 452.29 437.13 512.01 Non-Current Liabilities 1,736.47 1,473.01 1,702.68 1,903.77 1,978.31 1,368.04 1,147.96 1,206.60 1,547.64 1,678.22 Secured Loans 884.00 802.75 934.54 1,069.85 985.00 862.58 690.08 870.75 1,183.75 1,431.37 Unsecured Loans 0.00 95.00 170.00 283.99 463.76 158.36 240.16 138.61 143.64 53.89 Long Term Provisions 28.52 26.26 24.56 24.56 25.53 22.18 22.15 20.93 42.81 37.12 Current Liabilities 2,528.64 2,489.24 2,090.51 1,895.86 2,062.75 1,867.97 1,972.81 1,883.40 1,780.60 1,648.57 Trade Payables 1,051.40 979.21 1,154.03 965.03 715.97 791.29 735.14 745.36 763.99 789.82 Other Current Liabilities 763.06 913.54 804.61 870.73 1,133.45 892.32 859.22 805.33 661.79 570.04 Short Term Borrowings 642.52 537.49 53.95 14.98 166.01 132.24 312.38 290.25 313.95 275.11 Short Term Provisions 71.66 59.00 77.92 45.12 47.32 52.12 66.07 42.46 40.87 13.60 Total Liabilities 5,656.11 5,167.65 5,062.07 4,938.84 4,982.88 4,378.12 4,146.60 4,045.65 4,268.73 4,342.16 Net Block 2,831.00 2,506.14 2,548.24 2,550.54 2,394.17 2,034.54 2,012.92 1,989.21 2,043.33 2,048.35 Gross Block 4,715.86 4,072.77 3,801.86 3,561.17 3,200.24 2,664.11 2,531.09 2,358.54 2,252.55 3,541.82 Accumulated Depreciation 1,884.86 1,566.63 1,253.62 1,010.63 806.07 629.57 518.17 369.33 209.22 1,493.47 Non Current Assets 3,569.76 3,350.52 3,282.98 3,257.55 3,141.06 2,931.84 2,792.34 2,756.31 2,681.38 2,731.04 Capital Work in Progress 139.31 137.17 200.63 121.58 256.98 120.15 92.54 94.51 68.30 68.80 Non Current Investment 401.36 376.13 326.10 280.45 187.88 439.80 415.70 381.93 329.57 343.21 Long Term Loans & Adv. 173.08 151.90 132.05 167.11 168.08 189.07 146.66 147.33 156.34 199.23 Other Non Current Assets 25.01 82.91 75.96 137.87 133.95 148.28 124.52 143.33 83.84 71.45 Current Assets 2,086.35 1,816.00 1,778.77 1,681.29 1,841.82 1,446.28 1,354.26 1,289.34 1,587.35 1,611.12 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 713.85 620.86 664.87 470.47 585.41 501.18 431.54 399.74 471.70 578.48 Sundry Debtors 648.05 647.56 570.80 537.74 676.24 704.58 662.12 605.47 608.65 561.58 Cash & Bank 480.60 312.68 301.41 488.96 378.12 55.47 59.51 66.70 115.15 79.70 Other Current Assets 243.85 61.73 109.00 83.52 202.05 185.05 201.09 217.43 391.85 391.36 Short Term Loans & Adv. 185.39 173.17 132.69 100.60 92.32 97.81 63.97 50.98 110.91 153.51 Net Current Assets -442.29 -673.24 -311.74 -214.57 -220.93 -421.69 -618.55 -594.06 -193.25 -37.45 Total Assets 5,656.11 5,166.52 5,061.75 4,938.84 4,982.88 4,378.12 4,146.60 4,045.65 4,268.73 4,342.16

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 1,388.96 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 Share Capital 503.36 503.36 503.36 503.36 503.36 503.36 503.36 503.36 503.36 503.36 Total Reserves 885.60 703.33 819.65 738.18 575.59 622.75 534.50 491.57 494.82 550.97 Non-Current Liabilities 2,077.65 1,819.91 2,050.14 2,216.74 2,221.85 1,675.10 1,458.82 1,455.81 1,728.08 1,849.35 Secured Loans 909.70 849.11 999.40 1,140.20 1,036.11 965.05 910.14 1,049.87 1,332.26 1,584.62 Unsecured Loans 17.68 108.58 177.61 289.61 468.26 210.10 241.84 140.16 144.67 53.89 Long Term Provisions 35.92 33.04 34.43 32.64 32.21 28.68 27.23 24.72 46.16 50.95 Current Liabilities 3,425.88 3,341.73 2,840.93 2,522.90 2,619.01 2,363.67 2,368.86 2,145.68 2,040.70 1,888.64 Trade Payables 1,036.39 959.37 1,137.93 945.76 770.72 772.66 684.24 715.54 701.66 784.11 Other Current Liabilities 1,483.11 1,586.10 1,391.13 1,298.76 1,415.21 1,184.73 1,033.97 880.04 741.40 623.51 Short Term Borrowings 762.99 653.61 171.25 117.45 282.43 302.57 523.61 451.67 506.81 447.53 Short Term Provisions 143.39 142.65 140.62 160.93 150.65 103.71 127.04 98.43 90.83 33.49 Total Liabilities 7,146.96 6,624.40 6,486.61 6,263.58 6,164.85 5,430.82 5,138.21 4,865.84 5,015.84 4,849.40 Net Block 3,260.49 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 Gross Block 5,360.03 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 Accumulated Depreciation 2,099.54 1,747.23 1,419.55 1,189.36 914.98 760.45 611.83 447.46 252.13 1,635.01 Non Current Assets 4,434.67 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 Capital Work in Progress 141.35 143.70 204.13 132.44 258.97 124.29 99.71 136.19 69.12 71.67 Non Current Investment 816.04 826.83 796.98 570.73 373.19 374.97 377.39 285.78 163.10 131.49 Long Term Loans & Adv. 167.23 159.44 135.82 171.37 173.13 211.24 173.81 182.44 209.31 176.86 Other Non Current Assets 49.56 107.23 101.18 159.93 155.32 179.50 149.74 198.82 106.04 101.01 Current Assets 2,712.02 2,342.07 2,277.68 2,282.63 2,383.47 1,915.14 1,736.05 1,647.14 1,996.17 1,955.44 Current Investments 163.81 83.85 37.19 160.24 149.79 109.75 33.20 52.91 116.94 86.09 Inventories 825.56 747.58 804.86 580.50 741.66 709.28 616.82 562.20 644.57 713.51 Sundry Debtors 694.73 694.71 623.80 630.90 714.70 722.18 667.88 626.38 610.94 581.53 Cash & Bank 506.02 326.67 374.10 544.73 417.86 73.81 77.42 82.67 131.12 129.60 Other Current Assets 521.90 206.91 251.14 165.20 359.46 300.12 340.73 322.98 492.60 444.71 Short Term Loans & Adv. 282.63 282.35 186.59 201.06 189.76 150.19 123.08 110.80 184.51 172.50 Net Current Assets -713.86 -999.66 -563.25 -240.27 -235.54 -448.53 -632.81 -498.54 -44.53 66.80 Total Assets 7,146.69 6,623.00 6,486.02 6,263.58 6,164.85 5,430.82 5,138.21 4,865.84 5,015.84 4,849.40

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 454.11 626.20 534.01 1,208.87 519.47 497.92 458.95 543.10 371.63 230.71 PBT 195.47 -84.18 174.11 203.78 93.26 230.05 105.06 28.13 -21.88 -10.75 Adjustment 277.11 512.55 431.37 391.34 470.48 355.43 342.64 353.94 350.05 392.80 Changes in Working Capital 16.16 183.84 -87.53 619.25 -7.98 -44.57 40.81 166.07 45.14 -153.98 Cash after chg. in Working capital 488.74 612.21 517.95 1,214.37 555.76 540.91 488.51 548.14 373.31 228.07 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -34.63 13.99 16.06 -5.50 -36.29 -42.99 -29.56 -5.04 -1.68 2.64 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 50.97 -336.75 -245.51 -127.16 -586.91 -246.09 -193.88 -167.55 -104.43 -75.11 Net Fixed Assets -645.23 -207.45 -319.74 -225.53 -672.96 -160.63 -170.58 -132.20 1,289.77 -92.68 Net Investments -25.23 -50.03 -45.65 -92.57 251.92 -24.10 -33.77 -52.36 13.64 4.05 Others 721.43 -79.27 119.88 190.94 -165.87 -61.36 10.47 17.01 -1,407.84 13.52 Cash from Financing Activity -341.60 -283.97 -383.78 -860.89 134.25 -254.42 -264.06 -396.46 -248.80 -139.41 Net Cash Inflow / Outflow 163.48 5.48 -95.28 220.82 66.81 -2.59 1.01 -20.91 18.40 16.19 Opening Cash & Equivalents 250.35 245.13 340.74 120.06 53.30 55.13 54.12 75.03 56.63 40.44 Closing Cash & Equivalent 413.83 250.35 245.13 340.74 120.06 52.54 55.13 54.12 75.03 56.63

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 472.81 591.86 572.71 1,280.59 666.88 653.89 586.62 675.61 462.13 198.63 PBT 174.29 -177.79 83.93 156.54 62.09 196.80 100.66 41.72 23.72 -7.20 Adjustment 279.76 514.67 426.62 419.52 518.42 455.92 423.22 419.21 424.71 459.70 Changes in Working Capital 57.96 244.15 50.34 717.58 133.15 53.38 100.59 234.15 26.05 -249.30 Cash after chg. in Working capital 512.01 581.03 560.89 1,293.64 713.66 706.10 624.47 695.08 474.48 203.20 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -39.20 10.83 11.82 -13.05 -46.78 -52.21 -37.85 -19.47 -12.35 -4.57 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 72.30 -319.87 -320.16 -265.02 -656.78 -330.14 -406.55 -236.14 -126.93 -57.26 Net Fixed Assets -645.23 -207.45 -319.74 -225.53 -672.96 -160.63 -170.58 -132.20 1,289.77 -92.68 Net Investments -25.23 -50.03 -45.65 -92.57 251.92 -24.10 -33.77 -52.36 13.64 4.05 Others 742.76 -62.39 45.23 53.08 -235.74 -145.41 -202.20 -51.58 -1,430.34 31.37 Cash from Financing Activity -371.09 -266.79 -341.54 -806.10 64.77 -324.72 -179.64 -460.56 -328.04 -107.98 Net Cash Inflow / Outflow 174.02 5.20 -88.99 209.47 74.87 -0.97 0.43 -21.09 7.16 33.39 Opening Cash & Equivalents 261.99 257.05 346.37 137.04 62.22 63.18 62.75 83.84 59.87 44.65 Closing Cash & Equivalent 436.01 261.99 257.05 346.37 137.04 62.21 63.18 62.75 83.84 78.13

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 27.63 23.95 25.21 22.63 18.71 22.69 20.38 18.99 18.68 20.17 ROA 3.52% -1.15% 2.66% 4.03% 0.54% 3.42% 1.72% 0.42% 0.19% 0.35% ROE 14.65% -4.76% 11.07% 19.22% 2.42% 13.47% 7.11% 1.85% 0.83% 1.45% ROCE 12.35% 3.23% 13.25% 14.15% 11.69% 15.80% 11.51% 7.99% 7.79% 8.65% Fixed Asset Turnover 1.71 1.80 1.60 1.59 2.02 2.40 2.26 2.37 1.97 1.72 Receivable days 31.47 31.41 34.41 41.32 42.60 40.07 41.91 40.54 37.49 32.90 Inventory Days 32.42 33.14 35.24 35.94 33.52 27.35 27.48 29.10 33.64 31.49 Payable days 126.90 138.20 167.72 153.47 54.58 52.22 55.79 59.75 57.36 51.06 Cash Conversion Cycle -63.02 -73.65 -98.08 -76.22 21.54 15.19 13.60 9.89 13.77 13.34 Total Debt/Equity 1.18 1.49 1.06 1.34 2.18 1.29 1.50 1.71 1.97 1.87 Interest Cover 2.11 0.52 1.99 2.04 1.40 2.28 1.55 1.15 0.91 0.96

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 27.59 23.97 26.28 24.67 21.43 22.37 20.62 19.77 19.83 20.95 ROA 2.35% -2.41% 0.69% 2.19% -0.33% 1.99% 1.04% 0.26% 0.52% 0.10% ROE 12.48% -12.47% 3.43% 11.73% -1.74% 9.72% 5.10% 1.28% 2.48% 0.46% ROCE 11.68% 0.62% 9.46% 11.74% 9.83% 13.76% 10.87% 8.45% 9.53% 8.95% Fixed Asset Turnover 1.60 1.70 1.55 1.50 1.77 1.96 1.86 1.99 1.70 1.54 Receivable days 31.57 31.13 34.60 41.52 41.67 39.25 41.86 40.59 37.79 32.92 Inventory Days 35.74 36.66 38.21 40.80 42.08 37.44 38.14 39.59 43.04 38.10 Payable days 145.71 159.32 183.52 166.04 52.70 47.99 52.86 57.62 56.69 51.65 Cash Conversion Cycle -78.41 -91.53 -110.71 -83.72 31.05 28.70 27.14 22.56 24.13 19.37 Total Debt/Equity 1.32 1.65 1.18 1.39 2.08 1.70 1.98 1.99 2.22 2.12 Interest Cover 1.87 0.10 1.44 1.70 1.21 1.87 1.42 1.18 1.08 0.98

Top Investors:

sbi long term equity fund

jupiter india fund

gagandeep credit capital pvt ltd

investor education and protection fund (iepf)

Annual Reports:

News Update:

No Latest News!

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.

Feedback