Is Prism Johnson a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Prism Johnson Ltd is a average quality company .

Is Prism Johnson undervalued or overvalued?

The key valuation ratios of Prism Johnson Ltd's currently when compared to its past seem to suggest it is in the Fair zone .

What is Prism Johnson share price return in the past 10 years?

Prism Johnson Ltd share price has appreciated 9.7% annually (CAGR) over the past ten years.

Is Prism Johnson a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Prism Johnson Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

Prism Johnson Ltd - Stock Valuation and Financial Performance

Name: Prism Johnson
Brand: Prism Johnson

BSE: 500338 | NSE: PRSMJOHNSN | Cement & Construction Materials | Small Cap

Place order

Prism Johnson Share Price

₹146.65 0.00 0.00%
as on 18-May'24 12:50

DeciZen - make an informed investing decision on Prism Johnson

Based on:

Data

Overall Rating ⓘ
Login to view analysis.

1. Quality

2. Valuation

3. Price Trend

Prism Johnson stock performance -

PE Chart Key Ratios

P/E Ratio (SA):

38.63

Market Cap:

7,349 Cr.

52-wk low:

114.4

52-wk high:

198.9

Is Prism Johnson Ltd an attractive stock to invest in?

10 Year X-Ray of Prism Johnson: Login to view analysis.

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Standalone Basis ^P Consolidated Basis ^P

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	TTM
ROCE % ⓘ	3.4%	5.3%	5%	5.4%	7.8%	10.8%	7%	11.9%	9.4%	3.2%	-
Value Creation Index ⓘ	-0.8	-0.6	-0.7	-0.6	-0.4	-0.2	-0.5	-0.1	-0.3	-0.8	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	4,965	5,594	5,277	5,021	5,408	5,956	5,579	5,035	5,569	6,711	7,030
Sales YoY Gr.	-	12.7%	-5.7%	-4.9%	7.7%	10.1%	-6.3%	-9.7%	10.6%	20.5%	-
Adj EPS ⓘ	-1.5	-0.6	-0.6	0.3	1.3	3.1	0.6	4	2.5	-0.8	3.8
YoY Gr.	-	NA	NA	NA	371.4%	133.3%	-79.9%	540.3%	-37.8%	-133.2%	-
BVPS (₹) ⓘ	20	20.2	18.7	19	20.4	22.7	18.7	22.6	25.2	24	27.6
Adj Net Profit ⓘ	-77.2	-28.6	-29.1	14.1	66.6	155	31.2	200	124	-41.2	190
Cash Flow from Ops. ⓘ	-14.7	231	372	543	459	498	519	1,209	534	626	-
Debt/CF from Ops. ⓘ	-124.5	8.2	5	3	3.4	3	4	1.3	2.5	2	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	3.4%	4.4%	6.4%	20.5%
Adj EPS ⓘ	NA	-190.9%	-209.8%	-133.2%
BVPSⓘ	2%	3.3%	8.6%	-5%
Share Price	9.7%	9.7%	1.6%	25.9%

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	TTM
Return on Equity % ⓘ	-7.4	-2.8	-3	1.5	6.7	14.3	3	19.2	10.3	-3.3	14.7
Op. Profit Mgn % ⓘ	3.1	5.2	4.8	5.7	7.1	9.4	9.5	12.4	9.4	6.3	6.5
Net Profit Mgn % ⓘ	-1.6	-0.5	-0.6	0.3	1.2	2.6	0.6	4	2.2	-0.6	2.7
Debt to Equity ⓘ	1.8	1.9	2	1.7	1.5	1.3	2.2	1.3	1.1	1.1	0.6
Working Cap Days ⓘ	106	102	113	108	102	96	108	111	99	88	51
Cash Conv. Cycle ⓘ	10	13	14	10	14	15	22	8	-6	-7	-13

Recent Performance Summary

Latest Financials - Prism Johnson Ltd.

	Standalone	Consolidated
TTM EPS (₹)	3.8	3.6
TTM Sales (₹ Cr.)	7,030	7,394
BVPS (₹.) ⓘ	27.6	27.6
Reserves (₹ Cr.) ⓘ	888	886
P/BV ⓘ	5.28	5.29
PE ⓘ	38.63	40.58

From the Market
52 Week Low / High (₹)	114.35 / 198.90
All Time Low / High (₹)	3.05 / 198.90
Market Cap (₹ Cr.)	7,349
Equity (₹ Cr.)	503.4
Face Value (₹)	10
Industry PE ⓘ	43.3

Management X-Ray of Prism Johnson:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

0.00

* Pledged shares as % of Promoter's holding (%)

Valuation of Prism Johnson

Price Calculator

Price Chart

Price to Earnings

Enterprise Value to EBIT

Price to Book-Value

Price to Sales

Dividend History

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Prism Johnson

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Sales	4,965	5,594	5,277	5,021	5,408	5,956	5,579	5,035	5,569	6,711
Operating Expenses ⓘ	4,819	5,304	5,030	4,735	5,025	5,396	5,054	4,414	5,044	6,310
Manufacturing Costs	1,333	1,286	1,087	980	1,095	1,356	1,257	1,046	1,225	1,714
Material Costs	2,115	2,456	2,553	2,365	2,479	2,373	2,176	1,999	2,306	2,817
Employee Cost	289	317	359	381	414	454	491	434	478	523
Other Costs ⓘ	1,082	1,246	1,032	1,009	1,037	1,212	1,130	935	1,036	1,256
Operating Profit ⓘ	146	290	247	286	384	560	525	622	525	401
Operating Profit Margin (%)	2.9%	5.2%	4.7%	5.7%	7.1%	9.4%	9.4%	12.3%	9.4%	6.0%
Other Income ⓘ	140	33	134	90	66	21	27	36	92	34
Interest ⓘ	247	259	244	187	192	179	234	197	176	175
Depreciation ⓘ	177	137	156	160	153	160	214	253	275	338
Exceptional Items ⓘ	9	62	-4	0	0	-11	-10	-5	9	-7
Profit Before Tax ⓘ	-128	-11	-22	28	105	230	93	204	174	-84
Tax ⓘ	-46	-25	-30	11	35	84	68	4	41	-25
Profit After Tax	-82	15	8	18	70	146	25	200	133	-59
PAT Margin (%)	-1.6%	0.3%	0.2%	0.3%	1.3%	2.5%	0.5%	4.0%	2.4%	-0.9%
Adjusted EPS (₹)	-1.6	0.3	0.2	0.4	1.4	2.9	0.5	4.0	2.7	-1.2
Dividend Payout Ratio (%)	0%	0%	0%	0%	0%	17%	199%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Equity and Liabilities
Shareholders Fund	1,008	1,015	940	956	1,026	1,142	942	1,139	1,269	1,205
Share Capital ⓘ	503	503	503	503	503	503	503	503	503	503
Reserves ⓘ	505	512	437	452	522	639	438	636	766	702
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	1,546	1,760	1,641	1,300	1,243	1,153	1,615	1,369	1,158	908
Long Term Debt	1,337	1,485	1,327	1,009	930	1,021	1,449	1,354	1,105	898
Short Term Debt	209	275	314	290	312	132	166	15	54	10
Trade Payables	694	790	764	745	735	791	716	965	1,154	1,338
Others Liabilities ⓘ	892	777	923	1,045	1,143	1,292	1,710	1,466	1,481	1,717
Total Liabilities ⓘ	4,140	4,342	4,269	4,046	4,147	4,378	4,983	4,939	5,062	5,168
Fixed Assets
Gross Block	3,455	3,542	2,253	2,359	2,531	2,664	3,200	3,561	3,802	4,073
Accumulated Depreciation	1,361	1,493	209	369	518	630	806	1,011	1,254	1,567
Net Fixed Assetsⓘ	2,095	2,048	2,043	1,989	2,013	2,035	2,394	2,551	2,548	2,506
CWIP ⓘ	16	16	15	31	21	44	257	32	114	137
Investmentsⓘ	347	343	330	382	416	440	188	280	326	376
Inventories	462	578	472	400	432	501	585	470	665	621
Trade Receivables	526	562	609	605	662	705	676	538	571	648
Cash Equivalents	52	80	115	67	60	55	378	489	301	313
Others Assetsⓘ	641	715	685	572	543	599	504	578	536	567
Total Assets ⓘ	4,140	4,342	4,269	4,046	4,147	4,378	4,983	4,939	5,062	5,168

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Cash Flow From Operating Activity ⓘ	-15	231	372	543	459	498	519	1,209	534	626
PBT ⓘ	-128	-11	-22	28	105	230	93	204	174	-84
Adjustment ⓘ	286	393	350	354	343	355	470	391	431	513
Changes in Working Capital ⓘ	-170	-154	45	166	41	-45	-8	619	-88	184
Tax Paid ⓘ	-3	3	-2	-5	-30	-43	-36	-6	16	14
Cash Flow From Investing Activity ⓘ	9	-75	-104	-168	-194	-246	-587	-127	-246	-336
Capex	-168	-155	-187	-125	-173	-230	-344	-161	-303	-294
Net Investments	39	68	75	-51	-28	-23	-263	16	46	-55
Others ⓘ	139	12	8	9	7	7	20	18	11	13
Cash Flow From Financing Activityⓘ	13	-139	-249	-396	-264	-254	134	-861	-384	-284
Net Proceeds from Shares ⓘ	0	0	0	0	0	0	0	0	0	0
Net Proceeds from Borrowing ⓘ	-858	-948	-357	-512	-551	-526	-654	-1,030	-588	-237
Interest Paid ⓘ	-233	-209	-225	-176	-169	-150	-162	-292	-159	-164
Dividend Paid ⓘ	0	0	0	0	0	-25	-61	0	0	0
Others ⓘ	1,105	1,017	334	292	456	447	1,010	461	364	117
Net Cash Flow ⓘ	8	16	18	-21	1	-3	67	221	-95	6

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Ratios
ROE (%)	-7.78	1.45	0.83	1.85	7.11	13.47	2.42	19.22	11.07	-4.76
ROCE (%)	4.27	8.65	7.79	7.99	11.51	15.8	11.69	14.15	13.25	3.57
Asset Turnover Ratio	1.31	1.42	1.32	1.31	1.35	1.46	1.26	1.08	1.18	1.38
PAT to CFO Conversion(x)	N/A	15.4	46.5	30.17	6.56	3.41	20.76	6.05	4.02	N/A
Working Capital Days
Receivable Days	34	33	37	41	42	40	43	41	34	31
Inventory Days	32	31	34	29	27	27	34	36	35	33
Payable Days	127	110	111	116	109	117	126	153	168	161

Prism Johnson Ltd Stock News

Prism Johnson Ltd FAQs

What is the share price of Prism Johnson?

Company share prices are keep on changing according to the market conditions. The closing price of Prism Johnson on 18-May-2024 12:50 is ₹146.7.

What is the market cap of Prism Johnson?

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 18-May-2024 12:50 the market cap of Prism Johnson stood at ₹7,349.

What is the P/E ratio of Prism Johnson?

The latest P/E ratio of Prism Johnson as of 18-May-2024 12:50 is 38.63.

What is the P/B ratio of Prism Johnson?

The latest P/B ratio of Prism Johnson as of 18-May-2024 12:50 is 5.28.

What is the 52-week high and low of Prism Johnson?

The 52-week high of Prism Johnson is ₹198.9 and the 52-week low is ₹114.3.

What is the TTM revenue of Prism Johnson?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Prism Johnson is ₹7,030 ( Cr.) .

About Prism Johnson Ltd

Prism Johnson Limited formerly known as Prism Cement Limited (PCL). The Company was incorporated in the year March 26 1992 in the name of Karan Cement Limited promoted by the Rajan Raheja Group. The Company's name was changed from Karan Cement to Prism Cement Limited in the year of 1994 and a fresh certificate of incorporation consequent on change of name was obtained on 15th September 1994. The name of the company was changed from ‘Prism Cement Limited’ to ‘Prism Johnson Limited’ pursuant to fresh Certificate of Incorporation issued by the Registrar of Companies Hyderabad effective 18 April 2018.

Prism Johnson Limited is a Public Limited Company domiciled in India, incorporated under the Companies Act, 1956. The equity shares of the Company are listed on BSE Limited and the National Stock Exchange (India) Limited. Prism Johnson Limited (Formerly Prism Cement Limited) is one of India’s leading integrated building materials company, with a wide range of products from cement, ready-mixed concrete, tiles, bath products. The company has three divisions, viz. Cement, H & R Johnson (India), and RMC (India). The equity shares of the company are listed on the Bombay and National Stock Exchanges.

Business area of the company

The company principally operates in three business segments Cement; Tile and Bath (HRJ); and Ready Mixed Concrete (RMC).

Divisions

Cement: Prism Cement commenced production at its Unit I in August, 1997 and scaled up capacity with Unit II in December, 2010. It manufactures Portland Pozzolana Cement (PPC) with the brand name 'Champion' and premium quality grade of cement under ‘Champion Plus’ and ‘DURATECH’ brand. Prism Cement has the highest quality standards due to efficient plant operations with modern state of the art automated controls. It caters mainly to markets of Eastern UP, MP and Bihar, with an average lead distance of 395 kms for cement from its plant at Satna, MP.

H & R Johnson (India): Established in 1958, H & R Johnson (India) is the pioneer of ceramic tiles in India. For over five decades, HRJ has added various product categories to offer complete solutions to its customers. Today, HRJ enjoys the reputation of being the only entity in India to offer end-to-end solutions of Tiles, Sanitaryware, Bath Fittings, and Engineered Marble & Quartz. All the products are sold under 4 strong brands, viz. Johnson, Johnson Marbonite, Johnson Porselano and Johnson Endura.

RMC (India): RMC (India) division is one of India’s leading ready-mixed concrete manufacturers, set-up in 1996. RMC (India) division currently operates several ready-mixed concrete plants in various cities/towns across the Country. Further, the Division has been able to secure new positions in its existing markets which will help it to grow going forward. RMC (India) division has also ventured into the Aggregates business and operates large Quarries and Crushers. At present, Prism RMC has many Quarries across the country.