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 Overvalued zone .

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

Prism Johnson Ltd share price has appreciated 10.8% annually (CAGR) over the past ten years.

Is Prism Johnson a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Prism Johnson Ltd is likely to Rise 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

₹219.05 22.50 11.45%
as on 20-Sep'24 16:01

10 Year X-Ray of Prism Johnson:

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'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
ROCE % ⓘ	8.7%	7.8%	8%	11.5%	15.8%	11.7%	14.2%	13.3%	3.2%	12.4%	-
Value Creation Index ⓘ	-0.4	-0.4	-0.4	-0.2	0.1	-0.2	0.1	0.0	-0.8	-0.1	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	5,594	5,277	5,021	5,408	5,956	5,579	5,035	5,569	6,711	7,069	6,873
Sales YoY Gr.	-	-5.7%	-4.9%	7.7%	10.1%	-6.3%	-9.7%	10.6%	20.5%	5.3%	-
Adj EPS ⓘ	-0.6	-0.6	0.3	1.3	3.1	0.6	4	2.5	-0.8	0.3	3.6
YoY Gr.	-	NA	NA	371.4%	133.3%	-79.9%	540.3%	-37.8%	-133.2%	NA	-
BVPS (₹) ⓘ	20.2	18.7	19	20.4	22.7	18.7	22.6	25.2	24	27.6	27.6
Adj Net Profit ⓘ	-28.6	-29.1	14.1	66.6	155	31.2	200	124	-41.2	15.5	180
Cash Flow from Ops. ⓘ	231	372	543	459	498	519	1,209	534	626	454	-
Debt/CF from Ops. ⓘ	8.2	5	3	3.4	3	4	1.3	2.5	2.9	3.6	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	2.6%	3.5%	12%	5.3%
Adj EPS ⓘ	NA	-36.8%	-57.3%	NA
BVPSⓘ	3.6%	4%	6.9%	15.4%
Share Price	10.8%	21.8%	21.4%	70.9%

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
Return on Equity % ⓘ	-2.8	-3	1.5	6.7	14.3	3	19.2	10.3	-3.3	1.2	12.9
Op. Profit Mgn % ⓘ	5.2	4.8	5.7	7.1	9.4	9.5	12.4	9.4	6.3	5.6	6.8
Net Profit Mgn % ⓘ	-0.5	-0.6	0.3	1.2	2.6	0.6	4	2.2	-0.6	0.2	2.6
Debt to Equity ⓘ	1.9	2	1.7	1.5	1.3	2.2	1.3	1.1	1.5	1.2	-
Working Cap Days ⓘ	102	113	108	102	96	108	111	99	88	86	51
Cash Conv. Cycle ⓘ	13	14	10	14	15	22	8	-6	3	8	-13

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 12.90%

Sales growth is growing at healthy rate in last 3 years 11.97%

Net Profit has been subdued in last 3 years -57.26%

Debt to equity has increased versus last 3 years average to 1.18

Sales growth is not so good in last 4 quarters at 1.05%

Latest Financials - Prism Johnson Ltd.

	Standalone	Consolidated
TTM EPS (₹)	3.6	3.1
TTM Sales (₹ Cr.)	6,873	7,237
BVPS (₹.) ⓘ	27.6	27.2
Reserves (₹ Cr.) ⓘ	887	863
P/BV ⓘ	7.93	8.07
PE ⓘ	61.42	70.90

From the Market
52 Week Low / High (₹)	120.00 / 246.10
All Time Low / High (₹)	3.05 / 246.10
Market Cap (₹ Cr.)	11,026
Equity (₹ Cr.)	503.4
Face Value (₹)	10
Industry PE ⓘ	47.4

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'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Sales	5,594	5,277	5,021	5,408	5,956	5,579	5,035	5,569	6,711	7,069
Operating Expenses ⓘ	5,304	5,030	4,735	5,025	5,396	5,054	4,414	5,044	6,310	6,676
Manufacturing Costs	1,286	1,087	980	1,095	1,356	1,257	1,046	1,225	1,729	1,661
Material Costs	2,456	2,553	2,365	2,479	2,373	2,176	1,999	2,306	2,817	2,920
Employee Cost	317	359	381	414	454	491	434	478	483	513
Other Costs ⓘ	1,246	1,032	1,009	1,037	1,212	1,130	935	1,036	1,281	1,582
Operating Profit ⓘ	290	247	286	384	560	525	622	525	401	393
Operating Profit Margin (%)	5.2%	4.7%	5.7%	7.1%	9.4%	9.4%	12.3%	9.4%	6.0%	5.6%
Other Income ⓘ	33	134	90	66	21	27	36	92	34	107
Interest ⓘ	259	244	187	192	179	234	197	176	175	177
Depreciation ⓘ	137	156	160	153	160	214	253	275	338	371
Exceptional Items ⓘ	62	-4	0	0	-11	-10	-5	9	-7	243
Profit Before Tax ⓘ	-11	-22	28	105	230	93	204	174	-84	195
Tax ⓘ	-25	-30	11	35	84	68	4	41	-25	5
Profit After Tax	15	8	18	70	146	25	200	133	-59	190
PAT Margin (%)	0.3%	0.2%	0.3%	1.3%	2.5%	0.5%	4.0%	2.4%	-0.9%	2.7%
Adjusted EPS (₹)	0.3	0.2	0.4	1.4	2.9	0.5	4.0	2.7	-1.2	3.8
Dividend Payout Ratio (%)	0%	0%	0%	0%	17%	199%	0%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Equity and Liabilities
Shareholders Fund	1,015	940	956	1,026	1,142	942	1,139	1,269	1,205	1,391
Share Capital ⓘ	503	503	503	503	503	503	503	503	503	503
Reserves ⓘ	512	437	452	522	639	438	636	766	702	888
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	1,760	1,641	1,300	1,243	1,153	1,615	1,369	1,158	1,435	1,527
Long Term Debt	1,485	1,327	1,009	930	1,021	1,449	1,354	1,105	898	884
Short Term Debt	275	314	290	312	132	166	15	54	537	643
Trade Payables	790	764	745	735	791	716	965	1,154	979	1,051
Others Liabilities ⓘ	777	923	1,045	1,143	1,292	1,710	1,466	1,481	1,548	1,687
Total Liabilities ⓘ	4,342	4,269	4,046	4,147	4,378	4,983	4,939	5,062	5,168	5,656
Fixed Assets
Gross Block	3,542	2,253	2,359	2,531	2,664	3,200	3,561	3,802	4,073	4,716
Accumulated Depreciation	1,493	209	369	518	630	806	1,011	1,254	1,567	1,885
Net Fixed Assetsⓘ	2,048	2,043	1,989	2,013	2,035	2,394	2,551	2,548	2,506	2,831
CWIP ⓘ	16	15	31	21	44	257	32	114	137	139
Investmentsⓘ	343	330	382	416	440	188	280	326	376	401
Inventories	578	472	400	432	501	585	470	665	621	714
Trade Receivables	562	609	605	662	705	676	538	571	648	648
Cash Equivalents	80	115	67	60	55	378	489	301	313	481
Others Assetsⓘ	715	685	572	543	599	504	578	536	567	442
Total Assets ⓘ	4,342	4,269	4,046	4,147	4,378	4,983	4,939	5,062	5,168	5,656

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Cash Flow From Operating Activity ⓘ	231	372	543	459	498	519	1,209	534	626	454
PBT ⓘ	-11	-22	28	105	230	93	204	174	-84	195
Adjustment ⓘ	393	350	354	343	355	470	391	431	513	277
Changes in Working Capital ⓘ	-154	45	166	41	-45	-8	619	-88	184	16
Tax Paid ⓘ	3	-2	-5	-30	-43	-36	-6	16	14	-35
Cash Flow From Investing Activity ⓘ	-75	-104	-168	-194	-246	-587	-127	-246	-337	51
Capex	-155	-187	-125	-173	-230	-344	-161	-303	-294	73
Net Investments	68	75	-51	-28	-23	-263	16	46	-55	-24
Others ⓘ	12	8	9	7	7	20	18	11	13	2
Cash Flow From Financing Activityⓘ	-139	-249	-396	-264	-254	134	-861	-384	-284	-342
Net Proceeds from Shares ⓘ	0	0	0	0	0	0	0	0	0	0
Net Proceeds from Borrowing ⓘ	-948	-357	-512	-551	-526	-654	-1,030	-588	-237	-856
Interest Paid ⓘ	-209	-225	-176	-169	-150	-162	-292	-159	-164	-156
Dividend Paid ⓘ	0	0	0	0	-25	-61	0	0	0	0
Others ⓘ	1,017	334	292	456	447	1,010	461	364	117	670
Net Cash Flow ⓘ	16	18	-21	1	-3	67	221	-95	5	163

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Ratios
ROE (%)	1.45	0.83	1.85	7.11	13.47	2.42	19.22	11.07	-4.76	14.65
ROCE (%)	8.65	7.79	7.99	11.51	15.8	11.69	14.15	13.25	3.23	12.35
Asset Turnover Ratio	1.42	1.32	1.31	1.35	1.46	1.26	1.08	1.18	1.38	1.39
PAT to CFO Conversion(x)	15.4	46.5	30.17	6.56	3.41	20.76	6.05	4.02	N/A	2.39
Working Capital Days
Receivable Days	33	37	41	42	40	43	41	34	31	31
Inventory Days	31	34	29	27	27	34	36	35	33	32
Payable Days	110	111	116	109	117	126	153	168	138	127

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 20-Sep-2024 16:01 is ₹219.1.

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 20-Sep-2024 16:01 the market cap of Prism Johnson stood at ₹11,026.

What is the P/E ratio of Prism Johnson?

The latest P/E ratio of Prism Johnson as of 20-Sep-2024 16:01 is 61.42.

What is the P/B ratio of Prism Johnson?

The latest P/B ratio of Prism Johnson as of 20-Sep-2024 16:01 is 7.93.

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

The 52-week high of Prism Johnson is ₹246.1 and the 52-week low is ₹120.0.

What is the TTM revenue of Prism Johnson?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Prism Johnson is ₹6,873 ( 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.