Prism Johnson Ltd - Stock Valuation and Financial Performance

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

Prism Johnson Share Price

121.85 -1.15 -0.93%
as on 21-Feb'25 16:59

DeciZen - make an informed investing decision on Prism Johnson

Overall Rating
Bole Toh

1. Quality

2. Valuation

Somewhat Undervalued

3. Price Trend

Prism Johnson stock performance -
121.85 -49.00-29.00% past year

Price Chart, Live Stock Chart, Technical Chart of
P/E Ratio (SA):
0.00
Market Cap:
6,133.4 Cr.
52-wk low:
115.3
52-wk high:
246.1

Is Prism Johnson Ltd an attractive stock to invest in?

1. Is Prism Johnson Ltd a good quality company?

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

2. Is Prism Johnson Ltd 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 Somewhat Undervalued zone.

3. Is Prism Johnson Ltd 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.

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

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

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Prism Johnson Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE %
8.7%7.8%8%11.5%15.8%11.7%14.2%13.3%3.2%12.4%-
Value Creation
Index
-0.4-0.4-0.4-0.20.1-0.20.10.0-0.8-0.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales
5,5945,2775,0215,4085,9565,5795,0355,5696,7117,0696,717
Sales YoY Gr.
--5.7%-4.9%7.7%10.1%-6.3%-9.7%10.6%20.5%5.3%-
Adj EPS
-0.6-0.60.31.33.10.642.5-0.80.3-0.6
YoY Gr.
-NANA371.4%133.3%-79.9%540.3%-37.8%-133.2%NA-
BVPS (₹)
20.218.71920.422.718.722.625.22427.627
Adj Net
Profit
-28.6-29.114.166.615531.2200124-41.215.5-31
Cash Flow from Ops.
2313725434594985191,209534626454-
Debt/CF from Ops.
8.2533.4341.32.52.93.6-

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
BVPS3.6%4%6.9%15.4%
Share Price 0.9% 13.8% 1.1% -28.4%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
-2.8-31.56.714.3319.210.3-3.31.2-2.3
Op. Profit
Mgn %
5.24.85.77.19.49.512.49.46.35.65.1
Net Profit
Mgn %
-0.5-0.60.31.22.60.642.2-0.60.2-0.5
Debt to
Equity
1.921.71.51.32.21.31.11.51.2-
Working Cap
Days
1021131081029610811199888652
Cash Conv.
Cycle
1314101415228-638-12

Recent Performance Summary

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

Return on Equity is Poor

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

Sales growth is not so good in last 4 quarters at -4.45%

Latest Financials - Prism Johnson Ltd.

Standalone Consolidated
TTM EPS (₹) -0.6 -1.3
TTM Sales (₹ Cr.) 6,717 7,249
BVPS (₹.) 27 26.6
Reserves (₹ Cr.) 855 834
P/BV 4.52 4.59
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 115.30 / 246.10
All Time Low / High (₹) 3.05 / 246.10
Market Cap (₹ Cr.) 6,133
Equity (₹ Cr.) 503.4
Face Value (₹) 10
Industry PE 45.7

Quarterly Results

 Mar'24 YoY Gr. Rt. %Jun'24 YoY Gr. Rt. %Sep'24 YoY Gr. Rt. %Dec'24 YoY Gr. Rt. %
Sales (₹ Cr.) 1,947 0.51,630 -8.81,517 -7.91,623 -1.6
Adj EPS (₹) 0.1 -22.2-0 -105-1.5 -18001 2275
Op. Profit Mgn % 6.33 -32 bps8.33 129 bps2.80 -167 bps2.31 -571 bps
Net Profit Mgn % 0.19 -4 bps-0.03 -60 bps-5.06 -535 bps2.92 281 bps

Management X-Ray of Prism Johnson:

Shareholding Pattern

JavaScript chart by amCharts 3.21.5
JavaScript chart by amCharts 3.21.5Promoters:74.87%Institutions:9.08%Non-Institutions:16.05%

Promoter's Holding & Share Pledging

JavaScript chart by amCharts 3.21.5Sep22Dec22Mar23Jun23Sep23Dec23Mar24Jun24Sep24Dec240%20%40%60%80%
Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Prism Johnson

MRP
spaceLock icon
MOS
spaceLock icon%
DP
spaceLock icon
Base EPS
spaceLock icon
DPS
spaceLock icon
MRP: ₹ 0
DP: ₹0
Base EPS ₹:
DPS ₹:
MOS (%):
Expected EPS Growth Rate:
0%
Base 0%
50%
Expected Rate of Return:
0%
Base 0%
50%
Future PE:
0
Base 0
200
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max

Event Update

Login/Register to view analysis.

Analyst's Notes

No data found!

Key Ratios of Prism Johnson

Adj EPS (Rs.)

Price Chart, Live Stock Chart, Technical Chart of

Sales (Cr.)

Price Chart, Live Stock Chart, Technical Chart of

ROE (%)

Price Chart, Live Stock Chart, Technical Chart of

ROCE (%)

Price Chart, Live Stock Chart, Technical Chart of
Company Name CMP(₹)
Change ₹(%)
Market Cap
Net Sales (₹ Cr.)
Latest EPS (₹)
Net Profit Margin %
Latest P/E
Latest P/BV
Nuvoco Vistas Corpor 321.6 0.4 (0.1%) Small Cap 8,939 0.3 1.6 - 1.3
The Ramco Cements 851.8 -8.5 (-1%) Small Cap 8,135 21.5 4.2 40 2.7
Prism Johnson 121.9 -1.2 (-0.9%) Small Cap 7,069 -0.6 0.2 - 4.6
JK Lakshmi Cement 709.7 1.9 (0.3%) Small Cap 6,320 31.1 6.6 22.8 2.6
India Cements 258.9 -1.6 (-0.6%) Small Cap 4,942 -20.7 -4.8 - 1.9
Kesoram Industries 212.8 -2.2 (-1%) Small Cap 3,740 -11.7 -7.7 - 32.3
Star Cement 207.1 -3.5 (-1.7%) Small Cap 2,911 3.3 10.1 63.7 3.1
Heidelberg Cement 202.8 -0.6 (-0.3%) Small Cap 2,366 4.6 7.1 44.1 3.4
NCL Industries 192.1 1.5 (0.8%) Small Cap 2,332 9.5 4 20 1
HIL 1,859.4 17.1 (0.9%) Small Cap 2,155 126.5 5.8 14.6 1.1
Shows rows:

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales5,5945,2775,0215,4085,9565,5795,0355,5696,7117,069
Operating Expenses 5,3045,0304,7355,0255,3965,0544,4145,0446,3106,676
Manufacturing Costs1,2861,0879801,0951,3561,2571,0461,2251,7291,661
Material Costs2,4562,5532,3652,4792,3732,1761,9992,3062,8172,920
Employee Cost 317359381414454491434478483513
Other Costs 1,2461,0321,0091,0371,2121,1309351,0361,2811,582
Operating Profit 290247286384560525622525401393
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 3313490662127369234107
Interest 259244187192179234197176175177
Depreciation 137156160153160214253275338371
Exceptional Items 62-400-11-10-59-7243
Profit Before Tax -11-222810523093204174-84195
Tax -25-3011358468441-255
Profit After Tax 158187014625200133-59190
PAT Margin (%) 0.3%0.2%0.3%1.3%2.5%0.5%4.0%2.4%-0.9%2.7%
Adjusted EPS (₹)0.30.20.41.42.90.54.02.7-1.23.8
Dividend Payout Ratio (%)0%0%0%0%17%199%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 1,0159409561,0261,1429421,1391,2691,2051,391
Share Capital 503503503503503503503503503503
Reserves 512437452522639438636766702888
Minority Interest0000000000
Debt1,7601,6411,3001,2431,1531,6151,3691,1581,4351,527
Long Term Debt1,4851,3271,0099301,0211,4491,3541,105898884
Short Term Debt2753142903121321661554537643
Trade Payables7907647457357917169651,1549791,051
Others Liabilities 7779231,0451,1431,2921,7101,4661,4811,5481,687
Total Liabilities 4,3424,2694,0464,1474,3784,9834,9395,0625,1685,656

Fixed Assets

Gross Block3,5422,2532,3592,5312,6643,2003,5613,8024,0734,716
Accumulated Depreciation1,4932093695186308061,0111,2541,5671,885
Net Fixed Assets2,0482,0431,9892,0132,0352,3942,5512,5482,5062,831
CWIP 161531214425732114137139
Investments 343330382416440188280326376401
Inventories578472400432501585470665621714
Trade Receivables562609605662705676538571648648
Cash Equivalents 80115676055378489301313481
Others Assets715685572543599504578536567442
Total Assets 4,3424,2694,0464,1474,3784,9834,9395,0625,1685,656

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 2313725434594985191,209534626454
PBT -11-222810523093204174-84195
Adjustment 393350354343355470391431513277
Changes in Working Capital -1544516641-45-8619-8818416
Tax Paid 3-2-5-30-43-36-61614-35
Cash Flow From Investing Activity -75-104-168-194-246-587-127-246-33751
Capex -155-187-125-173-230-344-161-303-29473
Net Investments 6875-51-28-23-2631646-55-24
Others 128977201811132
Cash Flow From Financing Activity -139-249-396-264-254134-861-384-284-342
Net Proceeds from Shares 0000000000
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 0000-25-610000
Others 1,0173342924564471,010461364117670
Net Cash Flow 1618-211-367221-955163
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)1.450.831.857.1113.472.4219.2211.07-4.7614.65
ROCE (%)8.657.797.9911.5115.811.6914.1513.253.2312.35
Asset Turnover Ratio1.421.321.311.351.461.261.081.181.381.39
PAT to CFO Conversion(x)15.446.530.176.563.4120.766.054.02N/A2.39
Working Capital Days
Receivable Days33374142404341343131
Inventory Days31342927273436353332
Payable Days110111116109117126153168138127

Prism Johnson Ltd Stock News

Prism Johnson Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Prism Johnson on 21-Feb-2025 16:59 is ₹121.8.
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 21-Feb-2025 16:59 the market cap of Prism Johnson stood at ₹6,133.4.
The latest P/E ratio of Prism Johnson as of 21-Feb-2025 16:59 is 0.00.
The latest P/B ratio of Prism Johnson as of 21-Feb-2025 16:59 is 4.52.
The 52-week high of Prism Johnson is ₹246.1 and the 52-week low is ₹115.3.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Prism Johnson is ₹6,717 ( 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.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.
Loading...
Hold on