Prism Johnson Ltd
₹ 160
2.24%
22 Jul
3:23 p.m.
About
Prism Johnson Limited was incorporated in 1992 and is amongst the largest integrated building materials companies in India, with a wide range of products, namely cement, ready-mixed concrete, tiles, sanitaryware and bath fittings. [1]
Key Points
- Market Cap ₹ 8,034 Cr.
- Current Price ₹ 160
- High / Low ₹ 199 / 120
- Stock P/E
- Book Value ₹ 27.6
- Dividend Yield 0.00 %
- ROCE 3.45 %
- ROE -3.44 %
- Face Value ₹ 10.0
Pros
Cons
- Stock is trading at 5.73 times its book value
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of 4.14% over past five years.
- Company has a low return on equity of -2.72% over last 3 years.
- Earnings include an other income of Rs.292 Cr.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Cement Industry: Cement - North India
Loading peers table ...
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4,821 | 5,027 | 5,654 | 5,223 | 5,012 | 5,508 | 6,194 | 5,956 | 5,587 | 6,306 | 7,361 | 7,588 | |
| 4,509 | 4,840 | 5,293 | 4,873 | 4,651 | 5,057 | 5,586 | 5,409 | 4,958 | 5,829 | 6,987 | 7,091 | |
| Operating Profit | 312 | 186 | 362 | 350 | 361 | 451 | 609 | 547 | 629 | 478 | 374 | 497 |
| OPM % | 6% | 4% | 6% | 7% | 7% | 8% | 10% | 9% | 11% | 8% | 5% | 7% |
| 17 | 165 | 92 | 144 | 93 | 67 | 18 | 23 | 37 | 109 | 35 | 292 | |
| Interest | 234 | 280 | 296 | 286 | 221 | 232 | 226 | 258 | 217 | 193 | 197 | 201 |
| Depreciation | 180 | 200 | 165 | 184 | 192 | 184 | 200 | 251 | 293 | 310 | 390 | 414 |
| Profit before tax | -85 | -129 | -7 | 24 | 42 | 101 | 201 | 62 | 157 | 84 | -178 | 174 |
| Tax % | -29% | -34% | -167% | -6% | 66% | 45% | 46% | 119% | 10% | 48% | -11% | 7% |
| -61 | -85 | 5 | 25 | 14 | 55 | 110 | -12 | 140 | 44 | -158 | 162 | |
| EPS in Rs | -1.24 | -1.71 | 0.05 | 0.06 | -0.04 | 0.84 | 2.31 | 0.20 | 3.40 | 1.82 | -2.05 | 3.60 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 22% | 501% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | 4% |
| 5 Years: | 4% |
| 3 Years: | 11% |
| TTM: | 3% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | 6% |
| 5 Years: | % |
| 3 Years: | % |
| TTM: | 54% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | 8% |
| 5 Years: | 11% |
| 3 Years: | 3% |
| 1 Year: | 28% |
| Return on Equity | |
|---|---|
| 10 Years: | 2% |
| 5 Years: | 0% |
| 3 Years: | -3% |
| Last Year: | -3% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 503 | 503 | 503 | 503 | 503 | 503 | 503 | 503 | 503 | 503 | 503 | 503 |
| Reserves | 645 | 555 | 551 | 495 | 492 | 534 | 623 | 576 | 738 | 820 | 703 | 886 |
| 2,021 | 2,104 | 2,236 | 2,212 | 1,980 | 2,020 | 1,918 | 2,425 | 1,930 | 1,744 | 2,182 | 2,243 | |
| 1,396 | 1,446 | 1,559 | 1,777 | 1,893 | 2,084 | 2,358 | 2,569 | 2,994 | 3,381 | 3,158 | 3,449 | |
| Total Liabilities | 4,566 | 4,609 | 4,849 | 4,988 | 4,869 | 5,142 | 5,402 | 6,073 | 6,166 | 6,448 | 6,547 | 7,081 |
| 2,339 | 2,474 | 2,413 | 2,472 | 2,415 | 2,602 | 2,626 | 2,821 | 2,946 | 2,970 | 2,947 | 3,260 | |
| CWIP | 101 | 64 | 72 | 69 | 136 | 100 | 124 | 259 | 132 | 204 | 240 | 141 |
| Investments | 346 | 226 | 218 | 280 | 339 | 411 | 485 | 523 | 731 | 834 | 911 | 980 |
| 1,780 | 1,846 | 2,147 | 2,166 | 1,978 | 2,030 | 2,167 | 2,470 | 2,357 | 2,439 | 2,449 | 2,699 | |
| Total Assets | 4,566 | 4,609 | 4,849 | 4,988 | 4,869 | 5,142 | 5,402 | 6,073 | 6,166 | 6,448 | 6,547 | 7,081 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 260 | 57 | 199 | 462 | 676 | 587 | 654 | 667 | 1,281 | 573 | 592 | 473 | |
| -320 | 80 | -57 | -110 | -236 | -407 | -330 | -657 | -265 | -320 | -320 | 72 | |
| 48 | -145 | -108 | -328 | -461 | -180 | -325 | 65 | -806 | -342 | -267 | -371 | |
| Net Cash Flow | -12 | -9 | 33 | 24 | -21 | 0 | -1 | 75 | 209 | -89 | 5 | 174 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 36 | 39 | 38 | 43 | 46 | 44 | 43 | 44 | 41 | 36 | 34 | 33 |
| Inventory Days | 114 | 106 | 116 | 119 | 111 | 110 | 131 | 137 | 112 | 142 | 114 | 121 |
| Days Payable | 147 | 133 | 127 | 130 | 141 | 122 | 142 | 143 | 183 | 200 | 146 | 151 |
| Cash Conversion Cycle | 4 | 12 | 26 | 32 | 15 | 32 | 31 | 38 | -29 | -23 | 2 | 3 |
| Working Capital Days | -3 | -0 | 19 | 15 | -13 | -15 | -19 | -30 | -40 | -33 | -17 | -18 |
| ROCE % | 5% | 0% | 7% | 8% | 8% | 10% | 13% | 9% | 11% | 8% | 1% | 3% |
Documents
Announcements
- Announcement under Regulation 30 (LODR)-Newspaper Publication 17 Jul
- Business Responsibility and Sustainability Reporting (BRSR) 16 Jul
- Notice Of The 32Nd Annual General Meeting, Annual Report For The Financial Year 2023-24 And Secretarial Audit Report Of Material Unlisted Subsidiary Company 16 Jul
- Reg. 34 (1) Annual Report. 16 Jul
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
16 Jul - Of notice published in the newspapers on July 16, 2024, informing the shareholders of the Company about convening of the 32nd Annual General Meeting on …
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
Concalls
-
May 2024TranscriptNotesPPT
-
Feb 2024TranscriptNotesPPT
-
Nov 2023TranscriptNotesPPT
-
Aug 2023TranscriptNotesPPT
-
May 2023TranscriptNotesPPT
-
Feb 2023TranscriptNotesPPT
-
Nov 2022TranscriptNotesPPT
-
Aug 2022TranscriptNotesPPT
-
May 2022TranscriptNotesPPT
-
Feb 2022TranscriptNotesPPT
-
Oct 2021TranscriptNotesPPT
-
Jul 2021TranscriptNotesPPT
-
May 2021TranscriptNotesPPT
-
Jan 2021TranscriptNotesPPT
-
Nov 2020TranscriptNotesPPT
-
Aug 2020Transcript PPT
-
May 2020TranscriptNotesPPT
-
Feb 2020TranscriptNotesPPT
-
Nov 2019TranscriptNotesPPT
-
Jul 2019TranscriptNotesPPT
-
May 2019TranscriptNotesPPT
-
Feb 2019TranscriptNotesPPT
-
Oct 2018TranscriptNotesPPT
-
Jul 2018TranscriptNotesPPT
-
May 2018TranscriptNotesPPT
-
May 2018TranscriptNotesPPT
-
Feb 2018TranscriptNotesPPT
-
Feb 2018TranscriptNotesPPT
-
Feb 2018TranscriptNotesPPT
-
Jun 2017TranscriptNotesPPT
-
Jun 2017TranscriptNotesPPT
-
May 2017TranscriptNotesPPT
-
May 2017TranscriptNotesPPT
-
May 2017TranscriptNotesPPT
-
Apr 2017TranscriptNotesPPT
-
Apr 2017TranscriptNotesPPT
-
Mar 2017TranscriptNotesPPT
-
Mar 2017TranscriptNotesPPT
-
Mar 2017TranscriptNotesPPT
-
May 2016TranscriptNotesPPT
-
May 2016TranscriptNotesPPT
-
Apr 2016TranscriptNotesPPT
-
Feb 2016TranscriptNotesPPT
-
Jan 2016TranscriptNotesPPT
-
Jan 2016TranscriptNotesPPT
-
Jan 2016TranscriptNotesPPT
-
Dec 2015TranscriptNotesPPT
-
Dec 2015TranscriptNotesPPT
-
Dec 2015TranscriptNotesPPT
Business Divisions FY23