PRSMJOHNSN - PRISM JOHNSON LIMITED. Share Price

Cement & Cement Products

₹130.68+0.55(+0.42%)

Market Closed as of Apr 28, 2025, 15:30 IST

What does PRISM JOHNSON LIMITED. do?

Cement & Cement Products•Construction Materials•Small Cap

Prism Johnson Limited, an integrated building materials company, provides cement, ready-mixed concrete, tiles, sanitaryware, and bath fittings in India and internationally. It operates through four segments: Cement, Tile and Bath (HRJ), Ready Mixed Concrete (RMC), and Insurance. The company offers Portland pozzolana and Ordinary Portland cement under the Champion, Champion Plus, Champion Duratech, and Champion All Weather brands. It also provides ceramic, industrial, and vitrified tiles; and sanitaryware, bath fittings, faucets, accessories, and engineered marble and quartz products under the Johnson Tiles, Johnson Marbonite, Johnson Porselano, Johnson Bathrooms, Johnson Endura, and Johnson International brand names. Further, it engages in the general insurance business, including health, motor, home, and office insurance products. The company was formerly known as Prism Cement Limited and changed its name to Prism Johnson Limited in April 2018. Prism Johnson Limited was incorporated in 1992 and is headquartered in Mumbai, India.

Industry Group:Cement & Cement Products

Employees:5,229

Website:www.prismjohnson.in

The Good, Bad and Ugly

Growth

Profitability

Size

Dilution Rank

Balance Sheet

Momentum

Technicals

Smart Money

Insider Trading

Category	PRSMJOHNSN	Cement
PE	-61.56	39.87
PS	0.87	2.59
Growth	-1.9 %	1.7 %

Balance Sheet for PRISM JOHNSON

Standalone figures (in Rs. Crores) / View Consolidated Data

Description	(%) Q/Q	Sep-2024	Mar-2024	Sep-2023	Mar-2023	Sep-2022	Mar-2022
Cash and cash equivalents	-76.3%	99	414	269	251	66	245
Loans, current	-112.5%	0.66	0.84	0.53	0.49	1.05	0.94
Total current financial assets	-27.6%	826	1,140	1,014	966	784	889
Inventories	2.7%	733	714	772	621	694	665
Current tax assets	29.1%	112	87	0	32	33	41
Total current assets	-11.2%	1,852	2,086	1,990	1,816	1,740	1,779
Property, plant and equipment	-0.5%	2,787	2,802	2,371	2,474	2,467	2,512
Capital work-in-progress	-6.7%	113	121	276	233	222	201
Non-current investments	11%	445	401	404	376	349	326
Loans, non-current	115.4%	29	14	9.96	0.65	3.49	3.67
Total non-current financial assets	13.2%	559	494	493	514	486	455
Total non-current assets	1.5%	3,622	3,570	3,269	3,351	3,286	3,283
Total assets	-3.2%	5,474	5,656	5,260	5,168	5,026	5,062
Borrowings, non-current	6.8%	944	884	664	898	986	1,105
Total non-current financial liabilities	5.1%	1,576	1,500	989	1,215	1,312	1,427
Provisions, non-current	7.1%	31	29	29	26	26	25
Total non-current liabilities	4.6%	1,816	1,736	1,330	1,484	1,581	1,703
Borrowings, current	-14.3%	222	259	433	365	349	238
Total current financial liabilities	-6.8%	1,905	2,045	2,113	2,126	1,927	1,781
Provisions, current	4.2%	75	72	62	84	40	46
Current tax liabilities	-	0	0	6.97	0	0	0
Total current liabilities	-7.2%	2,347	2,529	2,536	2,479	2,196	2,091
Total liabilities	-2.4%	4,163	4,265	3,865	3,962	3,777	3,793
Equity share capital	0%	503	503	503	503	503	503
Total equity	-5.8%	1,311	1,391	1,394	1,205	1,249	1,269
Total equity and liabilities	-3.2%	5,474	5,656	5,260	5,168	5,026	5,062

Consolidated figures (in Rs. Crores) / View Standalone Data

Description	(%) Q/Q	Sep-2024	Mar-2024	Sep-2023	Mar-2023	Sep-2022	Mar-2022
Cash and cash equivalents	-75.2%	109	436	284	262	74	257
Current investments	-36.8%	104	164	130	84	66	37
Loans, current	221.1%	1.61	1.19	0.76	0.78	1.31	1.29
Total current financial assets	-28.8%	994	1,396	1,253	1,132	920	1,073
Inventories	6.4%	879	826	905	748	843	805
Current tax assets	28.4%	114	89	1.84	34	38	44
Total current assets	-10.8%	2,361	2,646	2,561	2,265	2,166	2,239
Property, plant and equipment	0.4%	3,220	3,206	2,784	2,889	2,833	2,907
Capital work-in-progress	7.4%	132	123	277	240	229	204
Goodwill	15%	24	21	21	21	23	23
Non-current investments	24.2%	874	704	627	737	766	717
Loans, non-current	-3.2%	0.35	0.37	0.36	0.44	0.49	0.68
Total non-current financial assets	22.3%	967	791	715	884	908	847
Total non-current assets	4.9%	4,663	4,444	4,078	4,290	4,239	4,217
Total assets	-0.9%	7,024	7,089	6,640	6,556	6,412	6,457
Borrowings, non-current	6.3%	985	927	713	958	1,051	1,177
Total non-current financial liabilities	4.7%	1,625	1,552	1,039	1,275	1,377	1,499
Provisions, non-current	8.6%	39	36	35	42	43	34
Total non-current liabilities	5.4%	2,199	2,086	1,686	1,840	1,938	2,059
Borrowings, current	-7.9%	374	406	583	510	496	383
Total current financial liabilities	-6.1%	2,072	2,207	2,259	2,281	2,079	1,944
Provisions, current	4.1%	77	74	64	107	54	69
Current tax liabilities	591.2%	16	3.17	8.57	1.11	0.85	0.34
Total current liabilities	-3.2%	3,254	3,360	3,262	3,254	2,978	2,802
Total liabilities	0.1%	5,453	5,446	4,948	5,093	4,916	4,861
Equity share capital	0%	503	503	503	503	503	503
Non controlling interest	8.3%	275	254	282	256	239	273
Total equity	-4.4%	1,571	1,643	1,692	1,463	1,497	1,596
Total equity and liabilities	-0.9%	7,024	7,089	6,640	6,556	6,412	6,457

Cash Flow for PRISM JOHNSON

Standalone figures (in Rs. Crores) / View Consolidated Data

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022
Finance costs	2.4%	171	167	170
Change in inventories	-335%	-92.99	41	-194.4
Depreciation	9.8%	371	338	275
Impairment loss / reversal	-3289.4%	-68.21	3.17	-57.54
Unrealised forex losses/gains	-109.8%	-0.57	17	0.51
Adjustments for interest income	25%	16	13	18
Net Cashflows from Operations	-20.1%	489	612	511
Income taxes paid (refund)	326.8%	35	-13.99	-16.06
Net Cashflows From Operating Activities	-27.5%	454	626	527
Cashflows used in obtaining control of subsidiaries	-50%	28	55	51
Proceeds from sales of PPE	4800%	540	12	12
Purchase of property, plant and equipment	52.8%	467	306	315
Interest received	25%	16	13	19
Other inflows (outflows) of cash	-527.1%	-4.33	0.15	92
Net Cashflows From Investing Activities	114.8%	51	-336.47	-238.26
Proceeds from borrowings	269.3%	736	200	403
Repayments of borrowings	205.4%	856	281	588
Payments of lease liabilities	71.1%	66	39	41
Interest paid	-4.9%	156	164	159
Other inflows (outflows) of cash	-	0	0	2.24
Net Cashflows from Financing Activities	-20.2%	-341.6	-283.97	-383.78
Effect of exchange rate on cash eq.	20.6%	0	-0.26	-0.33
Net change in cash and cash eq.	3500%	163	5.5	-95.61

Consolidated figures (in Rs. Crores) / View Standalone Data

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022
Finance costs	3.8%	192	185	185
Change in inventories	-249%	-77.98	54	-224.36
Depreciation	6.2%	414	390	310
Impairment loss / reversal	-2788.3%	-68.03	-1.39	-53.92
Unrealised forex losses/gains	-111.7%	-0.76	16	-0.04
Adjustments for interest income	3.1%	67	65	69
Net Cashflows from Operations	-11.9%	512	581	552
Income taxes paid (refund)	421.2%	39	-10.83	-13.03
Net Cashflows From Operating Activities	-20.1%	473	592	565
Cashflows used in obtaining control of subsidiaries	-13%	463	532	666
Proceeds from sales of PPE	3082.4%	542	18	16
Purchase of property, plant and equipment	34.2%	495	369	368
Interest received	2.9%	73	71	76
Other inflows (outflows) of cash	-248.8%	-4.79	-0.66	92
Net Cashflows From Investing Activities	122.1%	72	-319.59	-312.91
Proceeds from changes in ownership interests in subsidiaries	-	20	0	0
Payments from changes in ownership interests in subsidiaries	-	10	0	0
Proceeds from issuing shares	-102.1%	0	48	42
Proceeds from borrowings	239.4%	751	222	456
Repayments of borrowings	182.7%	886	314	623
Payments of lease liabilities	-	69	0	43
Interest paid	-2.8%	176	181	174
Other inflows (outflows) of cash	20%	0	-0.25	1.43
Net Cashflows from Financing Activities	-38.9%	-371.09	-266.79	-341.54
Effect of exchange rate on cash eq.	20.6%	0	-0.26	-0.33
Net change in cash and cash eq.	3999.5%	174	5.22	-89.32

Valuation
Market Cap	6.58 kCr
Price/Earnings (Trailing)	-61.82
Price/Sales (Trailing)	0.88
EV/EBITDA	14.29
Price/Free Cashflow	-422.08
MarketCap/EBT	-27.89

Fundamentals
Revenue (TTM)	7.51 kCr
Rev. Growth (Yr)	12.45%
Rev. Growth (Qtr)	14.52%
Earnings (TTM)	-106.4 Cr
Earnings Growth (Yr)	501.31%
Earnings Growth (Qtr)	144.4%

Profitability
Operating Margin	-3.05%
EBT Margin	-3.14%
Return on Equity	-6.77%
Return on Assets	-1.51%
Free Cashflow Yield	-0.24%

Investor Care
Dividend Yield	0.53%
Dividend/Share (TTM)	1
Shares Dilution (1Y)	0.00%
Diluted EPS (TTM)	-1.29

Financial Health
Current Ratio	0.73
Debt/Equity	0.87
Debt/Cashflow	0.35

Description	Share	Value
Cement	39.2%	730 Cr
HRJ	31.4%	584.3 Cr
RMC	18.6%	345.7 Cr
Insurance	10.9%	202.9 Cr
Total		1.9 kCr

Income Statement for PRISM JOHNSON

Standalone figures (in Rs. Crores) / View Consolidated Data

QuarterlyAnnual

Description	(%) Q/Q	Dec-2024	Sep-2024	Jun-2024	Mar-2024	Dec-2023	Sep-2023
Revenue From Operations	7.3%	1,633	1,522	1,632	1,968	1,657	1,652
Other Income	528.6%	89	15	15	14	3.27	8.09
Total Income	12%	1,722	1,537	1,647	1,982	1,661	1,660
Cost of Materials	-0.8%	367	370	372	412	385	360
Purchases of stock-in-trade	2.1%	299	293	290	365	316	367
Employee Expense	2.2%	140	137	129	127	127	135
Finance costs	-2%	51	52	49	46	44	38
Depreciation and Amortization	2.9%	107	104	102	113	90	85
Other expenses	5.2%	723	687	792	835	798	709
Total Expenses	7.2%	1,753	1,635	1,648	2,004	1,658	1,701
Profit Before exceptional items and Tax	67.3%	-31.59	-98.81	-0.61	-21.5	2.47	-41.76
Exceptional items before tax	59.5%	0	-1.47	0	-5.51	0	248
Total profit before tax	67.8%	-31.59	-100.28	-0.61	-27.01	2.47	206
Current tax	-76.1%	-43.58	-24.31	-0.18	-54.58	1	52
Deferred tax	-3560.4%	-35.68	2.06	0.04	28	-0.31	-24.19
Total tax	-245.2%	-79.26	-22.25	-0.14	-26.86	0.69	28
Total profit (loss) for period	159.5%	48	-78.03	-0.47	-0.15	1.78	178
Other comp. income net of taxes	0%	-0.77	-0.77	-1.11	-4.77	-0.21	0.17
Total Comprehensive Income	157.6%	47	-78.8	-1.58	-4.92	1.57	179
Earnings Per Share, Basic	98%	0.95	-1.55	-0.01	0	0.04	3.54
Earnings Per Share, Diluted	98%	0.95	-1.55	-0.01	0	0.04	3.54
Debt equity ratio	0%	098	0.01	08	082	075	079
Debt service coverage ratio	-	0.0256	0	0.0195	0.023	0.0239	0.023
Interest service coverage ratio	2.1%	0.0307	0.01	0.0385	0.0367	0.0309	0.1013

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022	Mar-2021	Mar-2020	Mar-2019
Revenue From Operations	5.3%	7,069	6,711	5,569	5,035	5,572	5,956
Other Income	18.8%	39	33	35	36	26	21
Total Income	5.4%	7,108	6,745	5,604	5,071	5,599	5,976
Cost of Materials	0.3%	1,548	1,544	1,366	1,053	1,320	1,408
Purchases of stock-in-trade	8.9%	1,389	1,276	1,018	806	986	1,040
Employee Expense	-1.9%	513	523	478	434	464	454
Finance costs	2.4%	171	167	170	191	206	174
Depreciation and Amortization	9.8%	371	338	275	253	200	160
Other expenses	6.9%	3,181	2,977	2,209	1,986	2,324	2,573
Total Expenses	4.9%	7,155	6,822	5,439	4,863	5,457	5,735
Profit Before exceptional items and Tax	38.6%	-47.08	-77.34	165	209	142	241
Exceptional items before tax	3186.7%	243	-6.84	8.99	-4.78	-10.32	-11.26
Total profit before tax	327.8%	195	-84.18	174	204	132	230
Current tax	63.4%	-1.45	-5.7	-1.24	1.35	0	53
Deferred tax	127.5%	6.67	-19.62	42	2.48	75	31
Total tax	116%	5.22	-25.32	41	3.83	75	84
Total profit (loss) for period	415.7%	190	-58.86	133	200	56	146
Other comp. income net of taxes	-0.5%	-4.65	-4.62	-3.58	-2.56	-14.36	0.64
Total Comprehensive Income	386.9%	186	-63.48	130	197	42	147
Earnings Per Share, Basic	228.1%	3.78	-1.17	2.65	3.97	1.12	2.9
Earnings Per Share, Diluted	228.1%	3.78	-1.17	2.65	3.97	1.12	2.9
Debt equity ratio	-0.2%	082	0.0105	0.0106	0.0134	0.0165	0.0129
Debt service coverage ratio	0.8%	0.0198	0.012	0.0195	0.0157	0.0186	0.0162
Interest service coverage ratio	2.1%	0.0489	0.0284	0.041	0.0374	0.0279	0.0324

Consolidated figures (in Rs. Crores) / View Standalone Data

QuarterlyAnnual

Description	(%) Q/Q	Dec-2024	Sep-2024	Jun-2024	Mar-2024	Dec-2023	Sep-2023
Revenue From Operations	10.3%	1,859	1,685	1,763	2,079	1,728	1,838
Other Income	561.5%	87	14	14	9.7	2.24	8.17
Total Income	14.5%	1,946	1,699	1,777	2,089	1,731	1,846
Cost of Materials	0%	448	448	452	490	469	444
Purchases of stock-in-trade	6.8%	127	119	125	166	125	179
Employee Expense	2.4%	172	168	159	152	156	157
Finance costs	-1.8%	56	57	55	51	49	44
Depreciation and Amortization	2.6%	121	118	112	126	99	95
Other expenses	7.3%	990	923	991	1,028	955	963
Total Expenses	9.3%	1,983	1,814	1,797	2,146	1,743	1,884
Profit Before exceptional items and Tax	66.7%	-37.49	-114.66	-20	-56.68	-12.7	-38.08
Exceptional items before tax	59.5%	0	-1.47	0	-5.51	0	248
Total profit before tax	67.1%	-37.49	-116.13	-20	-62.19	-12.7	210
Current tax	-343.4%	-43.74	-9.09	1.88	-54.64	1.6	54
Deferred tax	-123433%	-36	1.03	0.36	28	0.9	-23.46
Total tax	-791.2%	-79.74	-8.06	2.24	-27.13	2.5	30
Total profit (loss) for period	143%	46	-103.67	-18.26	-30.5	-11.47	183
Other comp. income net of taxes	-142.9%	-2.66	9.53	-0.34	1.8	2.15	-2.99
Total Comprehensive Income	144.1%	43	-94.14	-18.6	-28.7	-9.32	180
Earnings Per Share, Basic	98.6%	0.96	-1.78	-0.15	-0.32	-0.07	3.63
Earnings Per Share, Diluted	98.6%	0.96	-1.78	-0.15	-0.32	-0.07	3.63
Debt equity ratio	0.1%	0.0114	0.01	092	096	088	092
Debt service coverage ratio	-	0.0246	0	0.0163	0.0178	0.0196	0.0223
Interest service coverage ratio	2%	0.0302	0.01	0.033	0.028	0.0275	0.0932

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022	Mar-2021	Mar-2020	Mar-2019
Revenue From Operations	3.1%	7,588	7,361	6,306	5,587	5,956	6,194
Other Income	3%	35	34	40	38	28	27
Total Income	3.1%	7,622	7,395	6,346	5,625	5,984	6,221
Cost of Materials	-1.1%	1,877	1,897	1,755	1,393	1,729	1,798
Purchases of stock-in-trade	24.6%	629	505	412	307	316	278
Employee Expense	-6.9%	620	666	615	550	596	566
Finance costs	3.8%	193	186	185	210	252	220
Depreciation and Amortization	6.2%	414	390	310	293	251	200
Other expenses	1.2%	3,979	3,931	3,096	2,529	2,847	3,048
Total Expenses	1.7%	7,705	7,576	6,278	5,468	5,919	6,013
Profit Before exceptional items and Tax	53.8%	-82.89	-180.6	68	157	65	208
Exceptional items before tax	3186.7%	243	-6.84	8.99	-4.78	-10.32	-11.26
Total profit before tax	184.4%	160	-187.44	77	152	55	197
Current tax	331.2%	4.63	-0.57	2.45	10	8.6	62
Deferred tax	132.8%	7.73	-19.49	38	5.83	74	30
Total tax	152.2%	12	-20.06	40	16	83	92
Total profit (loss) for period	201.4%	162	-157.73	44	140	-20.65	110
Other comp. income net of taxes	132.5%	9.45	-24.98	-11.58	-5.94	-10.08	0.78
Total Comprehensive Income	192.5%	171	-182.71	32	134	-30.73	110
Earnings Per Share, Basic	185.2%	3.6	-2.05	1.82	3.4	0.03	2.31
Earnings Per Share, Diluted	185.2%	3.6	-2.05	1.82	3.4	0.03	2.31
Debt equity ratio	-0.3%	096	0.0122	0.0118	0	0	0
Debt service coverage ratio	0.8%	0.0182	099	0.0159	0	0	0
Interest service coverage ratio	2.2%	0.0446	0.0233	0.0345	0	0	0

Shareholder Name	Holding %
HATHWAY INVESTMENTS PRIVATE LIMITED	37.72%
MATSYAGANDHA INVESTMENT AND FINANCE PRIVATE LIMITED	17.33%
RAJAN B RAHEJA	10.21%
BLOOMINGDALE INVESTMENT & FINANCE PRIVATE LIMITED	6.26%
SBI LONG TERM EQUITY FUND	5.5%
JUPITER INDIA FUND	1.5%
SUMAN R RAHEJA	1.13%
AKSHAY RAJAN RAHEJA	1.11%
VIREN RAJAN RAHEJA	1.11%
GAGANDEEP CREDIT CAPITAL PVT LTD	1.07%
SATISH B RAHEJA	0%
Others	0%

Ticker	Name	Mkt Cap	Revenue	Price %, 1M	Returns, 1Y	P/E	P/S	Rev 1-Yr	Inc 1-Yr
KAJARIACER	Kajaria CeramicsCeramics	12.75 kCr	4.75 kCr	-6.79%	-33.59%	35.31	2.69	+3.58%	-17.71%
CERA	Cera SanitarywareSanitary Ware	6.99 kCr	1.96 kCr	-3.94%	-24.81%	29.34	3.57	+1.84%	+4.09%
HSIL	Hemant Surgical IndustriesMedical Equipment & Supplies	6.17 kCr	-	+708.08%	-2.09%	-	-	-	-
SOMANYCERA	Somany CeramicsCeramics	1.76 kCr	2.63 kCr	+2.48%	-33.01%	24.11	0.67	+3.48%	-18.63%

PRSMJOHNSN - PRISM JOHNSON LIMITED. Share Price

What does PRISM JOHNSON LIMITED. do?

Sector Comparison: PRSMJOHNSN vs Cement & Cement Products

Comparative Metrics

Performance Comparison

Balance Sheet for PRISM JOHNSON

Cash Flow for PRISM JOHNSON

Valuation

Fundamentals

Profitability

Investor Care

Financial Health

Revenue Breakdown

Income Statement for PRISM JOHNSON

Share Holdings

Holding Pattern

Share Holding Details

Overall Distribution

Ownership Distribution

Is PRISM JOHNSON Better than it's peers?

Price to Sales Ratio

Revenue (Last 12 mths)

Net Income (Last 12 mths)