Prism Johnson Ltd - Stock Valuation and Financial Performance

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

Prism Johnson Share Price

171.15 0.70 0.41%
as on 19-Mar'24 11:19

DeciZen - make an informed investing decision on Prism Johnson

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Semi Strong

Prism Johnson stock performance -

mw4me loader
P/E Ratio (SA):
44.01
Market Cap:
8,579.7 Cr.
52-wk low:
101.2
52-wk high:
198.9

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 Fair zone.

3. Is Prism Johnson Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Prism Johnson Ltd is likely to Rise-somewhat 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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
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 4,9655,5945,2775,0215,4085,9565,5795,0355,5696,7117,021
Sales YoY Gr.-12.7%-5.7%-4.9%7.7%10.1%-6.3%-9.7%10.6%20.5%-
Adj EPS -1.5-0.6-0.60.31.33.10.642.5-0.83.9
YoY Gr.-NANANA371.4%133.3%-79.9%540.3%-37.8%-133.2%-
BVPS (₹) 2020.218.71920.422.718.722.625.22427.7
Adj Net
Profit
-77.2-28.6-29.114.166.615531.2200124-41.2195
Cash Flow from Ops. -14.72313725434594985191,209534626-
Debt/CF from Ops. -124.58.2533.4341.32.52-

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%
BVPS2%3.3%8.6%-5%
Share Price 17.6% 13.6% 14.2% 63.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-7.4-2.8-31.56.714.3319.210.3-3.315
Op. Profit
Mgn %
3.15.24.85.77.19.49.512.49.46.36.6
Net Profit
Mgn %
-1.6-0.5-0.60.31.22.60.642.2-0.62.8
Debt to
Equity
1.81.921.71.51.32.21.31.11.1-
Working Cap
Days
10610211310810296108111998848
Cash Conv.
Cycle
101314101415228-6-7-15

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 15.00%

Sales growth has been subdued in last 3 years 6.36%

Net Profit has been subdued in last 3 years -209.77%

Debt to equity has increased versus last 3 years average to 1.05

Sales growth is not so good in last 4 quarters at 9.97%

Latest Financials - Prism Johnson Ltd.

Standalone Consolidated
TTM EPS (₹) 3.9 4.1
TTM Sales (₹ Cr.) 7,021 7,405
BVPS (₹.) 27.7 27.7
Reserves (₹ Cr.) 893 892
P/BV 6.15 6.15
PE 44.01 42.04
From the Market
52 Week Low / High (₹) 101.20 / 198.90
All Time Low / High (₹) 3.05 / 198.90
Market Cap (₹ Cr.) 8,580
Equity (₹ Cr.) 503.4
Face Value (₹) 10
Industry PE 40.2

Management X-Ray of Prism Johnson:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Prism Johnson

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales4,9655,5945,2775,0215,4085,9565,5795,0355,5696,711
Operating Expenses 4,8195,3045,0304,7355,0255,3965,0544,4145,0446,310
Manufacturing Costs1,3331,2861,0879801,0951,3561,2571,0461,2251,714
Material Costs2,1152,4562,5532,3652,4792,3732,1761,9992,3062,817
Employee Cost 289317359381414454491434478523
Other Costs 1,0821,2461,0321,0091,0371,2121,1309351,0361,256
Operating Profit 146290247286384560525622525401
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 1403313490662127369234
Interest 247259244187192179234197176175
Depreciation 177137156160153160214253275338
Exceptional Items 962-400-11-10-59-7
Profit Before Tax -128-11-222810523093204174-84
Tax -46-25-3011358468441-25
Profit After Tax -82158187014625200133-59
PAT Margin (%) -1.6%0.3%0.2%0.3%1.3%2.5%0.5%4.0%2.4%-0.9%
Adjusted EPS (₹)-1.60.30.20.41.42.90.54.02.7-1.2
Dividend Payout Ratio (%)0%0%0%0%0%17%199%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 1,0081,0159409561,0261,1429421,1391,2691,205
Share Capital 503503503503503503503503503503
Reserves 505512437452522639438636766702
Minority Interest0000000000
Debt1,5461,7601,6411,3001,2431,1531,6151,3691,158908
Long Term Debt1,3371,4851,3271,0099301,0211,4491,3541,105898
Short Term Debt209275314290312132166155410
Trade Payables6947907647457357917169651,1541,338
Others Liabilities 8927779231,0451,1431,2921,7101,4661,4811,717
Total Liabilities 4,1404,3424,2694,0464,1474,3784,9834,9395,0625,168

Fixed Assets

Gross Block3,4553,5422,2532,3592,5312,6643,2003,5613,8024,073
Accumulated Depreciation1,3611,4932093695186308061,0111,2541,567
Net Fixed Assets2,0952,0482,0431,9892,0132,0352,3942,5512,5482,506
CWIP 16161531214425732114137
Investments 347343330382416440188280326376
Inventories462578472400432501585470665621
Trade Receivables526562609605662705676538571648
Cash Equivalents 5280115676055378489301313
Others Assets641715685572543599504578536567
Total Assets 4,1404,3424,2694,0464,1474,3784,9834,9395,0625,168

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -152313725434594985191,209534626
PBT -128-11-222810523093204174-84
Adjustment 286393350354343355470391431513
Changes in Working Capital -170-1544516641-45-8619-88184
Tax Paid -33-2-5-30-43-36-61614
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 396875-51-28-23-2631646-55
Others 13912897720181113
Cash Flow From Financing Activity 13-139-249-396-264-254134-861-384-284
Net Proceeds from Shares 0000000000
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 00000-25-61000
Others 1,1051,0173342924564471,010461364117
Net Cash Flow 81618-211-367221-956
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-7.781.450.831.857.1113.472.4219.2211.07-4.76
ROCE (%)4.278.657.797.9911.5115.811.6914.1513.253.57
Asset Turnover Ratio1.311.421.321.311.351.461.261.081.181.38
PAT to CFO Conversion(x)N/A15.446.530.176.563.4120.766.054.02N/A
Working Capital Days
Receivable Days34333741424043413431
Inventory Days32313429272734363533
Payable Days127110111116109117126153168161

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 19-Mar-2024 11:19 is ₹171.2.
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 19-Mar-2024 11:19 the market cap of Prism Johnson stood at ₹8,579.7.
The latest P/E ratio of Prism Johnson as of 19-Mar-2024 11:19 is 44.01.
The latest P/B ratio of Prism Johnson as of 19-Mar-2024 11:19 is 6.15.
The 52-week high of Prism Johnson is ₹198.9 and the 52-week low is ₹101.2.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Prism Johnson is ₹7,021 ( 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
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.