SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Prism Johnson Ltd (PRSMJOHNSN)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 500338 NSE: PRSMJOHNSN Cement & Construction Materials | Small Cap | Prism Johnson Share Price

₹117.85 0.15 (0.13%)

As on 12-Jun'26 16:59

Prism Johnson Ltd (PRSMJOHNSN)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 500338 NSE: PRSMJOHNSN Cement & Construction Materials | Small Cap | Prism Johnson Share Price

₹117.85 0.15 (0.13%)

As on 12-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹5,932 Cr.
Current Price
₹117.9
52-Week Low / High
₹116 / 172
TTM EPS
₹1.1
TTM Sales
₹7,254 Cr.
Book Value per Share
₹30.7
P/E Ratio
105.95
Higher than its 5-year historical median
Industry PE
36.8
Price to Book (P/B)
3.84
Lower than its 5-year historical median
Price to Sales (P/S)
0.82
Lower than its 5-year historical median
EV/EBITDA
9.07
Lower than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
7.09%
In line with industry median
Return on Capital Employed (ROCE)
8.46%
Underperforms industry median
Return on Assets (ROA)
1.80%
Operating Profit Margin
6.1%
Net Profit Margin
1.52%
Gross Profit Margin
4.5%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-4.85%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
4.69%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
-46.29%
Asset Quality
Promoter Holding
74.87%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹1,041 Cr.
Equity
₹503.4 Cr.
Face Value
₹10
All Time Low / High
₹3.05 / 246.10

Prism Johnson stock performance

Key Ratios
mw4me loader

Check Before You Invest

Quality

Somewhat Good

Valuation

Undervalued

Price Trend

Weak
Q.1 Is Prism Johnson Ltd a good quality company?
Prism Johnson Ltd is a average quality company, based on a somewhat consistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Prism Johnson Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Prism Johnson Ltd vs industry peers?
Prism Johnson Ltd revenue CAGR is 3.81%, compared to the industry median CAGR of 5.89%, indicating slower growth and losing its market share.
Q.1 Promoter shareholding and pledge status of Prism Johnson Ltd?
Promoters hold 74.87% of the Prism Johnson Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Prism Johnson Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 2.9% based on the current price.

10 Year X-Ray :

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

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 7.8%8%11.5%15.8%11.7%14.2%13.3%3.2%12.4%8.5%-
Value Creation
Index
-0.4-0.4-0.20.1-0.20.10.0-0.8-0.1-0.4-

Growth Parameters

Sales 5,2775,0215,4085,9565,5795,0355,5696,7117,0696,7267,254
Sales YoY Gr.--4.9%7.7%10.1%-6.3%-9.7%10.6%20.5%5.3%-4.9%-
Adj EPS -0.60.31.33.10.642.5-0.80.3-01.1
YoY Gr.-NA371.4%133.3%-79.9%540.3%-37.8%-133.2%NA-106.5%-
BVPS (₹) 18.71920.422.718.722.625.22427.629.630.7
Adj Net
Profit
-29.114.166.615531.2200124-41.215.5-156
Cash Flow from Ops. 3725434594985191,209534626454768-
Debt/CF from Ops. 533.4341.32.52.93.61.8-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 2.7%3.8%6.5%-4.9%
Adj EPS NA-150.3%-120.1%-106.5%
BVPS5.3%9.6%5.5%7.2%
Share Price 2.3% -2% -1.8% -22.9%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-31.56.714.3319.210.3-3.31.2-0.13.7
Op. Profit
Mgn %
4.85.77.19.49.512.49.46.35.66.19
Net Profit
Mgn %
-0.60.31.22.60.642.2-0.60.2-00.8
Debt to
Equity
21.71.51.32.21.31.11.51.20.90.6
Working Cap
Days
113108102961081119988879149
Cash Conv.
Cycle
14101415228-6386-5

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales5,2775,0215,4085,9565,5795,0355,5696,7117,0696,726
Operating Expenses + 5,0304,7355,0255,3965,0544,4145,0446,3106,6766,314
Manufacturing Costs1,0879801,0951,3561,2571,0461,2251,7291,6611,622
Material Costs2,5532,3652,4792,3732,1761,9992,3062,8172,9202,724
Employee Cost 359381414454491434478483513542
Other Costs 1,0321,0091,0371,2121,1309351,0361,2811,5821,426
Operating Profit 247286384560525622525401393411
Operating Profit Margin (%) 4.7%5.7%7.1%9.4%9.4%12.3%9.4%6.0%5.6%6.1%
Other Income + 13490662127369234107121
Exceptional Items -400-11-10-59-7243146
Interest 244187192179234197176175177205
Depreciation 156160153160214253275338371431
Profit Before Tax -222810523093204174-8419543
Tax -3011358468441-255-60
Profit After Tax 8187014625200133-59190102
PAT Margin (%) 0.2%0.4%1.3%2.5%0.5%4.0%2.4%-0.9%2.7%1.5%
Adjusted EPS (₹)0.20.41.42.90.54.02.7-1.23.82.0
Dividend Payout Ratio (%)0%0%0%17.20%199.30%0%0%0%0%0%

Valuation of Prism Johnson - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 9409561,0261,1429421,1391,2691,2051,3911,491
Share Capital 503503503503503503503503503503
Reserves 437452522639438636766702888988
Debt +1,6411,3001,2431,1531,6151,3691,1581,4351,5271,283
Long Term Debt1,3271,0099301,0211,4491,3541,105898884836
Short Term Debt3142903121321661554537643446
Minority Interest0000000000
Trade Payables7647457357917169651,1549791,0511,099
Others Liabilities 9231,0451,1431,2921,7101,4661,4811,5481,7391,789
Total Liabilities 4,2694,0464,1474,3784,9834,9395,0625,1685,7085,661

Fixed Assets

Net Fixed Assets +2,0431,9892,0132,0352,3942,5512,5482,5062,8312,826
Gross Block2,2532,3592,5312,6643,2003,5613,8024,0734,7164,904
Accumulated Depreciation2093695186308061,0111,2541,5671,8852,078
CWIP 1531214425732114137139136
Investments 330382416440188280326376401469
Inventories472400432501585470665621714655
Trade Receivables609605662705676538571648648662
Cash Equivalents 115676055378489301313481454
Others Assets 685572543599504578536567494460
Total Assets 4,2694,0464,1474,3784,9834,9395,0625,1685,7085,661

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 3725434594985191,209534626454768
PBT -222810523093204174-8419543
Adjustment 350354343355470391431513277455
Changes in Working Capital 4516641-45-8619-8818416170
Tax Paid -2-5-30-43-36-61614-35101
Cash Flow From Investing Activity + -104-168-194-246-587-127-246-33751-249
Capex -187-125-173-230-344-161-303-29473-175
Net Investments 75-51-28-23-2631646-55-24-62
Others 8977201811132-12
Cash Flow From Financing Activity + -249-396-264-254134-861-384-284-342-544
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -357-512-551-526-654-1,030-588-237-257-97
Interest Paid -225-176-169-150-162-292-159-164-156-152
Dividend Paid 000-25-6100000
Others 3342924564471,01046136411772-295
Net Cash Flow 18-211-367221-955163-26

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)0.831.857.1113.472.4219.2211.07-4.7614.657.09
ROCE (%)7.797.9911.5115.811.6914.1513.253.2312.358.46
Asset Turnover Ratio1.321.311.351.461.261.081.181.381.381.28
PAT to CFO Conversion(x)46.530.176.563.4120.766.054.02N/A2.397.53
Working Capital Days
Receivable Days37.5040.5041.9040.1042.6041.3034.4031.4031.5032.80
Inventory Days33.6029.1027.5027.4033.5035.9035.2033.1032.4034.20
Payable Days111.10116.50109117.40126.40153.50167.70138.20126.90144

Management X-Ray

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 (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Prism Johnson Ltd FAQs

The current trading price of Prism Johnson on 12-Jun-2026 16:59 is ₹117.8.

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 11-Jun-2026 the market cap of Prism Johnson stood at ₹5,932.1 Cr

The latest P/E ratio of Prism Johnson as of 11-Jun-2026 is 106.0.

The latest P/B ratio of Prism Johnson as of 11-Jun-2026 is 3.84.

The 52-week high of Prism Johnson is ₹172.2 and the 52-week low is ₹115.7.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Prism Johnson is ₹7,254 ( Cr.) .

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

The key valuation ratios of Prism Johnson Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.

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.

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.

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

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: