Prism Johnson Ltd (PRSMJOHNSN) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

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

Prism Johnson Share Price

133.50 -0.10 -0.07%
as on 05-Dec'25 11:34

Prism Johnson Ltd (PRSMJOHNSN) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

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

DeciZen - make an informed investing decision on Prism Johnson

Based on:

Overall Rating
Login to view analysis. Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Prism Johnson stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
32.51
Market Cap:
6,724.8 Cr.
52-wk low:
108
52-wk high:
207.6

Is Prism Johnson Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Prism Johnson: Login to view analysis.

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'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

Growth Parameters Colour Code Guide

Sales 5,2775,0215,4085,9565,5795,0355,5696,7117,0696,7267,017
Sales YoY Gr.--4.9%7.7%10.1%-6.3%-9.7%10.6%20.5%5.3%-4.9%-
Adj EPS -0.60.31.33.10.642.5-0.80.3-04.1
YoY Gr.-NA371.4%133.3%-79.9%540.3%-37.8%-133.2%NA-106.5%-
BVPS (₹) 18.71920.422.718.722.625.22427.629.630.1
Adj Net
Profit
-29.114.166.615531.2200124-41.215.5-1207
Cash Flow from Ops. 3725434594985191,209534626454768-
Debt/CF from Ops. 533.4341.32.52.93.61.8-

CAGR

CAGR Colour Code Guide

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 4.3% 8.8% 2.3% -30.9%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-31.56.714.3319.210.3-3.31.2-0.113.8
Op. Profit
Mgn %
4.85.77.19.49.512.49.46.35.66.18
Net Profit
Mgn %
-0.60.31.22.60.642.2-0.60.2-03
Debt to
Equity
21.71.51.32.21.31.11.51.20.90.7
Working Cap
Days
113108102961081119988879146
Cash Conv.
Cycle
14101415228-6386-11

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Prism Johnson Ltd.

Standalone Consolidated
TTM EPS (₹) 4.1 3.6
TTM Sales (₹ Cr.) 7,017 7,613
BVPS (₹.) 30.1 29
Reserves (₹ Cr.) 1,014 958
P/BV 4.43 4.60
PE 32.51 36.79
From the Market
52 Week Low / High (₹) 108.00 / 207.55
All Time Low / High (₹) 3.05 / 246.10
Market Cap (₹ Cr.) 6,725
Equity (₹ Cr.) 503.4
Face Value (₹) 10
Industry PE 37.1

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 (%)

Valuation of Prism Johnson - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Prism Johnson

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

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
Interest 244187192179234197176175177205
Depreciation 156160153160214253275338371431
Exceptional Items -400-11-10-59-7243146
Profit Before Tax -222810523093204174-8419543
Tax -3011358468441-255-60
Profit After Tax 8187014625200133-59190102
PAT Margin (%) 0.2%0.3%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%199%0%0%0%0%0%

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
Minority Interest0000000000
Debt1,6411,3001,2431,1531,6151,3691,1581,4351,5271,283
Long Term Debt1,3271,0099301,0211,4491,3541,105898884836
Short Term Debt3142903121321661554537643446
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

Gross Block2,2532,3592,5312,6643,2003,5613,8024,0734,7164,904
Accumulated Depreciation2093695186308061,0111,2541,5671,8852,078
Net Fixed Assets 2,0431,9892,0132,0352,3942,5512,5482,5062,8312,826
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

Finance 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 Days37414240434134313133
Inventory Days34292727343635333234
Payable Days111116109117126153168138127144

Prism Johnson Ltd Stock News

Prism Johnson Ltd FAQs

The current trading price of Prism Johnson on 05-Dec-2025 11:34 is ₹133.5.
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 04-Dec-2025 the market cap of Prism Johnson stood at ₹6,724.8.
The latest P/E ratio of Prism Johnson as of 04-Dec-2025 is 32.51.
The latest P/B ratio of Prism Johnson as of 04-Dec-2025 is 4.43.
The 52-week high of Prism Johnson is ₹207.6 and the 52-week low is ₹108.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Prism Johnson is ₹7,017 ( 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.

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.

×