Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:32 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 500338 | NSE: PRSMJOHNSN

Prism Johnson Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹813.10Undervalued by 550.48%vs CMP ₹125.00

P/E (859.0) × ROE (4.0%) × BV (₹29.00) × DY (2.00%)

₹298.07Undervalued by 138.46%vs CMP ₹125.00
MoS: +58.1% (Strong)Confidence: 48/100 (Moderate)Models: 3 Under, 5 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹946.4926%Under (+657.2%)
Graham NumberEarnings₹50.3819%Over (-59.7%)
DCFCash Flow₹37.4013%Over (-70.1%)
Net Asset ValueAssets₹29.108%Over (-76.7%)
EV/EBITDAEnterprise₹147.1111%Under (+17.7%)
Earnings YieldEarnings₹38.908%Over (-68.9%)
ROCE CapitalReturns₹51.328%Over (-58.9%)
Revenue MultipleRevenue₹145.596%Under (+16.5%)
Consensus (8 models)₹298.07100%Undervalued
Key Drivers: P/E of 859 makes PE-ROE unreliable — asset/earnings models are better benchmarks. | ROE 4.0% is below cost of equity.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 16.4%

*Investments are subject to market risks

Investment Snapshot

45
Prism Johnson Ltd scores 45/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health30/100 · Weak
ROCE 2.2% WeakROE 4.0% WeakD/E 1.25 High debtInterest Coverage 0.0x RiskyProfitable 4/5 years Consistent
Smart Money75/100 · Strong
FII holding up 0.11% (6mo) Slight increaseDII holding up 0.66% MF buyingPromoter holding at 74.9% Stable
Earnings Quality50/100 · Moderate
OPM stable around 7% Steady
Quarterly Momentum70/100 · Strong
Revenue (4Q): +6% YoY GrowingOPM: 8.0% (up 5.0% YoY) Margin expansion
Industry Rank15/100 · Weak
P/E 859.0 vs industry 274.7 Premium to peersROCE 2.2% vs industry 8.9% Below peersROE 4.0% vs industry 85.5% Below peers3Y sales CAGR: 5% Slow

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:32 am

Market Cap 6,276 Cr.
Current Price 125
Intrinsic Value₹298.07
High / Low 176/110
Stock P/E859
Book Value 29.0
Dividend Yield0.00 %
ROCE2.22 %
ROE4.00 %
Face Value 10.0
PEG Ratio52.36

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Prism Johnson Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Prism Johnson Ltd 6,276 Cr. 125 176/110859 29.00.00 %2.22 %4.00 % 10.0
Birla Corporation Ltd 6,871 Cr. 892 1,537/77012.0 9281.12 %7.08 %4.79 % 10.0
JK Lakshmi Cement Ltd 7,316 Cr. 589 1,021/55015.3 2991.10 %10.5 %8.72 % 5.00
Star Cement Ltd 8,319 Cr. 206 309/19722.3 74.40.97 %8.39 %6.05 % 1.00
Rain Industries Ltd 3,864 Cr. 115 176/99.890.9 2210.87 %8.26 %0.60 % 2.00
Industry Average34,326.20 Cr1,677.64274.74574.270.69%8.92%85.54%7.13

All Competitor Stocks of Prism Johnson Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 1,7742,1121,9421,8381,7282,0661,7631,6401,8212,1021,9221,8551,844
Expenses 1,7141,9651,7911,7451,5951,9551,6311,5941,7681,9151,7531,6691,704
Operating Profit 60147152921341111324652188168186140
OPM % 3%7%8%5%8%5%8%3%3%9%9%10%8%
Other Income 141317260691817911671114118
Interest 49504844495155575655464446
Depreciation 101105939599126112118121133136140133
Profit before tax -77627214-9-58-16-112-34166-31679
Tax % -18%35%24%14%28%-47%14%-7%-237%27%116%90%36%
Net Profit -63421183-11-30-18-10446121-6250
EPS in Rs -1.060.140.363.63-0.07-0.32-0.15-1.780.962.570.050.061.21

Last Updated: March 3, 2026, 3:18 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 25, 2026, 12:16 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 5,0275,6545,2235,0125,5086,1945,9565,5876,3067,3617,4277,3107,723
Expenses 4,8405,2934,8734,6515,0575,5865,4094,9585,8296,9876,9306,8857,041
Operating Profit 186362350361451609547629478374497425682
OPM % 4%6%7%7%8%10%9%11%8%5%7%6%9%
Other Income 16592144936718233710935292293310
Interest 280296286221232226258217193197201230192
Depreciation 200165184192184200251293310390414483542
Profit before tax -129-724421012016215784-1781745258
Tax % -34%-167%-6%66%45%46%119%10%48%-11%7%-900%
Net Profit -855251455110-1214044-15816245167
EPS in Rs -1.710.050.06-0.040.842.310.203.401.82-2.053.601.593.89
Dividend Payout % 0%0%0%0%0%22%501%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)105.88%400.00%-44.00%292.86%100.00%-110.91%1266.67%-68.57%-459.09%202.53%-72.22%
Change in YoY Net Profit Growth (%)0.00%294.12%-444.00%336.86%-192.86%-210.91%1377.58%-1335.24%-390.52%661.62%-274.75%

Prism Johnson Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:3%
5 Years:4%
3 Years:5%
TTM:2%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:56%
Stock Price CAGR
10 Years:5%
5 Years:24%
3 Years:5%
1 Year:-17%
Return on Equity
10 Years:2%
5 Years:1%
3 Years:-5%
Last Year:-4%

Last Updated: September 5, 2025, 12:40 pm

Balance Sheet

Last Updated: December 4, 2025, 1:50 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 503503503503503503503503503503503503503
Reserves 555551495492534623576738820703886975958
Borrowings 2,1042,2362,2121,9802,0201,9182,4251,9301,7442,1822,2431,9781,694
Other Liabilities 1,4461,5591,7771,8932,0842,3582,5692,9943,3813,1583,4493,8534,147
Total Liabilities 4,6094,8494,9884,8695,1425,4026,0736,1666,4486,5477,0817,3097,302
Fixed Assets 2,4742,4132,4722,4152,6022,6262,8212,9462,9702,9473,2603,2853,238
CWIP 647269136100124259132204240141141142
Investments 2262182803394114855237318349119801,1141,202
Other Assets 1,8462,1472,1661,9782,0302,1672,4702,3572,4392,4492,6992,7692,720
Total Assets 4,6094,8494,9884,8695,1425,4026,0736,1666,4486,5477,0817,3097,302

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 571994626765876546671,281573592473737
Cash from Investing Activity + 80-57-110-236-407-330-657-265-320-32072-239
Cash from Financing Activity + -145-108-328-461-180-32565-806-342-267-371-527
Net Cash Flow -93324-210-175209-895174-28
Free Cash Flow -146292494882523902981,094221241519526
CFO/OP 34%56%135%192%139%116%130%206%117%155%103%155%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow184.00360.00348.00360.00449.00608.00545.00628.00477.00372.00495.00424.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 393843464443444136343442
Inventory Days 106116119111110131137112142114121121
Days Payable 133127130141122142143183200146151159
Cash Conversion Cycle 12263215323138-29-23234
Working Capital Days -24-10-20-46-49-37-49-62-56-70-68-67
ROCE %0%7%8%8%10%13%9%11%8%1%3%2%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 74.87%74.87%74.87%74.87%74.87%74.87%74.87%74.87%74.87%74.87%74.87%74.87%
FIIs 3.50%3.58%3.72%3.91%3.88%3.63%3.67%3.76%3.42%3.42%3.47%3.53%
DIIs 4.37%4.64%4.85%5.10%5.05%5.94%6.02%5.32%5.57%5.62%6.08%6.23%
Public 17.26%16.91%16.56%16.11%16.20%15.56%15.42%16.05%16.13%16.09%15.57%15.37%
No. of Shareholders 74,63172,40671,04269,96470,59971,11186,38082,39981,26582,79778,81572,837

Shareholding Pattern Chart

No. of Shareholders

Prism Johnson Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
SBI ELSS Tax Saver Fund 20,196,398 0.8 255.42N/AN/AN/A
SBI Contra Fund 9,594,645 0.25 121.348,598,5522025-12-07 07:40:3511.58%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 1.593.60-2.051.823.40
Diluted EPS (Rs.) 1.593.60-2.051.823.40
Cash EPS (Rs.) 10.1311.154.426.898.51
Book Value[Excl.RevalReserv]/Share (Rs.) 29.3632.6529.0631.7030.27
Book Value[Incl.RevalReserv]/Share (Rs.) 29.3632.6529.0631.7030.27
Revenue From Operations / Share (Rs.) 145.23150.74146.23125.28111.00
PBDIT / Share (Rs.) 10.8610.407.8511.1813.11
PBIT / Share (Rs.) 1.252.180.105.037.30
PBT / Share (Rs.) -0.283.17-3.721.533.02
Net Profit / Share (Rs.) 0.522.93-3.330.732.70
NP After MI And SOA / Share (Rs.) 1.593.60-2.051.823.40
PBDIT Margin (%) 7.476.895.378.9211.81
PBIT Margin (%) 0.861.440.074.016.57
PBT Margin (%) -0.192.10-2.541.222.72
Net Profit Margin (%) 0.361.94-2.270.582.43
NP After MI And SOA Margin (%) 1.092.38-1.401.453.06
Return on Networth / Equity (%) 5.4013.03-8.556.9313.79
Return on Capital Employeed (%) 1.582.940.156.929.80
Return On Assets (%) 1.092.55-1.571.422.77
Long Term Debt / Equity (X) 0.590.660.790.881.15
Total Debt / Equity (X) 0.740.951.221.181.25
Asset Turnover Ratio (%) 1.011.111.150.990.91
Current Ratio (X) 0.750.780.690.790.90
Quick Ratio (X) 0.520.540.460.510.66
Inventory Turnover Ratio (X) 9.144.274.013.622.96
Interest Coverage Ratio (X) 2.452.722.133.043.14
Interest Coverage Ratio (Post Tax) (X) 0.460.500.131.151.67
Enterprise Value (Cr.) 7743.1210071.706699.867269.647896.53
EV / Net Operating Revenue (X) 1.061.330.911.151.41
EV / EBITDA (X) 14.1719.2416.9512.9211.96
MarketCap / Net Operating Revenue (X) 0.931.180.720.921.18
Price / BV (X) 4.626.474.394.395.33
Price / Net Operating Revenue (X) 0.931.180.720.921.18
EarningsYield 0.010.02-0.010.010.02

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Prism Johnson Ltd. is a Public Limited Listed company incorporated on 26/03/1992 and has its registered office in the State of Telangana, India. Company's Corporate Identification Number(CIN) is L26942TG1992PLC014033 and registration number is 014033. Currently Company is involved in the business activities of Manufacture of portland cement, aluminous cement, slag cement and similar hydraulic cement. Company's Total Operating Revenue is Rs. 6725.69 Cr. and Equity Capital is Rs. 503.36 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Cement305, Laxmi Niwas Apartments, Hyderabad Telangana 500016Contact not found
Management
NamePosition Held
Dr. Raveendra ChittoorChairman & Ind.Director
Mr. Vijay AggarwalManaging Director
Mr. Raakesh JainExecutive Director & CEO
Mr. Sarat ChandakExecutive Director & CEO
Mr. Joseph Conrad Agnelo D'SouzaIndependent Director
Ms. Ravina RajpalIndependent Director
Mr. Rajan B RahejaDirector
Mr. Akshay R RahejaDirector

FAQ

What is the intrinsic value of Prism Johnson Ltd and is it undervalued?

As of 14 April 2026, Prism Johnson Ltd's intrinsic value is ₹298.07, which is 138.46% higher than the current market price of ₹125.00, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (4.00 %), book value (₹29.0), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Prism Johnson Ltd?

Prism Johnson Ltd is trading at ₹125.00 as of 14 April 2026, with a FY2026-2027 high of ₹176 and low of ₹110. The stock is currently near its 52-week low. Market cap stands at ₹6,276 Cr..

How does Prism Johnson Ltd's P/E ratio compare to its industry?

Prism Johnson Ltd has a P/E ratio of 859, which is above the industry average of 274.74. This significantly elevated P/E suggests the market expects strong future growth, or the stock may be overpriced relative to current earnings.

Is Prism Johnson Ltd financially healthy?

Key indicators for Prism Johnson Ltd: ROCE of 2.22 % is on the lower side compared to the industry average of 8.92%; ROE of 4.00 % is below ideal levels (industry average: 85.54%). Dividend yield is 0.00 %.

Is Prism Johnson Ltd profitable and how is the profit trend?

Prism Johnson Ltd reported a net profit of ₹45 Cr in Mar 2025 on revenue of ₹7,310 Cr. Compared to ₹44 Cr in Mar 2022, the net profit shows an improving trend.

Does Prism Johnson Ltd pay dividends?

Prism Johnson Ltd has a dividend yield of 0.00 % at the current price of ₹125.00. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Prism Johnson Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports