Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 28 February, 2024|Author: Getaka | Social: X Twitter Profile

Fundamental Analysis of Prism Johnson Ltd

About the Company - Prism Johnson Ltd

Prism Johnson Ltd. is a Public Limited Listed company incorporated on 26/03/1992 and has its registered office in the State of Andhra Pradesh, 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 articles articles of concrete, cement or artificial stone (tiles, bricks etc.). Company’s Total Operating Revenue is Rs. 5568.79 Cr. and Equity Capital is Rs. 503.36 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Cement305, Laxmi Niwas Apartments, Ameerpet, Hyderabad Telangana 500016investor@prismjohnson.in
http://www.prismjohnson.in
Management
NamePosition Held
Mr. Shobhan M ThakoreChairman & Ind.Director
Mr. Vijay AggarwalManaging Director
Mr. Vivek K AgnihotriExecutive Director & CEO
Mr. Sarat ChandakExecutive Director & CEO
Ms. Ameeta A ParpiaIndependent Director
Dr. Raveendra ChittoorIndependent Director
Mr. Rajan B RahejaDirector
Mr. Akshay R RahejaDirector

Prism Johnson Ltd. Share Price Update

Share PriceValue
Today₹170.35
Previous Day₹183.05

Basic Stock Data of Prism Johnson Ltd

Market Cap 8,575 Cr.
Current Price 170
High / Low199/99.6
Stock P/E1,119
Book Value 28.0
Dividend Yield0.00 %
ROCE0.86 %
ROE7.70 %
Face Value 10.0

Data Source: screener.in

Competitors of Prism Johnson Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Anjani Portland Cement Ltd 631 Cr. 215232/140 1040.00 %3.74 %17.9 % 10.0
Shree Cement Ltd 94,532 Cr. 26,20030,738/22,60140.2 5,3130.37 %8.99 %7.45 % 10.0
Ambuja Cements Ltd 1,19,248 Cr. 601615/32436.6 1660.41 %12.6 %10.8 % 2.00
ACC Ltd 50,842 Cr. 2,7072,760/1,59230.4 7890.35 %10.0 %7.06 % 10.0
Panyam Cements & Mineral Industries Ltd 139 Cr. 173173/11.3 1730.00 %31.1 %% 10.0
Industry Average53,078.40 Cr5,979.2021.441,309.000.23%13.29%8.64%8.40

Prism Johnson Ltd Quarterly Results

MonthSep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
Sales1,3511,5251,8501,3121,5041,6371,8541,8111,6631,7742,1121,9421,838
Expenses1,1791,3351,6131,1921,3541,5211,7161,6901,6311,7141,9651,7911,745
Operating Profit171191238120150116138121336014715292
OPM %13%12%13%9%10%7%7%7%2%3%7%8%5%
Other Income-8-340511122782141317260
Interest54504948494543424449504844
Depreciation7864847070759494901011059395
Profit before tax3174145741828-7-100-77627214
Tax %15%35%-8%162%30%109%28%-119%17%18%35%24%14%
Net Profit2748157-429-120-16-83-63421183
EPS in Rs0.581.113.300.290.760.190.590.19-1.32-1.060.140.363.63

Prism Johnson Ltd Quarterly Chart

Prism Johnson Ltd Profit & Loss

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales4,3964,8215,0275,6545,2235,0125,5086,1945,9565,5876,3067,3617,620
Expenses4,0794,5094,8405,2934,8734,6515,0575,5865,4094,9585,8296,9887,095
Operating Profit317312186362350361451609547629478373525
OPM %7%6%4%6%7%7%8%10%9%11%8%5%7%
Other Income81716592144936718233710936296
Interest191234280296286221232226258217193197191
Depreciation162180200165184192184200251293310390392
Profit before tax-28-85-129-724421012016215784-178238
Tax %40%29%34%167%-6%66%45%46%119%10%48%11%
Net Profit-17-61-855251455110-1214044-158197
EPS in Rs-0.37-1.24-1.710.050.06-0.040.842.310.203.401.82-2.054.06
Dividend Payout %-136%0%0%0%0%0%0%22%501%0%0%0%

Prism Johnson Ltd Profit & Loss Yearly Chart

Prism Johnson Ltd Growth

Compounded Sales Growth
10 Years:4%
5 Years:6%
3 Years:7%
TTM:7%
Compounded Profit Growth
10 Years:-8%
5 Years:%
3 Years:%
TTM:107%
Stock Price CAGR
10 Years:21%
5 Years:19%
3 Years:16%
1 Year:66%
Return on Equity
10 Years:0%
5 Years:3%
3 Years:2%
Last Year:-8%

Prism Johnson Ltd Balance Sheet

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital503503503503503503503503503503503503503
Reserves707645555551495492534623576738820703907
Preference Capital-0-0-0-0-0-0202-02333
Borrowings1,5952,0212,1042,2362,2121,9801,8191,9182,4221,9281,7411,6511,482
Other Liabilities1,2361,3961,4461,5591,7771,8932,2852,3582,5722,9973,3843,6893,747
Total Liabilities4,0424,5664,6094,8494,9884,8695,1425,4026,0736,1666,4486,5476,640
Fixed Assets2,2342,3392,4742,4132,4722,4152,6022,6262,8212,9462,9702,9472,848
CWIP70101647269136100124259132204240277
Investments355346226218280339411485523731834911861
Other Assets1,3841,7801,8462,1472,1661,9782,0302,1672,4702,3572,4392,4492,654
Total Assets4,0424,5664,6094,8494,9884,8695,1425,4026,0736,1666,4486,5476,640

Prism Johnson Ltd Reserves and Borrowings Chart

Prism Johnson Ltd Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity 267260571994626765876546671,281573592
Cash from Investing Activity -336-32080-57-110-236-407-330-657-265-320-320
Cash from Financing Activity 4848-145-108-328-461-180-32565-806-342-267
Net Cash Flow-22-12-93324-210-175209-895

Prism Johnson Ltd Financial Efficiency Indicators

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days273639384346444344413634
Inventory Days102114106116119111110131137112142114
Days Payable124147133127130141122142143183200200
Cash Conversion Cycle6412263215323138-29-23-52
Working Capital Days-9-3-01915-13-15-19-30-40-33-43
ROCE %6%5%0%7%8%8%10%13%9%11%8%1%

Prism Johnson Ltd Financial Efficiency Indicators Chart

Prism Johnson Ltd Share Holding Pattern

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Promoters74.87%74.87%74.87%74.87%74.87%74.87%74.87%74.87%74.87%74.87%74.87%74.87%
FIIs2.96%3.33%3.38%3.35%3.29%3.34%3.42%3.46%3.50%3.58%3.72%3.91%
DIIs7.39%7.35%7.02%6.93%6.22%5.46%4.33%4.11%4.37%4.64%4.85%5.10%
Public14.77%14.45%14.73%14.85%15.61%16.33%17.37%17.55%17.26%16.91%16.56%16.11%
No. of Shareholders70,42477,64075,54273,10077,25776,65573,93574,83974,63172,40671,04269,964

Prism Johnson Ltd Shareholding Pattern Chart

No. of Prism Johnson Ltd Shareholders

Prism Johnson Ltd Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)
SBI Long Term Equity Fund111029131.11191.47
SBI Contra Fund85985520.78148.28
SBI Magnum Midcap Fund39676870.4768.42
SBI Infrastructure Fund18000001.9631.04
Nippon India Nifty Smallcap 250 Index Fund767840.161.32
Motilal Oswal Nifty Smallcap 250 Index Fund469190.160.81
SBI Nifty Smallcap 250 Index Fund366560.160.63
ICICI Prudential Nifty Smallcap 250 Index Fund193440.160.33
HDFC NIFTY Smallcap 250 ETF98720.160.17
HDFC Nifty Smallcap 250 Index Fund81090.160.14

Prism Johnson Ltd ROCE Trend

Prism Johnson Ltd EPS Trend

Prism Johnson Ltd Key Financial Ratios

MonthMar 23Mar 22Mar 21Mar 20Mar 19
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)-2.051.823.40-0.412.17
Diluted EPS (Rs.)-2.051.823.40-0.412.17
Cash EPS (Rs.)4.426.898.514.426.06
Book Value[Excl.RevalReserv]/Share (Rs.)29.0631.7030.2725.7027.66
Book Value[Incl.RevalReserv]/Share (Rs.)29.0631.7030.2725.7027.66
Revenue From Operations / Share (Rs.)146.23125.28111.00118.33123.06
PBDIT / Share (Rs.)7.8511.1813.1111.2712.47
PBIT / Share (Rs.)0.105.037.306.298.49
PBT / Share (Rs.)-3.721.533.021.093.91
Net Profit / Share (Rs.)-3.330.732.70-0.552.09
NP After MI And SOA / Share (Rs.)-2.051.823.400.032.31
PBDIT Margin (%)5.378.9211.819.5210.13
PBIT Margin (%)0.074.016.575.316.90
PBT Margin (%)-2.541.222.720.923.17
Net Profit Margin (%)-2.270.582.43-0.461.69
NP After MI And SOA Margin (%)-1.401.453.060.021.87
Return on Networth / Equity (%)-8.556.9313.790.1510.33
Return on Capital Employeed (%)0.156.929.808.9313.75
Return On Assets (%)-1.571.422.770.022.14
Long Term Debt / Equity (X)0.790.881.151.431.04
Total Debt / Equity (X)1.221.181.251.701.31
Asset Turnover Ratio (%)1.150.990.911.071.24
Current Ratio (X)0.690.790.900.900.80
Quick Ratio (X)0.460.510.660.600.50
Inventory Turnover Ratio (X)4.013.622.962.152.52
Dividend Payout Ratio (NP) (%)0.000.000.003677.5721.62
Dividend Payout Ratio (CP) (%)0.000.000.0024.057.95
Earning Retention Ratio (%)0.000.000.00-3577.5778.38
Cash Earning Retention Ratio (%)0.000.000.0075.9592.05
Interest Coverage Ratio (X)2.133.043.142.252.86
Interest Coverage Ratio (Post Tax) (X)0.131.151.670.931.53
Enterprise Value (Cr.)6699.867269.647896.533144.016494.56
EV / Net Operating Revenue (X)0.911.151.410.521.05
EV / EBITDA (X)16.9512.9211.965.5410.35
MarketCap / Net Operating Revenue (X)0.720.921.180.250.77
Retention Ratios (%)0.000.000.00-3577.5778.37
Price / BV (X)4.394.395.331.464.28
Price / Net Operating Revenue (X)0.720.921.180.250.77
EarningsYield-0.010.010.020.000.02

Prism Johnson Ltd Profitability Ratios (%)

Prism Johnson Ltd Liquidity Ratios

Prism Johnson Ltd Liquidity Ratios (%)

Prism Johnson Ltd Interest Coverage Ratios (X)

Prism Johnson Ltd Valuation Ratios

Fair Value / Intrinsic Value of Prism Johnson Ltd

Fair Value: ₹2460.82

The stock is undervalued by 1,347.54% compared to the current price ₹170

*Investments are subject to market risks

Strength and Weakness of Prism Johnson Ltd

StrengthWeakness
  1. The stock has a low average Working Capital Days of -14.25, which is a positive sign.
  2. The company has higher reserves (642.00 cr) compared to borrowings (16.38 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (5.31 cr) and profit (37.08 cr) over the years.
  1. The stock is trading at a high valuation with an average P/B ratio of 5.44 and average Dividend Yield of 4.57%.
  2. The stock has a low average ROCE of 7.17%, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 7.67, which may not be favorable.

Should I Buy Prism Johnson Ltd Share Now?

  • Considering various financial indicators, investors might exercise caution regarding investment in Prism Johnson Ltd:
    1. Net Profit Margin: -2.27%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 0.15% (Industry Average ROCE: 10.29%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. Interest Coverage Ratio (Post Tax): 0.13
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    4. Quick Ratio: 0.46
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    5. ✓ Stock P/E: 1,133 (Industry average Stock P/E: 45.04)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    6. ✗ Total Debt / Equity: 1.22
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis suggests exercising caution. It's advisable to conduct further research or consult with financial experts before considering any investment.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

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