Login
Products
Login
Home
Alerts
Search
Watchlists
Products

Prism Johnson Ltd

PRSMJOHNSN
NSE
123.68
0.81%
Last Updated:
02 Apr '26, 3:59 PM
Company Overview
Alert
Watchlist
Note

Prism Johnson Ltd

PRSMJOHNSN
NSE
123.68
0.81%
02 Apr '26, 3:59 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
6,226Cr
Close
Close Price
123.68
Industry
Industry
Cement
PE
Price To Earnings
31.79
PS
Price To Sales
0.81
Revenue
Revenue
7,723Cr
Rev Gr TTM
Revenue Growth TTM
5.94%
PAT Gr TTM
PAT Growth TTM
-256.93%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
2,1121,9421,8381,7282,0661,7631,6401,8212,1021,9221,8551,844
Growth YoY
Revenue Growth YoY%
13.97.210.5-2.6-2.2-9.2-10.75.31.89.013.11.3
Expenses
ExpensesCr
1,9651,7911,7451,5951,9551,6311,5941,7681,9151,7531,6691,704
Operating Profit
Operating ProfitCr
147152921341111324652188168186140
OPM
OPM%
7.07.85.07.75.47.52.82.98.98.810.07.6
Other Income
Other IncomeCr
1317260691817911671114118
Interest Expense
Interest ExpenseCr
504844495155575655464446
Depreciation
DepreciationCr
105939599126112118121133136140133
PBT
PBTCr
627214-9-58-16-112-34166-31679
Tax
TaxCr
27303-272-8-804531529
PAT
PATCr
421183-11-31-18-10446121-6250
Growth YoY
PAT Growth YoY%
-78.6229.7321.781.9-817.6-188.0-156.6501.3496.869.5101.58.5
NPM
NPM%
0.21.110.0-0.7-1.5-1.0-6.32.55.8-0.30.12.7
EPS
EPS
0.10.43.6-0.1-0.3-0.1-1.81.02.60.10.11.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
5,6545,2235,0125,5086,1945,9565,5876,3067,3617,4277,3107,723
Growth
Revenue Growth%
-7.6-4.09.912.5-3.9-6.212.916.70.9-1.65.7
Expenses
ExpensesCr
5,3014,8824,6565,0655,5935,4184,9655,8367,0006,9386,8927,041
Operating Profit
Operating ProfitCr
354341357443601539622470361489418682
OPM
OPM%
6.36.57.18.09.79.011.17.54.96.65.78.8
Other Income
Other IncomeCr
96148936920263810937292293310
Interest Expense
Interest ExpenseCr
292281217227220252210185186193223192
Depreciation
DepreciationCr
165184192184200251293310390414483542
PBT
PBTCr
-724421012016215784-1781745258
Tax
TaxCr
-12-2274692741640-2012-4191
PAT
PATCr
5251455110-1214044-15816245167
Growth
PAT Growth%
424.1-43.6286.099.3-110.91,274.4-68.7-458.9202.7-72.1270.1
NPM
NPM%
0.10.50.31.01.8-0.22.50.7-2.12.20.62.2
EPS
EPS
0.10.10.00.82.30.23.41.8-2.03.61.63.9

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
503503503503503503503503503503503503
Reserves
ReservesCr
551495492535623576738820703886975958
Current Liabilities
Current LiabilitiesCr
1,8891,9892,0972,3282,3212,5272,4262,8023,2643,3603,3393,055
Non Current Liabilities
Non Current LiabilitiesCr
1,8611,7771,5321,5281,7162,2262,2232,0591,8292,0862,2112,435
Total Liabilities
Total LiabilitiesCr
4,8615,0134,8945,1675,4296,0776,1726,4576,5567,0897,3187,302
Current Assets
Current AssetsCr
1,9551,9441,5991,6951,8732,2922,1862,2402,2662,6462,5182,503
Non Current Assets
Non Current AssetsCr
2,9053,0693,2953,4723,5563,7863,9874,2174,2904,4444,7994,800
Total Assets
Total AssetsCr
4,8615,0134,8945,1675,4296,0776,1726,4576,5567,0897,3187,302

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
1994626765876546671,281573592473737
Investing Cash Flow
Investing Cash FlowCr
-57-127-236-407-330-657-265-320-32072-239
Financing Cash Flow
Financing Cash FlowCr
-108-328-461-180-32565-806-342-267-371-527
Net Cash Flow
Net Cash FlowCr
337-210-175209-895174-28
Free Cash Flow
Free Cash FlowCr
292494882523902981,094221241519526
CFO To PAT
CFO To PAT%
4,120.91,829.54,741.11,066.6596.6-5,580.6912.51,303.1-375.2292.01,634.4
CFO To EBITDA
CFO To EBITDA%
56.2135.6189.4132.4108.8123.8205.9121.8164.096.7176.2

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
5,0744,0754,9305,4694,8251,5306,6125,8115,3038,9906,823
Price To Earnings
Price To Earnings
2,016.01,349.20.0129.341.5152.038.663.40.049.685.3
Price To Sales
Price To Sales
0.90.81.01.00.80.31.20.90.71.20.9
Price To Book
Price To Book
4.84.15.05.34.31.45.34.44.46.54.6
EV To EBITDA
EV To EBITDA
19.917.418.215.910.45.712.915.319.821.919.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
60.162.163.062.768.066.966.267.167.466.368.1
OPM
OPM%
6.36.57.18.09.79.011.17.54.96.65.7
NPM
NPM%
0.10.50.31.01.8-0.22.50.7-2.12.20.6
ROCE
ROCE%
9.110.29.812.116.210.311.68.80.210.16.6
ROE
ROE%
0.52.51.45.39.7-1.111.33.3-13.111.73.0
ROA
ROA%
0.10.50.31.12.0-0.22.30.7-2.42.30.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Overview** Prism Johnson Limited (PJL), incorporated in 1992 and rebranded from Prism Cement Limited in 2018, is a leading **integrated building materials manufacturer** in India. The company operates across three core business divisions: - **Prism Cement** – Cement manufacturing - **H & R Johnson (India) (HRJ)** – Tiles, sanitaryware, bath fittings, and engineered stone - **Prism RMC** – Ready-mixed concrete and construction chemicals With a pan-India footprint and a strong regional presence in Eastern and Central India, Prism Johnson serves the residential, commercial, and infrastructure sectors through a diversified portfolio of high-quality, innovative, and sustainable building materials. --- ### **Core Business Segments** #### **1. Prism Cement** - **Production Capacity**: 5.6 million tonnes per annum (MTPA) at an integrated plant in **Satna, Madhya Pradesh**, with plans to expand grinding capacity to **1.44 MTPA** via supply agreements with external grinding units in Uttar Pradesh and Bihar. - **Cement Products**: - **Ordinary Portland Cement (OPC)** - **Portland Pozzolana Cement (PPC)** - **Premium Variants**: - *Champion* (base PPC) - *Champion Plus* – Enhanced strength and leak resistance - *Champion All Weather* – Moisture-resistant and suitable for all climates - *Duratech* – All-purpose, high-durability cement for structural work - **Premium Product Mix**: Increased to **42% of cement revenue** in FY25 (up from 34% in FY24), reflecting a strategic shift toward higher-margin products. - **Distribution Network**: As of March 2025: - 2,400+ dealers - 5,800+ retailers - Strongest presence in **Uttar Pradesh (60% of sales), Madhya Pradesh, and Bihar** - **Sustainability Initiatives**: - Installed **waste heat recovery systems (WHRS)** and **solar power plants** totaling **34.9 MW** at Satna. - Commissioned a **600 TPD alternative fuel firing (AFR) system** for energy efficiency and decarbonization. #### **2. H & R Johnson (India) – HRJ Division** - **Heritage**: Pioneer in Indian ceramic tile manufacturing since **1958** (67-year legacy). - **Manufacturing Capacity**: - **~64 million m²/year** of tile production across **11 plants** (own + joint ventures) - **3.6 million pieces/year** of faucets from two plants (Baddi, HP & Samba, J&K) - **11,000 tonnes/year** of sanitaryware via JV with **Sunbath Sanitaryware** (Morbi, Gujarat) – acquired 50% stake in Feb 2025 - **Key Product Lines**: - **Ceramic & Vitrified Tiles**: Brands include *Johnson Tiles, Johnson Marbonite, Johnson Porselano, Johnson Endura* - **Sanitaryware & Bath Fittings**: *Germ-Free* products with **SilverNano™ antimicrobial technology** - **Engineered Stone**: *Johnson Marble & Quartz* – non-porous, durable alternative to natural marble - **Innovation & R&D**: - DSIR-recognized R&D center in **Dewas, MP** - Patented products: - **Anti-static (ESD)** tiles - **Soluble salt technology** for ceramic coloring - **Cool Roof SRI** (Solar Reflective Index) tiles for energy efficiency - **TacTiles** (tactile flooring for visually impaired) - **Antimicrobial powder** for hygienic surfaces - Launched **“Cool Roof SRI”** and expanded **high-value glazed vitrified tiles** in product mix - **Retail & Experience Network**: - **21 large-format Experience Centres** nationwide (increased from 18 in 2023) - Over 100 **"House of Johnsons"** retail outlets - Multilingual advertising campaigns targeting South & East India (launched May 2025) #### **3. Prism RMC (Ready-Mix Concrete)** - **Market Position**: **Top 3–4 player** in India’s RMC segment with **pan-India presence**. - **Operational Network**: - **87–103 plants** across **40–47 cities** (varies by reporting month – latest indicates **87 plants** in Nov 2025) - Significant **franchisee-led expansion model** enabling scalable, asset-light growth - **Capacity & Utilization**: - **11.6 million m³/year** installed capacity - Sales volume: ~**3.8–4.1 million m³** (utilization ~33–35%) – significant upside potential - **Quality Assurance**: - **Two NABL-certified technical laboratories** - Computerized batching, IT-OT integration, and real-time monitoring for consistency - **Innovative Product Range**: - **Envirocrete**: Eco-friendly, low-carbon footprint - **Aquaresistcrete**: Waterproofing concrete - **Perviouscrete**: Permeable solution for rainwater harvesting - **Thermocrete**: Reduces thermal cracking in structures - **Elitecrete**: Lightweight, insulation-focused - **Backward Integration**: Owns **3 quarries** for aggregates & manufactured sand (75% of concrete content) - **Key Clients**: - Metro construction, highways, bullet trains, power plants, ports, and refineries - Growing focus on **individual home builders** and **retail contractors** --- ### **Construction Chemicals – Ardex Endura JV** - **Joint Venture**: 50% stake with **Ardex GmbH, Germany** – R&D-focused business. - **Manufacturing**: Plants in **Bengaluru, Vadodara, Pune, Durgapur, Nellore, Ghiloth, and Guwahati** - **Product Portfolio**: - Tile & stone installation products - Waterproofing systems - Floor adhesives, anchors, grouts - Decorative finishes and concrete repair solutions - Strategic to support tile and RMC segments with value-added solutions --- ### **Strategic Growth Drivers** - **Franchisee Expansion**: RMC and tile segments are scaling through a **franchise model** to enhance geographic reach and improve capital efficiency. - **Capacity Optimization**: Focus on **improving plant utilization** in cement (grinding unit tie-ups) and RMC (higher load factors). - **Premiumization**: Increasing share of **value-added and eco-friendly products** (e.g., Cool Roof, SilverNano, Champion All Weather, Perviouscrete). - **Digital Transformation**: - Implemented **Ramco ERP Suite** across Cement Division for integrated finance, manufacturing, procurement, and HR. - GIS-enabled sales tools and real-time plant monitoring enhance efficiency and visibility. - **Sustainability Commitment**: - Solar power, waste heat recovery, and AFR use in cement - Low-emission CNG transit mixers in RMC operations --- ### **Recent Milestones (2023–2025)** - **2023**: - Commissioned **6.3 Mm² greenfield tile plant at Panagarh, West Bengal** – enhances Eastern India presence - Commissioned **600 TPD AFR system** at Satna - **2024**: - Completed **modernization of Vijayawada tile plant** for premium product focus - Expanded tile capacity via JVs (~4 million m²) - **2025**: - Acquired 50% stake in **Sunbath Sanitaryware** (Morbi) – secures supply chain - Launched **multimedia advertising campaign** in regional markets - Premium cement products now **42% of revenue**