Nifty
Sensex
:
:
11930.35
40685.50
33.90 (0.28%)
127.01 (0.31%)

Diversified

Rating :
53/99  (View)

BSE: 500338 | NSE: PRSMJOHNSN

73.95
-0.10 (-0.14%)
23-Oct-2020 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  74.65
  •  75.50
  •  73.75
  •  74.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  446336
  •  330.07
  •  85.70
  •  25.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,729.87
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,556.36
  • 1.35%
  • 3.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.87%
  • 1.68%
  • 11.44%
  • FII
  • DII
  • Others
  • 2.95%
  • 7.93%
  • 1.13%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.62
  • 2.66
  • 2.64

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.64
  • 9.57
  • 4.00

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.15
  • 47.41
  • -7.10

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 31.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.78
  • 4.33
  • 4.04

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.76
  • 13.29
  • 11.78

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
861
1,596
-46%
1,483
1,755
-15%
1,462
1,501
-3%
1,414
1,388
2%
Expenses
838
1,405
-40%
1,349
1,558
-13%
1,335
1,385
-4%
1,328
1,296
3%
EBITDA
22
191
-88%
134
197
-32%
128
116
10%
86
93
-7%
EBIDTM
3%
12%
14%
11%
9%
8%
6%
7%
Other Income
10
7
48%
10
5
99%
7
3
120%
5
14
-65%
Interest
58
59
-2%
62
54
16%
68
56
22%
62
55
14%
Depreciation
67
57
16%
75
54
38%
60
50
19%
59
48
21%
PBT
-92
82
-
-3
83
-
7
14
-50%
-30
3
-
Tax
-3
34
-
43
43
0%
5
9
-41%
0
5
-90%
PAT
-90
48
-
-47
39
-
2
5
-66%
-31
-1
-
PATM
-10%
3%
7%
2%
0%
0%
-2%
0%
EPS
-1.78
0.95
-
-0.93
0.78
-
0.03
0.10
-70%
-0.61
-0.03
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
5,220
5,956
6,194
5,508
5,012
5,223
5,654
5,027
4,821
4,596
3,447
Net Sales Growth
-16%
-4%
12%
10%
-4%
-8%
12%
4%
5%
33%
 
Cost Of Goods Sold
5,936
1,974
1,980
2,054
1,857
1,978
2,260
1,975
1,878
1,844
1,413
Gross Profit
-715
3,982
4,215
3,454
3,156
3,245
3,395
3,052
2,943
2,752
2,034
GP Margin
-14%
67%
68%
63%
63%
62%
60%
61%
61%
60%
59%
Total Expenditure
4,850
5,411
5,587
5,059
4,651
4,878
5,297
4,842
4,509
4,280
3,066
Power & Fuel Cost
-
1,060
1,209
950
841
948
935
951
889
858
516
% Of Sales
-
18%
20%
17%
17%
18%
17%
19%
18%
19%
15%
Employee Cost
-
596
566
513
472
442
385
349
309
264
204
% Of Sales
-
10%
9%
9%
9%
8%
7%
7%
6%
6%
6%
Manufacturing Exp.
-
409
422
386
375
416
434
441
343
342
253
% Of Sales
-
7%
7%
7%
7%
8%
8%
9%
7%
7%
7%
General & Admin Exp.
-
314
323
227
220
173
135
137
123
99
85
% Of Sales
-
5%
5%
4%
4%
3%
2%
3%
3%
2%
2%
Selling & Distn. Exp.
-
919
965
765
746
808
1,054
898
861
763
510
% Of Sales
-
15%
16%
14%
15%
15%
19%
18%
18%
17%
15%
Miscellaneous Exp.
-
140
123
165
140
113
95
91
106
111
510
% Of Sales
-
2%
2%
3%
3%
2%
2%
2%
2%
2%
2%
EBITDA
370
546
607
448
361
345
357
185
312
316
382
EBITDA Margin
7%
9%
10%
8%
7%
7%
6%
4%
6%
7%
11%
Other Income
31
28
27
66
92
152
36
157
16
14
9
Interest
251
258
226
232
221
286
296
280
234
191
118
Depreciation
260
251
200
184
192
184
165
200
180
162
126
PBT
-119
65
208
97
40
28
-68
-138
-86
-24
146
Tax
47
83
92
46
27
-2
-12
-44
-24
-11
43
Tax Rate
-39%
151%
47%
47%
68%
-6%
167%
34%
29%
40%
29%
PAT
-166
-6
112
39
-3
3
3
-86
-62
-18
105
PAT before Minority Interest
-148
-28
105
52
13
25
5
-85
-61
-17
104
Minority Interest
18
22
7
-12
-16
-22
-2
-1
-2
-2
1
PAT Margin
-3%
0%
2%
1%
0%
0%
0%
-2%
-1%
0%
3%
PAT Growth
-282%
-105%
185%
1,295%
-208%
16%
103%
-38%
-239%
-118%
 
EPS
-3.29
-0.11
2.22
0.78
-0.07
0.06
0.05
-1.71
-1.24
-0.37
2.08

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,049
1,126
1,038
995
998
1,054
1,059
1,149
1,211
1,251
Share Capital
503
503
503
503
503
503
503
503
503
503
Total Reserves
546
623
534
492
495
551
555
645
707
747
Non-Current Liabilities
2,233
1,675
1,459
1,456
1,728
1,849
1,657
1,492
1,313
1,101
Secured Loans
1,036
965
910
1,050
1,332
1,585
1,245
1,156
909
613
Unsecured Loans
468
210
242
140
145
54
203
93
154
228
Long Term Provisions
32
29
27
25
46
51
46
42
35
51
Current Liabilities
2,617
2,364
2,369
2,146
2,041
1,889
1,838
1,872
1,467
1,177
Trade Payables
778
773
684
716
702
784
719
754
565
434
Other Current Liabilities
1,407
1,185
1,034
880
741
624
762
688
628
566
Short Term Borrowings
282
303
524
452
507
448
331
410
226
167
Short Term Provisions
150
104
127
98
91
33
27
20
48
11
Total Liabilities
6,143
5,431
5,138
4,866
5,016
4,849
4,609
4,566
4,042
3,579
Net Block
2,810
2,626
2,602
2,415
2,472
2,413
2,474
2,339
2,234
2,077
Gross Block
3,766
3,386
3,213
2,863
2,724
4,048
3,948
3,620
3,340
3,035
Accumulated Depreciation
956
760
612
447
252
1,635
1,474
1,282
1,106
958
Non Current Assets
3,770
3,516
3,402
3,219
3,020
2,894
2,876
2,943
2,701
2,484
Capital Work in Progress
259
124
100
136
69
72
64
54
35
62
Non Current Investment
373
375
377
286
163
131
111
240
234
208
Long Term Loans & Adv.
173
211
174
182
209
177
132
181
142
111
Other Non Current Assets
155
180
150
199
106
101
95
83
21
14
Current Assets
2,373
1,915
1,736
1,647
1,996
1,955
1,733
1,622
1,341
1,095
Current Investments
150
110
33
53
117
86
115
106
120
113
Inventories
742
709
617
562
645
714
574
587
516
428
Sundry Debtors
714
722
668
626
611
582
531
476
329
270
Cash & Bank
418
74
77
83
131
130
111
99
93
91
Other Current Assets
350
150
218
212
493
445
402
354
284
193
Short Term Loans & Adv.
181
150
123
111
185
172
167
199
152
176
Net Current Assets
-244
-449
-633
-499
-45
67
-105
-249
-126
-82
Total Assets
6,143
5,431
5,138
4,866
5,016
4,849
4,609
4,566
4,042
3,579

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
435
654
587
676
462
199
57
260
267
288
PBT
55
197
101
42
24
-7
-129
-85
-28
147
Adjustment
547
456
423
419
425
460
335
384
336
215
Changes in Working Capital
-121
53
101
234
26
-249
-142
-23
-28
-35
Cash after chg. in Working capital
482
706
624
695
474
203
64
276
280
327
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-47
-52
-38
-19
-12
-5
-7
-16
-13
-39
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
-434
-330
-407
-236
-127
-57
79
-320
-336
-523
Net Fixed Assets
-492
-161
-171
-132
1,290
-93
-280
-251
-184
-435
Net Investments
-30
-24
-34
-52
14
4
31
12
-36
-28
Others
88
-145
-202
-52
-1,430
31
328
-80
-117
-60
Cash from Financing Activity
74
-325
-180
-461
-328
-108
-145
48
48
191
Net Cash Inflow / Outflow
75
-1
0
-21
7
33
-9
-12
-22
-43
Opening Cash & Equivalents
62
63
63
84
60
45
53
65
87
131
Closing Cash & Equivalent
137
62
63
63
84
78
45
53
65
87

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
21
22
21
20
20
21
21
23
24
25
ROA
0%
2%
1%
0%
1%
0%
-2%
-1%
0%
3%
ROE
-3%
10%
5%
1%
2%
0%
-8%
-5%
-1%
8%
ROCE
10%
14%
11%
8%
10%
9%
5%
5%
6%
11%
Fixed Asset Turnover
1.76
1.96
1.86
1.99
1.70
1.54
1.45
1.51
1.55
1.45
Receivable days
42
39
42
41
38
33
33
28
22
24
Inventory Days
42
37
38
40
43
38
39
38
35
37
Payable days
52
48
53
58
57
52
56
54
42
42
Cash Conversion Cycle
32
29
27
23
24
19
16
13
15
20
Total Debt/Equity
2.14
1.70
1.98
1.99
2.22
2.12
1.99
1.76
1.32
1.09
Interest Cover
1
2
1
1
1
1
1
1
1
2

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.