Prism Johnson logo

Prism Johnson financials: balance sheet, profit and loss, cash flow

NSE: PRSMJOHNSNBSE: 500338Cement & Cement ProductsSmall Cap

Prism Johnson Limited · Formerly Prism Cement · Face value ₹10 · Listed Apr 1995 on BSE, Aug 2003 on NSE
Last close ₹94.51down ₹2.20 (2.27%)BSE ₹94.65

Share price at the NSE close on 30 Oct 2026. Previous close ₹96.71.

30 Oct: open ₹96.64, high ₹96.64, low ₹94.15

52-week range of traded prices to 30 Oct 2026
₹93.76Low, 28 Oct 2026₹159.70High, 30 Oct 2025
Market cap
₹4,757 Cr707th largest listed
P/E
27.25
P/E without one-offs
82.82
P/B
3.11
Dividend yield
Nonein the last 12 months
ROE
Assets held for saleon the latest balance sheet
ROCE
Assets held for saleon the latest balance sheet
Debt to equity
Assets held for saleon the latest balance sheet
Volume, NSE
74,01056.2% delivered

Prism Johnson's financial statements for the 10 years to Mar 2026, consolidated: the company and its subsidiaries together, with the twelve months to Jun 2026 after them.

10 years at a glance

₹ crore, years to March.Prism Johnson annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
  • Loss
5,56214Mar 175,59255Mar 186,1941101,478Mar 195,956−211,787Mar 205,5871401,750Mar 216,306441,560Mar 227,361−1581,468Mar 237,5881621,333Mar 247,310451,108Mar 257,381301,113Mar 26
A loss in 2 of the 10 years shown

Operating and net margin, per cent

  • Operating margin
  • Net margin
11.1%−2.1%6.4%7.0%9.7%9.1%11.1%8.3%4.9%6.4%5.7%9.4%0.3%1.0%1.8%−0.3%2.5%0.7%−2.1%2.1%0.6%Mar 17Mar 19Mar 21Mar 23Mar 25Mar 26

From Apr 2019 leases sit on the balance sheet: rent is charged as depreciation and interest instead, so operating profit and total assets step up with nothing about the business having changed. Borrowings here leave lease liabilities out. Lease payments were 7.6% of operating profit in the first full year.

The years either side of a change of basis do not compare. From the year to Mar 2025, the company's revenue for that year, ₹7,310 Cr, differs from its quarters added, ₹7,409 Cr. From the year to Mar 2026, the company's revenue for that year, ₹7,381 Cr, differs from its quarters added, ₹7,731 Cr; the company reports a discontinued business.

Results for the year to Mar 2026

Consolidated: the company and its subsidiaries together. ₹ crore.

From revenue to net profit

  1. Revenue7,381
  2. Materials and goods−2,646
  3. Employee costs−644
  4. Other expenses−3,397
  5. Operating profit693
  6. Depreciation−531
  7. Other income+35
  8. One-off items+111
  9. Finance costs−177
  10. Profit before tax132
  11. Tax−40
  12. Joint ventures+14
  13. Discontinued businesses−75
  14. Net profit30

What the company owns

  • Plant, investments and other assets₹5,323 Cr
  • Receivables₹779 Cr
  • Inventory₹684 Cr
  • Cash and bank₹548 Cr

What pays for it: net worth and liabilities

  • Other liabilities₹3,364 Cr
  • Net worth₹1,841 Cr
  • Borrowings₹1,113 Cr
  • Owed to suppliers₹1,015 Cr

Prism Johnson business segments, year to Mar 2026

A reportable segment is a line of business the company must report on its own. Consolidated, ₹ crore, as the company reports them. That year's accounts report a discontinued business, which these segments may include.Prism Johnson segment results by quarter

Revenue by segment

₹7,404 CrTotal
  • Cement₹3,405 Cr46.0% of total
  • HRJ₹2,447 Cr33.1% of total
  • RMC₹1,551 Cr21.0% of total

Profit by segment

  • Cement₹136 Cr45.5% of total
  • HRJ₹137 Cr45.8% of total
  • RMC₹26 Cr8.7% of total

Segment results by year

Consolidated, ₹ crore, years to March.

  • Cement

    Revenue, ₹ crore
    Profit, ₹ crore
  • HRJ

    Revenue, ₹ crore
    Profit, ₹ crore
  • RMC

    Revenue, ₹ crore
    Profit, ₹ crore
₹ croreMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue of all businesses6,2346,0105,6196,3307,3707,6147,3297,404
Company revenue, as in its results6,1945,9565,5876,3067,3617,5887,3107,381
Revenue2,7732,5842,5862,4083,0303,3183,0223,405
Revenue growth–−6.8%0.1%−6.9%25.9%9.5%––
Profit40238542522049336−3136
Profit growth–−4.1%10.3%−48.2%−77.9%592.4%––
Margin14.5%14.9%16.4%9.1%1.6%10.1%−0.1%4.0%
Return on capital–23.8%27.8%13.3%3.6%32.0%−0.3%13.7%
Assets–2,6212,7172,9542,8732,7832,7422,692
Liabilities–1,0011,1891,3031,5401,7341,6821,697
Capital employed–1,6201,5281,6511,3341,0491,060995
Revenue1,8271,8231,8332,2212,3992,3862,3932,447
Revenue1,4811,4149081,1971,4011,4711,4151,551
Revenue153189293504540439499–
Profit is before tax and finance costs, the way companies report their segments.

Profit and loss

Consolidated, ₹ crore, years to March. The last column is the twelve months to Jun 2026, the latest four quarters added.Prism Johnson quarterly results

₹ croreMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Filed 15 MayMar 2026Jun 2026Twelve monthsFiled 7 Aug
Revenue from operations5,5625,5926,1945,9565,5876,3067,3617,5887,3107,3817,645
5,2075,1995,5935,4174,9655,7837,0007,0996,8926,6876,924
Materials and goods bought1,8572,0541,9801,9741,8872,0722,4022,5002,3302,6462,639
Employee costs––566596550615666620666644664
Other expenses––3,0482,8472,5293,0963,9313,9793,8953,3973,620
Operating profit before depreciation356393601539622523361489418693721
Operating margin6.4%7.0%9.7%9.1%11.1%8.3%4.9%6.4%5.7%9.4%9.4%
Materials, % of revenue––32.0%33.1%33.8%32.9%32.6%32.9%31.9%35.9%34.5%
Employee costs, % of revenue––9.1%10.0%9.8%9.8%9.0%8.2%9.1%8.7%8.7%
Other expenses, % of revenue––49.2%47.8%45.3%49.1%53.4%52.4%53.3%46.0%47.4%
Depreciation and amortisation192184200251293310390414483531523
Operating profit after depreciation164208401289329214−2975−65163198
Other income931162728384034351283549
Finance costs217227220252210185186193223177168
Profit before one-off items and tax40972086515768−181−83−1602179
One-off items13−11−10−59−7243146111142
Profit before tax421011975515277−187160−14132222
274692831640−2012−414062
Share of profit of joint ventures and associates––47471015191414
Profit from discontinued businesses–––––––––−75−25
1455110−2114044−1581624530148
Other comprehensive income––1−10−6−12−25915−11−15
Total comprehensive income––110−3113432−1831716019133
Net margin0.3%1.0%1.8%−0.3%2.5%0.7%−2.1%2.1%0.6%––
Net margin without joint ventures and associates––1.7%−0.5%2.4%0.6%−2.3%1.9%0.4%––
Materials, employee costs and other expenses are shown for the years they add up to operating expenses; for the years to Mar 2017 and Mar 2018 they do not, so they are left blank. Belonging to the company's shareholders is left blank for the year to Mar 2017: the filing's earnings per share does not match the profit it states, and cannot be multiplied back into the owners' profit because the earnings per share is under 50 paise, where its rounding to the paisa is too coarse. Belonging to the company's shareholders is left blank for the year to Mar 2018: the filing's earnings per share does not match the profit it states, and cannot be multiplied back into the owners' profit because the share it leaves the other owners is more than 10 points from the share the company's other periods state. Net margin is left blank for the year to Mar 2026: the profit includes the result of a business the company has discontinued, which the revenue does not, so the two make no margin.

Balance sheet

Consolidated, ₹ crore, at 31 March.

₹ croreMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Filed 15 MayMar 2026
1,3921,2941,5241,5961,4631,6431,7681,841
1,1261,0491,2421,3231,2071,3891,4781,528
Share capital503503503503503503503503
Reserves6235467388207038869751,025
Belonging to outside owners of subsidiaries266245282273256254290313
1,4781,7871,7501,5601,4681,3331,1081,113
2,3682,5262,4192,8023,2543,3603,3392,398
1,7162,2492,2232,0591,8402,0862,2111,815
Liabilities going with businesses held for sale–––––––1,279
5,4766,0696,1656,4576,5567,0897,3187,333
3,5563,7873,9874,2174,2904,4444,7993,609
1,9172,2782,1762,2392,2652,6462,5182,149
Net debt1,2941,2191,0451,1491,057663577565
Borrowings are counted again inside the liabilities due within a year and after a year. No balance sheet is on record for the years to Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.

Cash flow

Consolidated, ₹ crore, years to March.

₹ croreMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Filed 15 MayMar 2026
1,281565592473737493
1,294552581512657528
7184924458209−28
Receivables161−7−76−13−157−110
Inventories65−22454−786690
Payables17320018750−36−121
Other working capital319807998337113
Tax paid−131311−3980−35
Capital spending230368369495389358
Free cash flow1,051198223−22348135
−265−313−32072−239−180
−806−342−267−371−527−244
Dividends paid000008
Shares bought back000000
Shares issued74424804261
Net change in cash209−895174−2869
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only. No cash flow statement is on record for the years to Mar 2017, Mar 2018, Mar 2019 and Mar 2020.

Per share

Consolidated, ₹ per share, years to March.Prism Johnson dividend history

₹ per shareMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Filed 15 MayMar 2026
Earnings per share−₹0.04₹0.84₹2.31₹0.03₹3.40₹1.82−₹2.05₹3.60₹1.59₹1.45
Diluted earnings per share−₹0.04₹0.84₹2.31₹0.03₹3.40₹1.82−₹2.05₹3.60₹1.59₹1.45
Dividend per share––₹0.50₹1.00––––––
Book value per share––₹22.37₹20.84₹24.67₹26.28₹23.97₹27.59₹29.36₹30.36
Dividend payout––21.6%3,050.7%––––––
Shareholder yield––––−1.1%−0.7%−0.9%0.0%−0.6%−0.9%
Market cap at the year end (₹ crore)4,9285,4594,8151,5236,5965,7995,3038,9906,8166,295

Ratios

Consolidated, years to March.Prism Johnson PE ratio and valuation

RatioMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Filed 15 MayMar 2026
Revenue growth−1.1%0.5%10.8%−3.8%−6.2%12.9%16.7%3.1%––
Operating profit growth−7.5%10.4%53.1%−10.3%15.3%−15.9%−31.0%35.5%––
Net profit growth331.8%286.0%99.3%––−68.7%––−72.1%–
Earnings per share growth––175.0%−98.7%11,233.3%−46.5%––−55.8%–
––10.3%0.2%15.0%7.2%−8.2%14.0%5.6%–
–––−10.2 pts14.8 pts−7.8 pts−15.3 pts22.1 pts−8.4 pts–
From the net margin–––−10.2 pts16.6 pts−7.9 pts−14.1 pts22.1 pts−7.6 pts–
From asset turnover–––0.0 pts−1.9 pts0.7 pts−0.9 pts−0.2 pts−0.6 pts–
From borrowing–––0.0 pts0.1 pts−0.6 pts−0.4 pts0.3 pts−0.3 pts–
Return on capital employed––14.0%9.4%10.1%6.8%−1.0%2.5%−2.3%–
Cash conversion––––912.5%1,286.6%–292.0%1,634.4%1,643.7%
Interest cover0.80.91.81.11.61.2–0.4–0.9
Debt to equity––1.061.381.150.981.000.810.63–
Receivable days––43444136343342–
Inventory days––131137112142114121121–
Payable days––142144181200200151159–
Cash conversion cycle, days––3137−28−23−5234–
Working capital days––−20−33−52−34−44−47−56–
Asset turnover––1.131.030.911.001.131.111.01–
Assets per rupee of net worth––4.865.315.344.925.145.265.03–
Sales per rupee of plant––2.402.161.932.172.552.372.272.37
Capital spending to depreciation––––0.781.190.951.200.800.67
Plant being built, % of plant in use––4.8%9.4%4.6%7.0%8.3%3.8%3.8%1.4%
Interest cover is left blank for the years to Mar 2023 and Mar 2025: operating profit after depreciation is a loss, and a loss covers no interest bill. Revenue growth and operating profit growth are left blank for the year to Mar 2025: between the two periods the company restated its earlier figures, so the two are on different bases and the change is not worked out. Return on equity, asset turnover and assets per rupee of net worth are left blank for the year to Mar 2026: a tenth or more of the assets on the balance sheet it is worked from are held for sale or for a demerger, so it would mix the business being kept with the part that is leaving. Change in return on equity, from the net margin, from asset turnover and from borrowing are left blank for the year to Mar 2026: a tenth or more of the assets on the balance sheet it is worked from are held for sale or for a demerger, so it would mix the business being kept with the part that is leaving. Debt to equity, receivable days, inventory days, payable days, cash conversion cycle, days, return on capital employed and working capital days are left blank for the year to Mar 2026: a tenth or more of the assets on the balance sheet it is worked from are held for sale or for a demerger, so it would mix the business being kept with the part that is leaving. Revenue growth and operating profit growth are left blank for the year to Mar 2026: between the two periods the company restated its earlier figures and the company began reporting a business as discontinued, so the two are on different bases and the change is not worked out. Net profit growth and earnings per share growth are left blank for the year to Mar 2026: between the two periods the company began reporting a business as discontinued, so the two are on different bases and the change is not worked out. No balance sheet is on record for the years to Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.

Growth and returns over 3, 5 and 10 years

Consolidated: the company and its subsidiaries together. Each window ends with the year to Mar 2026.

Return on assets, latest year
1.0%
Cash from operations against operating profit
71.2%
Measure10 years5 years3 years
Return on equity, average–4.6%9.8%
Return on capital employed, average–1.5%0.1%
Operating margin, average7.8%7.0%7.2%
Net margin, average0.7%0.3%1.4%
Asset turnover, average–1.061.06
Cash conversion cycle, days, average–−173
Interest cover, average––0.7
Debt to equity, average–0.850.72

Where the cash came from and went

Consolidated: the company and its subsidiaries together. ₹ crore, added up over each window, which ends with the year to Mar 2026.

₹ crore5 years3 yearsLatest year
Cash from operations2,8611,703493
Cash from investing−979−347−180
Cash from financing−1,750−1,142−244
Capital spending1,9791,242358
Dividends paid888
Shares bought back000
Shares issued for cash19310361
Borrowings raised2,3561,678359
Borrowings repaid2,9932,056356

Accounting checks

Consolidated, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Profit not backed by cash, % of assetsPublished threshold 10 per cent of average total assets––––−14.31−3.31−6.61−5.62−6.29−3.86
Cash from operations to profit, 3 yearsPublished threshold 0.7 times––––––91.7933.8636.547.19
Receivables growth less revenue growthOur threshold 0 percentage points–––2.66−6.16−13.14−5.35−3.0824.51−8.23
Inventory growth less cost-of-goods growthOur threshold 0 percentage points–––4.87−17.3128.82−23.066.390.51−25.19
Other current assets growth less revenue growthOur threshold 5 per cent of revenue–––−0.790.172.190.180.57−1.13−3.18
Assets under construction, years of additionsOur threshold 2 years of additions–––0.600.310.640.650.170.250.10
Effective tax ratePublished threshold 17.16 per cent65.8445.3646.55150.9110.6451.88–7.74–30.42
Tax charged less tax paid, % of profitOur threshold 10 percentage points–––––34.97–−16.81–4.18
A threshold marked as ours has no published figure; it is the line we read the check against.

Credit ratings

An agency's view of the chance the company repays a borrowing on time, from AAA, the highest, down to D, in default.

DateAgencyBorrowing ratedRatingOutlookAmount, ₹ Cr
26 Aug 2026CRISIL Ratings LimitedCommercial PaperCrisil A1+Review, Re-affirm200
6 Aug 2026India Ratings and Research Private LimitedNon-convertible debenturesIND AA-Review, UpgradePositive100
6 Aug 2026India Ratings and Research Private LimitedCommercial paperIND A1+Review, Re-affirm200
6 Aug 2026India Ratings and Research Private LimitedNon-convertible debenturesWDReview, Other100
6 Aug 2026India Ratings and Research Private LimitedBank loan facilitiesIND AA-; IND A1+Review, OtherPositive2,258.34
6 Aug 2026India Ratings and Research Private LimitedFixed depositWDReview, Other0.10
6 Aug 2026India Ratings and Research Private LimitedIssuer RatingIND AA-Review, UpgradePositive
The latest rating on each borrowing. The agency's name opens its reasoning for the rating.