Prism Johnson Ltd

NSE: PRSMJOHNSN BSE: 500338

₹125.03

(0%)

Sun, 22 Mar 2026, 09:16 am

MTF 5xInvest in Prism Johnson Ltd with 5x Leverage Buy with MTF

Market Cap62.92B

PE Ratio32.15

Dividend0

Non-Energy Minerals

Construction Materials

24.5K

Prism Johnson Balance Sheet

Income Statement Balance Sheet Cashflow

Particulars	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Interest expense on debt	-208.38M	-172.20M	-40.20M	-20.13M	-654.70M	-1.14B	-1.84B	-2.28B	-2.75B	-2.95B	-2.86B	-2.21B	-2.32B	-2.26B	-2.58B	-2.17B	-1.93B	-1.97B	-2.01B	-2.13B
Pretax equity in earnings	0	0	0	0	0	0	0	0	0	0	-1.60M	14.90M	32.00M	44.10M	—	—	—	—	—	—
Equity in earnings	0	0	0	-133.33K	0	0	0	0	0	0	0	0	0	44.10M	72.70M	42.50M	68.70M	96.50M	146.30M	187.60M
Total assets	4.99B	4.81B	6.49B	9.26B	29.14B	36.54B	41.47B	47.19B	48.33B	50.81B	50.13B	49.42B	52.08B	54.29B	60.77B	61.72B	64.57B	65.56B	70.89B	73.18B
Total current assets	1.14B	1.23B	1.44B	2.29B	8.19B	10.75B	13.46B	16.78B	17.43B	19.58B	19.46B	16.47B	17.36B	18.73B	22.92B	21.86B	22.40B	22.66B	26.46B	25.18B
Cash and short term investments	94.04M	169.10M	110.40M	841.40M	1.31B	921.00M	2.13B	2.05B	2.25B	2.16B	2.48B	1.38B	1.12B	1.84B	5.70B	7.05B	4.17B	4.11B	6.70B	5.32B
Cash & equivalents	70.34M	168.00M	109.70M	212.30M	549.70M	647.00M	856.10M	834.70M	1.10B	1.30B	983.80M	666.20M	645.70M	626.70M	1.38B	3.47B	2.58B	2.63B	4.37B	4.09B
Short term investments	23.70M	1.10M	700.00K	629.10M	758.60M	274.00M	1.27B	1.22B	1.16B	860.90M	1.50B	713.40M	471.60M	1.21B	4.33B	3.58B	1.59B	1.48B	2.33B	1.23B
Total receivables, net	341.04M	329.00M	319.50M	399.20M	3.09B	4.96B	4.57B	6.65B	7.15B	8.07B	8.68B	7.23B	7.62B	8.20B	7.93B	6.93B	6.92B	7.81B	8.43B	10.36B
Accounts receivable - trade, net	128.86M	145.50M	35.70M	—	2.17B	2.70B	3.29B	4.76B	5.40B	5.83B	6.11B	6.26B	6.68B	7.22B	7.15B	6.31B	6.24B	6.95B	6.95B	8.40B
Other receivables	212.18M	183.50M	283.80M	—	915.40M	2.25B	1.29B	1.89B	1.75B	2.24B	2.57B	961.80M	938.70M	976.10M	783.70M	623.10M	683.70M	865.30M	1.49B	1.96B
Total inventory	611.64M	617.80M	852.20M	769.00M	3.17B	4.28B	5.30B	5.87B	5.74B	7.14B	6.45B	5.62B	6.17B	7.09B	7.42B	5.80B	8.05B	7.48B	8.26B	7.74B
Other current assets, total	89.78M	110.80M	162.50M	264.30M	628.70M	506.20M	843.20M	1.47B	2.11B	2.06B	1.69B	1.36B	1.34B	1.41B	1.68B	1.90B	3.09B	3.05B	2.85B	1.55B
Total non-current assets	3.85B	3.58B	5.05B	6.97B	20.95B	25.79B	28.02B	30.41B	30.89B	31.23B	30.67B	32.95B	34.72B	35.56B	37.86B	39.87B	42.17B	42.90B	44.44B	47.99B
Long term investments	—	0	1.42B	1.85B	2.75B	3.21B	2.47B	2.63B	2.20B	2.64B	2.54B	4.43B	5.21B	5.26B	4.98B	6.40B	8.58B	9.03B	8.19B	10.62B
Note receivable - long term	—	—	—	—	—	0	86.80M	179.90M	563.50M	593.50M	237.60M	831.70M	850.50M	1.49B	1.23B	600.20M	596.30M	593.80M	3.70M	3.00M
Investments in unconsolidated subsidiaries	—	0	0	0	100.00K	100.00K	0	0	—	—	359.80M	407.40M	453.50M	522.90M	647.40M	731.90M	801.40M	898.30M	1.12B	1.33B
Other investments	—	—	1.42B	1.85B	2.75B	3.21B	2.38B	2.45B	1.64B	2.04B	1.94B	3.19B	3.90B	3.25B	3.11B	5.06B	7.19B	7.54B	7.06B	9.29B
Net property/plant/equipment	3.81B	3.56B	3.63B	5.07B	17.53B	21.27B	22.36B	23.69B	24.60B	24.13B	25.56B	25.69B	27.20B	27.80B	30.90B	30.78B	31.25B	31.46B	33.53B	33.65B
Gross property/plant/equipment	6.05B	6.11B	6.49B	8.48B	25.82B	30.72B	33.28B	36.33B	39.11B	40.21B	28.04B	30.08B	33.20B	35.24B	39.84B	42.00B	45.12B	48.22B	53.08B	55.25B
Deferred tax assets	1.01B	828.00M	12.20M	54.40M	237.60M	744.70M	1.03B	1.55B	2.10B	2.31B	489.70M	764.50M	693.60M	406.60M	42.80M	57.60M	91.50M	91.60M	88.40M	93.20M
Net intangible assets	0	0	0	0	431.40M	558.70M	677.50M	699.00M	777.20M	718.20M	443.00M	430.70M	420.70M	448.50M	466.40M	466.30M	634.30M	587.10M	734.80M	883.20M
Goodwill, net	—	—	—	—	314.20M	387.80M	451.80M	452.00M	454.40M	491.30M	254.20M	254.20M	254.50M	254.50M	214.10M	227.30M	227.30M	214.10M	214.10M	242.30M
Other intangibles, net	—	—	—	—	117.20M	170.90M	225.70M	247.00M	322.80M	226.90M	188.80M	176.50M	166.20M	194.00M	252.30M	239.00M	407.00M	373.00M	520.70M	640.90M
Other long term assets, total	—	—	0	0	0	0	1.35B	1.73B	1.05B	1.32B	1.61B	1.60B	1.15B	1.62B	1.44B	2.13B	1.59B	1.71B	1.87B	2.72B
Short term debt	352.64M	87.50M	—	0	1.42B	1.59B	5.34B	7.31B	6.57B	5.98B	7.35B	7.90B	8.68B	7.43B	7.77B	3.30B	4.10B	5.32B	10.01B	8.19B
Current portion of LT debt and capital leases	—	—	—	0	0	—	3.06B	3.63B	2.96B	1.50B	2.28B	3.39B	3.45B	4.40B	4.94B	2.12B	2.38B	4.06B	2.38B	2.03B
Short term debt excl. current portion of LT debt	352.64M	87.50M	—	0	1.42B	1.59B	2.28B	3.68B	3.61B	4.47B	5.07B	4.52B	5.24B	3.03B	2.82B	1.17B	1.71B	1.26B	7.63B	6.16B
Accounts payable	275.53M	361.60M	447.10M	351.10M	2.92B	4.51B	6.24B	7.98B	7.23B	7.84B	7.02B	7.16B	6.84B	7.73B	7.71B	9.46B	11.38B	13.15B	10.36B	10.14B
Income tax payable	15.40M	38.50M	29.80M	—	—	—	40.80M	0	6.30M	16.40M	12.50M	617.70M	829.30M	214.10M	40.80M	7.30M	3.40M	11.10M	31.70M	2.50M
Long term debt	1.98B	991.80M	0	0	8.38B	12.05B	10.63B	12.48B	14.48B	16.39B	14.79B	11.92B	11.54B	11.77B	16.50B	16.03B	13.36B	11.24B	12.42B	11.59B
Long term debt excl. lease liabilities	1.98B	991.80M	0	0	8.38B	12.05B	10.63B	12.48B	14.46B	16.37B	14.68B	11.76B	11.23B	11.57B	16.48B	16.03B	13.36B	11.22B	12.42B	11.59B
Total equity	1.91B	2.53B	4.11B	7.04B	12.58B	13.00B	12.61B	12.01B	11.13B	11.11B	12.47B	12.64B	13.11B	13.92B	13.24B	15.24B	15.96B	14.63B	16.43B	17.68B
Shareholders' equity	1.91B	2.53B	4.11B	6.55B	12.02B	12.50B	12.10B	11.48B	10.58B	10.54B	9.98B	9.95B	10.38B	11.26B	10.79B	12.42B	13.23B	12.07B	13.89B	14.78B
Common equity, total	1.91B	2.53B	4.11B	6.55B	12.02B	12.50B	12.10B	11.48B	10.58B	10.54B	9.98B	9.95B	10.38B	11.26B	10.79B	12.42B	13.23B	12.07B	13.89B	14.78B
Other common equity	—	—	1.13B	3.57B	1.89B	2.05B	2.40B	2.69B	2.59B	2.47B	2.89B	3.27B	3.13B	3.02B	281.60M	233.60M	157.40M	65.30M	201.50M	286.90M
Total debt	2.34B	1.08B	0	0	9.80B	13.65B	15.97B	19.79B	21.04B	22.36B	22.14B	19.82B	20.22B	19.20B	24.27B	19.33B	17.46B	16.56B	22.43B	19.78B
Net debt	—	—	—	-841.40M	8.49B	12.72B	13.84B	17.74B	18.79B	20.21B	19.66B	18.44B	19.11B	17.37B	18.57B	12.28B	13.29B	12.46B	15.73B	14.46B
Change in accounts receivable	-85.18M	-72.80M	-49.10M	-37.20M	-215.10M	-1.86B	-1.98B	-3.07B	-1.52B	-1.92B	-695.90M	-459.70M	-656.80M	-792.00M	-219.30M	891.10M	-80.60M	-751.80M	-129.80M	-1.57B
Change in taxes payable	0	0	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	164.03M	314.20M	174.50M	-49.80M	666.50M	2.64B	2.61B	3.34B	10.50M	846.40M	-539.20M	155.10M	-269.20M	889.90M	49.20M	1.74B	2.00B	1.87B	830.90M	-133.00M
Change in other assets/liabilities	0	0	0	0	0	—	—	—	—	—	913.60M	1.82B	2.47B	1.36B	1.84B	2.93B	810.60M	784.40M	658.30M	3.14B
Sale of fixed assets & businesses	991.00K	8.70M	3.20M	1.60M	37.00M	92.20M	34.20M	55.30M	82.20M	104.10M	104.40M	85.60M	71.30M	225.60M	50.50M	1.16B	577.00M	661.60M	5.61B	2.19B
Purchase/sale of investments, net	0	0	-1.42B	660.40M	-313.50M	-554.20M	-524.80M	174.70M	2.63B	1.02B	751.40M	-564.70M	-832.50M	-785.50M	-3.38B	-1.40B	-374.20M	-400.20M	-471.50M	-992.50M
Sale/maturity of investments	0	0	0	660.40M	2.37B	4.48B	1.89B	2.11B	5.62B	2.77B	2.20B	1.45B	1.48B	1.06B	2.43B	4.62B	6.29B	4.93B	4.83B	5.59B
Purchase of investments	0	0	-1.42B	0	-2.68B	-5.03B	-2.42B	-1.94B	-2.99B	-1.76B	-1.45B	-2.02B	-2.31B	-1.84B	-5.81B	-6.02B	-6.66B	-5.33B	-5.30B	-6.58B
Other investing cash flow items, total	0	0	0	0	113.30M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of debt, net	-446.68M	-1.32B	-1.08B	0	4.80B	3.81B	2.22B	3.00B	1.25B	1.37B	-619.70M	-2.37B	377.80M	-1.02B	3.52B	-5.15B	-1.67B	-915.10M	-1.35B	-2.46B
Issuance/retirement of long term debt	-517.19M	-1.05B	-989.80M	0	4.82B	3.81B	2.22B	3.00B	1.25B	1.37B	-619.70M	-2.37B	377.80M	-5.66B	-6.67B	-10.34B	-6.23B	-2.68B	-2.77B	-1.14B
Issuance/retirement of short term debt	70.51M	-265.10M	-87.50M	0	-23.90M	—	—	—	—	—	0	0	0	-2.21B	-214.40M	-1.63B	587.20M	-457.00M	1.42B	-1.31B
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	—	—	—	—	—	6.86B	10.41B	6.82B	3.97B	2.22B	6.09B	—
Total cash dividends paid	0	0	0	-349.00M	-1.41B	-601.00M	0	-292.50M	-100.00K	-100.00K	0	0	0	-303.40M	-606.80M	0	0	0	0	0
Other financing cash flow items, total	-82.44M	-72.00M	-1.20M	-1.40M	18.50M	0	0	0	0	0	0	0	0	0	8.30M	14.00M	16.80M	0	0	0

Open Your Free Demat Account Now!

Step into a world of zero fees and limitless opportunities!

Version -5.76

Stocks:

All A B C D E F G H I J K L M N O P Q R S T U V W X Y Z

Explore

Calculators

Popular Calculators

Group Stocks

Others:

NSE BSE CDSL NSDL SEBI MCX MSEI NCDEX NSE IFSC INDIA INX Account Closure Form DP Investor Charter Broker Investor Charter

Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800