Subscribe

Prism Johnson Limited (PRSMJOHNSN.NS)

INR112.30 +0.34 (+0.30%)
IN NSE Basic Materials Construction Materials
Address Rahejas, Main Avenue 400054
Mumbai, IN
CEO Sarat Kumar Chandak
IPO 2002-07-01
ISIN INE010A01011

Explore sections of this company profile

Also trades on Bombay Stock Exchange · PRSMJOHNSN.BO (INR) National Stock Exchange of India · PRSMJOHNSN.NS (INR)
Description

Prism Johnson Limited functions as a multifaceted enterprise specializing in building materials, supplying cement, ready-mixed concrete, tiles, sanitaryware, and bath fittings across India and internationally. The company's operations are divided into four main segments: Cement, Tile and Bath (HRJ), Ready Mixed Concrete (RMC), and Insurance. In its Cement division, Prism Johnson manufactures Portland pozzolana cement, marketed under brands like Champion, Champion Plus, and Duratech, alongside Ordinary Portland Cement. This segment also includes the supply of aggregates and the management of quarries and crushers. Under the Tile and Bath division, the company offers a wide selection of ceramic and vitrified tiles, sanitaryware, bath fittings, faucets, accessories, and engineered marble and quartz products. These items are sold under prominent brand names such as Johnson, Johnson Marbonite, Johnson Porselano, Johnson Endura, and Johnson International. Additionally, the company engages in the general insurance business. Founded in 1992, the firm was formerly known as Prism Cement Limited, changing its name to Prism Johnson Limited in April 2018. Its corporate headquarters are situated in Mumbai, India.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR112.30 +0.34 (+0.30%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
914.7K
Beta
0.45
Float Shares
117.56M
Free Float %
23.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.11% -3.54% +1.41% +2.68% -13.49% -6.58% -12.12% +7.67% -9.48% +41.03% +1,538.71%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
112.30
DCF (Unlevered) 237.35 +111.4%
DCF (Levered) 82.28 -26.7%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 33% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 1 0
Sell 1 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.83
Grey zone
Piotroski F-Score
5 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
B-
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Construction Materials: +2.8%
    +1.0% Q1'26: +0.4% (vs Q1'25)
  • EPS growth Construction Materials: +14.1%
    -8.8% Q1'26: -94.9% (vs Q1'25)
  • FCF margin FCF growth · Construction Materials: +32.9%
    +1.2% Q1'26: -14.3% (vs Q1'25)
  • EBIT margin Construction Materials: +9.5%
    +2.2% Q1'26: +2.2% (vs Q1'25)
  • ROIC Construction Materials: +5.1%
    +4.3% Q1'26: +6.9% (vs Q1'25)
  • Share dilution Construction Materials: +0.0%
    +0.0% Q1'26: -1.7% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Construction Materials: 0.56×
    2.05× Q1'26: 2.03× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.45) × ERP
WACC = 82% × Ke + 18% × Kd (12.4%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 237.35 Current price: 112.30
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2010
actual
Mar 2014
actual
Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
2 Rev. Ana.
2 EPS Ana.
Mar 2027
1 Rev. Ana.
2 EPS Ana.
Mar 2028
3 Rev. Ana.
2 EPS Ana.
Mar 2029
2 Rev. Ana.
1 EPS Ana.
Revenue
28.75B
est: 6.37B (+351.6%)
49.93B
est: 49.05B (+1.8%)
55.84B
est: 56.40B (-1.0%)
55.44B
est: 57.35B (-3.3%)
49.82B
est: 55.90B (-10.9%)
54.82B
est: 53.88B (+1.7%)
61.51B
est: 60.69B (+1.3%)
59.20B
est: 60.70B (-2.5%)
55.87B
est: 52.54B (+6.3%)
63.06B
est: 60.85B (+3.6%)
73.61B
est: 69.91B (+5.3%)
73.94B
est: 75.23B (-1.7%)
73.10B
est: 74.31B (-1.6%)
78.29B
78.13B – 78.44B
+5.4% YoY
80.48B
77.55B – 82.72B
+2.8% YoY
84.41B
78.37B – 89.04B
+4.9% YoY
89.06B
85.82B – 91.54B
+5.5% YoY
EBITDA
5.48B
est: 541.42M (+912.1%)
3.46B
est: 32.53B (-89.4%)
4.52B
est: -540.63M (+936.9%)
4.94B
est: -1.05B (+572.2%)
4.55B
est: -103.89M (+4,475.5%)
5.17B
est: 209.41M (+2,366.6%)
6.22B
est: 760.51M (+717.9%)
5.57B
est: 1.90B (+192.6%)
6.62B
est: 911.26M (+626.3%)
5.72B
est: 1.10B (+417.5%)
3.99B
est: 1.07B (+272.0%)
7.74B
est: 6.37B (+21.5%)
4.18B
est: 7.33B (-42.9%)
7.72B
7.71B – 7.74B
+5.4% YoY
7.94B
7.65B – 8.16B
+2.8% YoY
8.33B
7.73B – 8.79B
+4.9% YoY
8.79B
8.47B – 9.03B
+5.5% YoY
EBIT
4.40B
est: 189.33M (+2,225.2%)
1.30B
est: 33.20B (-96.1%)
2.66B
est: -11.77M (+22,684.8%)
2.87B
est: 2.57B (+11.7%)
2.50B
est: 1.53B (+63.3%)
3.07B
est: 1.54B (+99.4%)
4.22B
est: 3.07B (+37.5%)
3.13B
est: 3.84B (-18.6%)
3.33B
est: 2.26B (+47.5%)
2.62B
est: 2.74B (-4.4%)
91.20M
est: 2.66B (-96.6%)
3.57B
est: 2.23B (+60.2%)
-650.60M
est: 1.55B (-141.8%)
1.64B
1.63B – 1.64B
+5.4% YoY
1.68B
1.62B – 1.73B
+2.8% YoY
1.77B
1.64B – 1.86B
+4.9% YoY
1.86B
1.80B – 1.92B
+5.5% YoY
Net Income
2.60B
est: 1.54B (+68.9%)
-862.00M
est: 20.02B (-104.3%)
26.20M
est: -1.01B (+102.6%)
33.00M
est: 26.82M (+23.1%)
-18.00M
est: 27.67M (-165.0%)
425.00M
est: -16.95M (+2,607.6%)
1.16B
est: 500.41M (+132.6%)
-206.50M
est: 1.15B (-118.0%)
1.71B
est: 13.26M (+12,815.2%)
917.70M
est: 16.07M (+5,611.3%)
-1.03B
est: 15.61M (-6,711.5%)
1.81B
est: 639.56M (+183.2%)
799.30M
est: -1.37B (+158.3%)
-301.66M
-312.59M – -287.41M
+78.0% YoY
486.00M
226.80M – 745.20M
+261.1% YoY
1.21B
835.35M – 1.58B
+148.3% YoY
1.36B
1.29B – 1.41B
+12.5% YoY
SGA
5.36B
est: 1.35B (+296.0%)
9.09B
est: 10.42B (-12.8%)
10.73B
est: 16.68B (-35.6%)
10.40B
est: 16.60B (-37.3%)
8.15B
est: 23.45B (-65.2%)
8.59B
est: 22.15B (-61.2%)
10.58B
est: 29.74B (-64.4%)
10.99B
est: 25.82B (-57.4%)
10.67B
est: 23.79B (-55.2%)
12.88B
est: 28.83B (-55.3%)
16.65B
est: 28.02B (-40.6%)
17.09B
est: 15.91B (+7.4%)
15.34B
est: 15.97B (-3.9%)
16.82B
16.79B – 16.85B
+5.4% YoY
17.29B
16.66B – 17.77B
+2.8% YoY
18.14B
16.84B – 19.13B
+4.9% YoY
19.13B
18.44B – 19.67B
+5.5% YoY
EPS
5.29
est: 3.06 (+72.9%)
-1.76
est: -3.98 (+55.8%)
0.05
est: 0.53 (-90.5%)
0.06
est: -0.57 (+110.5%)
-0.04
est: -0.46 (+92.2%)
0.84
est: 1.57 (-46.4%)
2.31
est: 2.58 (-10.5%)
-0.41
est: 1.90 (-121.6%)
3.40
est: 2.62 (+29.9%)
1.82
est: 4.50 (-59.6%)
-2.05
est: -0.63 (-228.0%)
3.60
est: 1.28 (+181.3%)
1.59
est: -2.73 (+158.3%)
-0.60
-0.62 – -0.57
+78.0% YoY
0.97
0.45 – 1.48
+261.1% YoY
2.40
1.66 – 3.14
+148.3% YoY
2.70
2.57 – 2.80
+12.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 B- 3/5 4/5 3/5 4/5 1/5 1/5 2/5
2026-05-14 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-05-13 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-05-12 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-05-11 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-05-08 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-05-07 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-05-06 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-05-05 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-05-04 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-30 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-29 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-28 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-27 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-24 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-23 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-22 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-21 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-20 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-17 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-16 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-1.05B
OE per share TTM
-2.44
Owner's Yield
-1.66%
Maintenance CapEx ratio
5,566.10%
Maint CapEx / Avg PPE
46.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
310.9K
Shares Outstanding
503.36M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Arun Kumar Agarwal Chief Financial Officer 14M male
Shailesh Dholakia Company Secretary & Compliance Officer 7M male
Prabir K. Ray Chief Human Resources Officer male
Raakesh Jain Chief Executive Officer of Cement & Whole-Time Director male
Rajnish Sacheti Chief Legal Officer male
Sanjeeva President of Special Projects & Chief Commercial Officer male
Sarat Kumar Chandak Chief Executive Officer of HRJ Division & Executive Director male
Aditya Bob Mahendru Chief Innovation Officer male
Vijay Aggarwal MD & Executive Non-Independent Director male
Ashish Samal Chief Investor Relations Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits