PRISM JOHNSON LIMITED
PRSMJOHNSN · General/Diversified · NSE
₹119
Current Market Price
Fair Value (DCF)
₹54
Discount to FV
-54.5%
Updated just now
YieldIQ Score
39/100
Piotroski F-Score
8/9
Economic Moat
None
Confidence
45%
ROE
4.5%
Debt/Equity
0.85
WACC
11.1%
Market Cap
₹5,969 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
21.5%
Return on capital employed
EV / EBITDA
15.7×
Enterprise multiple
Debt / EBITDA
2.8×
Leverage vs earnings
Interest Coverage
1.0×
EBIT covers interest
Current Ratio
0.75×
Short-term liquidity
Asset Turnover
1.02×
Revenue per ₹ of assets
Revenue CAGR (3Y)
0.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹118.58
Bear case
Discount -358.0%
Base case
Discount -120.0%
Bull case
Discount -83.3%
Ratio Trends
PRSMJOHNSN · last 8 annual periods
ROE
4.5%
ROCE
21.5%
Operating Margin
—
Debt / Equity
0.85×
PE
1247.7×
EV / EBITDA
14.2×
Historical Financials
PRSMJOHNSN · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹6129 Cr | ₹7210 Cr | ₹7331 Cr | ₹6780 Cr | ₹7326 Cr | +4.6% |
| EBITDA | ₹572 Cr | ₹390 Cr | ₹771 Cr | ₹756 Cr | ₹862 Cr | +10.8% |
| EBIT | ₹262 Cr | ₹-1.6 Cr | ₹352 Cr | — | — | +7.7% |
| PAT | ₹91.8 Cr | ₹-103 Cr | ₹181 Cr | ₹79.9 Cr | ₹72.9 Cr | -5.6% |
| EPS (diluted) | ₹1.82 | ₹-2.05 | ₹3.60 | — | — | +18.6% |
| CFO | ₹573 Cr | ₹592 Cr | ₹473 Cr | ₹737 Cr | ₹503 Cr | -3.2% |
| CapEx | ₹-368 Cr | ₹-369 Cr | ₹-495 Cr | ₹-389 Cr | ₹-358 Cr | — |
| FCF | ₹205 Cr | ₹223 Cr | ₹-22.4 Cr | ₹348 Cr | ₹145 Cr | -8.3% |
| Total Assets | ₹6457 Cr | ₹6556 Cr | ₹7089 Cr | ₹7318 Cr | ₹7333 Cr | +3.2% |
| Total Debt | ₹1746 Cr | ₹1656 Cr | ₹1739 Cr | ₹1497 Cr | ₹1421 Cr | -5.0% |
| Shareholders' Equity | ₹1323 Cr | ₹1207 Cr | ₹1389 Cr | ₹1478 Cr | ₹1528 Cr | +3.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
PRSMJOHNSN vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 BIRLACORPN BIRLACORPN | — | — | Pending | 7.6% | 11.5× |
 JKLAKSHMI JKLAKSHMI | — | — | Pending | 10.6% | 16.8× |
 STARCEMENT STARCEMENT | — | — | Pending | 5.9% | — |
 NUVOCO NUVOCO | — | — | Pending | 3.5% | — |
JSWCEMENT JSWCEMENT | — | — | Pending | -11.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
1 ex-dividend event on file. Source: NSE corporate-actions feed.
Total paid (5Y)
—
Last payout
2019-08-06
₹1.00
Peak payout
₹1.00
Trailing yield
—
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. PRISM JOHNSON LIMITED (PRSMJOHNSN.NS) trades at 118.58 vs a model fair value of 53.90, a gap of -54.5%. Piotroski F-score: 8/9. Moat labe...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of PRSMJOHNSN →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for PRSMJOHNSN →
Compare
Head-to-head with peers
Compare PRSMJOHNSN side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse PRSMJOHNSNNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.