PRISM JOHNSON
|
PRISM JOHNSON Last 5 Year Balance Sheet History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹503 Cr | ₹503 Cr | ₹503 Cr | ₹503 Cr | ₹503 Cr |
Equity - Authorised | ₹651 Cr | ₹651 Cr | ₹651 Cr | ₹651 Cr | ₹651 Cr |
Equity - Issued | ₹503 Cr | ₹503 Cr | ₹503 Cr | ₹503 Cr | ₹503 Cr |
Equity Paid Up | ₹503 Cr | ₹503 Cr | ₹503 Cr | ₹503 Cr | ₹503 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹975 Cr | ₹886 Cr | ₹703 Cr | ₹820 Cr | ₹738 Cr |
Securities Premium | - | - | - | - | - |
Capital Reserves | ₹-183 Cr | ₹-183 Cr | ₹-183 Cr | ₹-185 Cr | ₹-181 Cr |
Profit & Loss Account Balance | ₹946 Cr | ₹865 Cr | ₹697 Cr | ₹804 Cr | ₹715 Cr |
General Reserves | ₹190 Cr | ₹190 Cr | ₹191 Cr | ₹191 Cr | ₹191 Cr |
Other Reserves | ₹22 Cr | ₹13 Cr | ₹-1.90 Cr | ₹9.21 Cr | ₹13 Cr |
Reserve excluding Revaluation Reserve | ₹975 Cr | ₹886 Cr | ₹703 Cr | ₹820 Cr | ₹738 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹1,478 Cr | ₹1,389 Cr | ₹1,207 Cr | ₹1,323 Cr | ₹1,242 Cr |
Minority Interest | ₹290 Cr | ₹254 Cr | ₹256 Cr | ₹273 Cr | ₹282 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹670 Cr | ₹910 Cr | ₹849 Cr | ₹999 Cr | ₹1,140 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹583 Cr | ₹852 Cr | ₹1,157 Cr | ₹895 Cr | ₹999 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹86 Cr | ₹58 Cr | ₹-308 Cr | ₹104 Cr | ₹141 Cr |
Unsecured Loans | ₹215 Cr | ₹18 Cr | ₹109 Cr | ₹178 Cr | ₹290 Cr |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | - | - | ₹9.99 Cr |
Loans - Govt. | - | - | - | - | - |
Loans - Others | ₹7.85 Cr | ₹8.90 Cr | ₹5.50 Cr | ₹3.20 Cr | ₹0.70 Cr |
Other Unsecured Loan | ₹208 Cr | ₹8.78 Cr | ₹103 Cr | ₹174 Cr | ₹279 Cr |
Deferred Tax Assets / Liabilities | ₹100 Cr | ₹95 Cr | ₹70 Cr | ₹89 Cr | ₹55 Cr |
Deferred Tax Assets | ₹189 Cr | ₹198 Cr | ₹73 Cr | ₹88 Cr | ₹148 Cr |
Deferred Tax Liability | ₹289 Cr | ₹293 Cr | ₹143 Cr | ₹177 Cr | ₹204 Cr |
Other Long Term Liabilities | ₹1,175 Cr | ₹1,020 Cr | ₹759 Cr | ₹737 Cr | ₹699 Cr |
Long Term Trade Payables | - | - | - | ₹13 Cr | - |
Long Term Provisions | ₹47 Cr | ₹102 Cr | ₹33 Cr | ₹34 Cr | ₹33 Cr |
Total Non-Current Liabilities | ₹2,208 Cr | ₹2,144 Cr | ₹1,820 Cr | ₹2,050 Cr | ₹2,217 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹1,014 Cr | ₹1,036 Cr | ₹959 Cr | ₹1,138 Cr | ₹946 Cr |
Sundry Creditors | ₹1,014 Cr | ₹1,036 Cr | ₹959 Cr | ₹1,138 Cr | ₹946 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹1,632 Cr | ₹1,483 Cr | ₹1,586 Cr | ₹1,391 Cr | ₹1,299 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹110 Cr | ₹105 Cr | ₹122 Cr | ₹101 Cr | ₹94 Cr |
Interest Accrued But Not Due | ₹15 Cr | ₹6.31 Cr | ₹11 Cr | ₹19 Cr | ₹23 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | ₹95 Cr | ₹75 Cr | ₹115 Cr | ₹100 Cr |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹1,508 Cr | ₹1,277 Cr | ₹1,378 Cr | ₹1,155 Cr | ₹1,082 Cr |
Short Term Borrowings | ₹616 Cr | ₹763 Cr | ₹654 Cr | ₹171 Cr | ₹117 Cr |
Secured ST Loans repayable on Demands | ₹616 Cr | ₹647 Cr | ₹653 Cr | ₹119 Cr | ₹117 Cr |
Working Capital Loans- Sec | ₹144 Cr | ₹152 Cr | ₹115 Cr | ₹116 Cr | ₹108 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-144 Cr | ₹-36 Cr | ₹-114 Cr | ₹-64 Cr | ₹-108 Cr |
Short Term Provisions | ₹87 Cr | ₹143 Cr | ₹143 Cr | ₹141 Cr | ₹161 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹11 Cr | ₹69 Cr | ₹79 Cr | ₹39 Cr | ₹98 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹77 Cr | ₹74 Cr | ₹64 Cr | ₹102 Cr | ₹63 Cr |
Total Current Liabilities | ₹3,349 Cr | ₹3,426 Cr | ₹3,342 Cr | ₹2,841 Cr | ₹2,523 Cr |
Total Liabilities | ₹7,325 Cr | ₹7,213 Cr | ₹6,624 Cr | ₹6,487 Cr | ₹6,264 Cr |
ASSETS | |||||
Gross Block | ₹5,624 Cr | ₹5,360 Cr | ₹4,695 Cr | ₹4,390 Cr | ₹4,136 Cr |
Less: Accumulated Depreciation | ₹2,340 Cr | ₹2,100 Cr | ₹1,747 Cr | ₹1,420 Cr | ₹1,189 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹3,285 Cr | ₹3,260 Cr | ₹2,947 Cr | ₹2,970 Cr | ₹2,946 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹122 Cr | ₹123 Cr | ₹144 Cr | ₹118 Cr | ₹43 Cr |
Non Current Investments | ₹1,061 Cr | ₹816 Cr | ₹827 Cr | ₹797 Cr | ₹571 Cr |
Long Term Investment | ₹1,061 Cr | ₹816 Cr | ₹827 Cr | ₹797 Cr | ₹571 Cr |
Quoted | ₹0.42 Cr | ₹0.42 Cr | - | - | - |
Unquoted | ₹1,060 Cr | ₹816 Cr | ₹827 Cr | ₹797 Cr | ₹571 Cr |
Long Term Loans & Advances | ₹218 Cr | ₹232 Cr | ₹159 Cr | ₹136 Cr | ₹172 Cr |
Other Non Current Assets | ₹92 Cr | ₹50 Cr | ₹107 Cr | ₹101 Cr | ₹159 Cr |
Total Non-Current Assets | ₹4,796 Cr | ₹4,501 Cr | ₹4,281 Cr | ₹4,208 Cr | ₹3,981 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹53 Cr | ₹164 Cr | ₹84 Cr | ₹37 Cr | ₹160 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹53 Cr | ₹164 Cr | ₹84 Cr | ₹37 Cr | ₹160 Cr |
Inventories | ₹774 Cr | ₹826 Cr | ₹748 Cr | ₹805 Cr | ₹581 Cr |
Raw Materials | ₹155 Cr | ₹180 Cr | ₹168 Cr | ₹176 Cr | ₹153 Cr |
Work-in Progress | ₹111 Cr | ₹86 Cr | ₹81 Cr | ₹95 Cr | ₹40 Cr |
Finished Goods | ₹202 Cr | ₹186 Cr | ₹201 Cr | ₹186 Cr | ₹138 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹116 Cr | ₹107 Cr | ₹93 Cr | ₹89 Cr | ₹79 Cr |
Other Inventory | ₹190 Cr | ₹266 Cr | ₹204 Cr | ₹259 Cr | ₹170 Cr |
Sundry Debtors | ₹840 Cr | ₹695 Cr | ₹695 Cr | ₹624 Cr | ₹631 Cr |
Debtors more than Six months | ₹96 Cr | ₹97 Cr | ₹140 Cr | ₹130 Cr | ₹186 Cr |
Debtors Others | ₹783 Cr | ₹626 Cr | ₹651 Cr | ₹591 Cr | ₹594 Cr |
Cash and Bank | ₹478 Cr | ₹506 Cr | ₹327 Cr | ₹374 Cr | ₹545 Cr |
Cash in hand | ₹1.31 Cr | ₹0.99 Cr | ₹1.16 Cr | ₹1.42 Cr | ₹1.27 Cr |
Balances at Bank | ₹471 Cr | ₹497 Cr | ₹325 Cr | ₹372 Cr | ₹508 Cr |
Other cash and bank balances | ₹6.01 Cr | ₹7.93 Cr | ₹0.82 Cr | ₹0.98 Cr | ₹35 Cr |
Other Current Assets | ₹226 Cr | ₹238 Cr | ₹207 Cr | ₹251 Cr | ₹142 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | ₹0.09 Cr | ₹0.29 Cr | ₹0.24 Cr |
Interest accrued and or due on loans | ₹24 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹17 Cr |
Prepaid Expenses | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹16 Cr | ₹17 Cr |
Other current_assets | ₹180 Cr | ₹197 Cr | ₹166 Cr | ₹216 Cr | ₹108 Cr |
Short Term Loans and Advances | ₹158 Cr | ₹284 Cr | ₹282 Cr | ₹187 Cr | ₹222 Cr |
Advances recoverable in cash or in kind | ₹90 Cr | ₹78 Cr | ₹119 Cr | ₹67 Cr | ₹39 Cr |
Advance income tax and TDS | ₹11 Cr | ₹156 Cr | ₹112 Cr | ₹83 Cr | ₹155 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹57 Cr | ₹50 Cr | ₹52 Cr | ₹37 Cr | ₹28 Cr |
Total Current Assets | ₹2,529 Cr | ₹2,712 Cr | ₹2,342 Cr | ₹2,278 Cr | ₹2,281 Cr |
Net Current Assets (Including Current Investments) | ₹-821 Cr | ₹-714 Cr | ₹-1,000 Cr | ₹-563 Cr | ₹-242 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹7,325 Cr | ₹7,213 Cr | ₹6,624 Cr | ₹6,487 Cr | ₹6,264 Cr |
Contingent Liabilities | ₹467 Cr | ₹499 Cr | ₹499 Cr | ₹494 Cr | ₹381 Cr |
Total Debt | ₹1,580 Cr | ₹1,828 Cr | ₹1,995 Cr | ₹1,560 Cr | ₹1,727 Cr |
Book Value | - | 27.59 | 23.97 | 26.28 | 24.67 |
Adjusted Book Value | 29.36 | 27.59 | 23.97 | 26.28 | 24.67 |
Compare Balance Sheet of peers of PRISM JOHNSON
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
PRISM JOHNSON | ₹8,190.3 Cr | -0.3% | 10.5% | 2.3% | Stock Analytics | |
ULTRATECH CEMENT | ₹367,001.0 Cr | 0% | 8.8% | 11.6% | Stock Analytics | |
AMBUJA CEMENTS | ₹152,751.0 Cr | 4.2% | 15.8% | -9.5% | Stock Analytics | |
SHREE CEMENT | ₹116,518.0 Cr | 4.2% | 13% | 15.7% | Stock Analytics | |
JK CEMENT | ₹50,120.1 Cr | -0.2% | 14.4% | 50.2% | Stock Analytics | |
ACC | ₹36,792.2 Cr | -1.6% | 7.8% | -24.5% | Stock Analytics |
PRISM JOHNSON Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
PRISM JOHNSON | -0.3% |
10.5% |
2.3% |
SENSEX | -0.5% |
-0.3% |
1% |
You may also like the below Video Courses