PRISM JOHNSON
|
PRISM JOHNSON Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹7,885 Cr | ₹7,872 Cr | ₹7,729 Cr | ₹6,618 Cr | ₹5,914 Cr |
| Sales | ₹7,708 Cr | ₹7,654 Cr | ₹7,447 Cr | ₹6,337 Cr | ₹5,752 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹78 Cr | ₹123 Cr | ₹138 Cr | ₹111 Cr | ₹75 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹99 Cr | ₹95 Cr | ₹144 Cr | ₹169 Cr | ₹87 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹7,310 Cr | ₹7,427 Cr | ₹7,361 Cr | ₹6,306 Cr | ₹5,587 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-35 Cr | ₹-7.02 Cr | ₹0.25 Cr | ₹-95 Cr | ₹187 Cr |
| Raw Material Consumed | ₹2,365 Cr | ₹2,507 Cr | ₹2,402 Cr | ₹2,167 Cr | ₹1,700 Cr |
| Opening Raw Materials | ₹180 Cr | ₹168 Cr | ₹176 Cr | ₹153 Cr | ₹172 Cr |
| Purchases Raw Materials | ₹1,812 Cr | ₹1,889 Cr | ₹1,889 Cr | ₹1,778 Cr | ₹1,373 Cr |
| Closing Raw Materials | ₹155 Cr | ₹180 Cr | ₹168 Cr | ₹176 Cr | ₹153 Cr |
| Other Direct Purchases / Brought in cost | ₹529 Cr | ₹629 Cr | ₹505 Cr | ₹412 Cr | ₹307 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹1,315 Cr | ₹1,484 Cr | ₹1,664 Cr | ₹1,178 Cr | ₹917 Cr |
| Electricity & Power | ₹1,315 Cr | ₹1,484 Cr | ₹1,664 Cr | ₹1,178 Cr | ₹917 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹666 Cr | ₹620 Cr | ₹626 Cr | ₹615 Cr | ₹550 Cr |
| Salaries, Wages & Bonus | ₹599 Cr | ₹558 Cr | ₹562 Cr | ₹551 Cr | ₹493 Cr |
| Contributions to EPF & Pension Funds | ₹40 Cr | ₹37 Cr | ₹38 Cr | ₹40 Cr | ₹40 Cr |
| Workmen and Staff Welfare Expenses | ₹27 Cr | ₹25 Cr | ₹26 Cr | ₹24 Cr | ₹17 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹1,190 Cr | ₹862 Cr | ₹454 Cr | ₹380 Cr | ₹333 Cr |
| Sub-contracted / Out sourced services | ₹230 Cr | ₹131 Cr | ₹87 Cr | ₹35 Cr | ₹44 Cr |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹235 Cr | ₹225 Cr | ₹50 Cr | ₹47 Cr | ₹36 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹725 Cr | ₹506 Cr | ₹316 Cr | ₹297 Cr | ₹254 Cr |
| General and Administration Expenses | ₹277 Cr | ₹313 Cr | ₹306 Cr | ₹230 Cr | ₹165 Cr |
| Rent , Rates & Taxes | ₹53 Cr | ₹48 Cr | ₹50 Cr | ₹46 Cr | ₹37 Cr |
| Insurance | ₹26 Cr | ₹27 Cr | ₹93 Cr | ₹85 Cr | ₹63 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹114 Cr | ₹156 Cr | ₹89 Cr | ₹54 Cr | ₹32 Cr |
| Traveling and conveyance | ₹73 Cr | ₹70 Cr | ₹62 Cr | ₹43 Cr | ₹32 Cr |
| Other Administration | ₹11 Cr | ₹12 Cr | ₹12 Cr | ₹1.25 Cr | ₹1.20 Cr |
| Selling and Distribution Expenses | ₹1,058 Cr | ₹1,123 Cr | ₹1,406 Cr | ₹1,201 Cr | ₹1,009 Cr |
| Advertisement & Sales Promotion | ₹126 Cr | ₹132 Cr | ₹168 Cr | ₹128 Cr | ₹100 Cr |
| Sales Commissions & Incentives | ₹64 Cr | ₹49 Cr | ₹91 Cr | ₹81 Cr | ₹69 Cr |
| Freight and Forwarding | ₹868 Cr | ₹941 Cr | ₹817 Cr | ₹664 Cr | ₹659 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | ₹330 Cr | ₹328 Cr | ₹182 Cr |
| Miscellaneous Expenses | ₹127 Cr | ₹195 Cr | ₹132 Cr | ₹152 Cr | ₹98 Cr |
| Bad debts /advances written off | ₹6.42 Cr | ₹81 Cr | ₹7.06 Cr | ₹67 Cr | ₹16 Cr |
| Provision for doubtful debts | - | - | - | - | ₹8.22 Cr |
| Losson disposal of fixed assets(net) | - | - | ₹2.30 Cr | - | ₹0.73 Cr |
| Losson foreign exchange fluctuations | - | - | ₹16 Cr | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹121 Cr | ₹114 Cr | ₹106 Cr | ₹85 Cr | ₹73 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹6,964 Cr | ₹7,096 Cr | ₹6,990 Cr | ₹5,829 Cr | ₹4,960 Cr |
| Operating Profit (Excl OI) | ₹347 Cr | ₹331 Cr | ₹370 Cr | ₹478 Cr | ₹627 Cr |
| Other Income | ₹206 Cr | ₹201 Cr | ₹36 Cr | ₹93 Cr | ₹39 Cr |
| Interest Received | ₹103 Cr | ₹18 Cr | ₹17 Cr | ₹17 Cr | ₹15 Cr |
| Dividend Received | ₹5.78 Cr | ₹6.99 Cr | ₹3.78 Cr | ₹4.46 Cr | ₹4.46 Cr |
| Profit on sale of Fixed Assets | ₹3.73 Cr | ₹1.91 Cr | - | ₹4.00 Cr | ₹0.01 Cr |
| Profits on sale of Investments | - | ₹0.39 Cr | - | ₹0.04 Cr | ₹4.85 Cr |
| Provision Written Back | ₹5.78 Cr | ₹74 Cr | ₹12 Cr | ₹62 Cr | ₹7.27 Cr |
| Foreign Exchange Gains | - | ₹0.14 Cr | - | ₹2.75 Cr | - |
| Others | ₹88 Cr | ₹100 Cr | ₹3.41 Cr | ₹2.89 Cr | ₹8.12 Cr |
| Operating Profit | ₹553 Cr | ₹532 Cr | ₹406 Cr | ₹571 Cr | ₹667 Cr |
| Interest | ₹230 Cr | ₹201 Cr | ₹197 Cr | ₹193 Cr | ₹217 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹110 Cr | ₹104 Cr | ₹117 Cr | ₹136 Cr | ₹157 Cr |
| Intereston Fixed deposits | ₹17 Cr | ₹15 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr |
| Bank Charges etc | ₹17 Cr | ₹18 Cr | ₹19 Cr | ₹15 Cr | ₹14 Cr |
| Other Interest | ₹86 Cr | ₹63 Cr | ₹46 Cr | ₹28 Cr | ₹32 Cr |
| PBDT | ₹323 Cr | ₹331 Cr | ₹209 Cr | ₹378 Cr | ₹450 Cr |
| Depreciation | ₹483 Cr | ₹414 Cr | ₹390 Cr | ₹310 Cr | ₹293 Cr |
| Profit Before Taxation & Exceptional Items | ₹-160 Cr | ₹-83 Cr | ₹-181 Cr | ₹68 Cr | ₹157 Cr |
| Exceptional Income / Expenses | ₹146 Cr | ₹243 Cr | ₹-6.84 Cr | ₹8.99 Cr | ₹-4.78 Cr |
| Profit Before Tax | ₹4.51 Cr | ₹174 Cr | ₹-178 Cr | ₹84 Cr | ₹157 Cr |
| Provision for Tax | ₹-41 Cr | ₹12 Cr | ₹-20 Cr | ₹40 Cr | ₹16 Cr |
| Current Income Tax | ₹9.24 Cr | ₹31 Cr | ₹3.74 Cr | ₹3.84 Cr | ₹10 Cr |
| Deferred Tax | ₹3.06 Cr | ₹7.73 Cr | ₹-19 Cr | ₹38 Cr | ₹5.83 Cr |
| Other taxes | ₹-53 Cr | ₹-26 Cr | ₹-4.31 Cr | ₹-1.39 Cr | - |
| Profit After Tax | ₹45 Cr | ₹162 Cr | ₹-158 Cr | ₹44 Cr | ₹140 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹35 Cr | ₹19 Cr | ₹55 Cr | ₹48 Cr | ₹31 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹80 Cr | ₹181 Cr | ₹-103 Cr | ₹92 Cr | ₹171 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹865 Cr | ₹697 Cr | ₹804 Cr | ₹715 Cr | ₹547 Cr |
| Appropriations | ₹945 Cr | ₹878 Cr | ₹701 Cr | ₹807 Cr | ₹719 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-0.58 Cr | ₹4.76 Cr | ₹3.88 Cr | ₹2.68 Cr | ₹3.84 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹1.59 | ₹3.60 | ₹-2.05 | ₹1.82 | ₹3.40 |
| Adjusted EPS | ₹1.59 | ₹3.60 | ₹-2.05 | ₹1.82 | ₹3.40 |
Compare Income Statement of peers of PRISM JOHNSON
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PRISM JOHNSON | ₹5,545.0 Cr | -2.1% | -10.2% | -29.3% | Stock Analytics | |
| ULTRATECH CEMENT | ₹345,528.0 Cr | 1.2% | 3.1% | -5.8% | Stock Analytics | |
| AMBUJA CEMENTS | ₹109,009.0 Cr | 1.6% | 2.8% | -26% | Stock Analytics | |
| SHREE CEMENT | ₹95,558.6 Cr | 0.2% | 5.9% | -13.6% | Stock Analytics | |
| JK CEMENT | ₹41,639.1 Cr | 0.5% | -0.8% | -15.5% | Stock Analytics | |
| DALMIA BHARAT | ₹34,214.8 Cr | 3.9% | 6% | -15.8% | Stock Analytics | |
PRISM JOHNSON Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PRISM JOHNSON | -2.1% |
-10.2% |
-29.3% |
| SENSEX | 0.8% |
1.8% |
-6.5% |
You may also like the below Video Courses