PRISM JOHNSON
|
PRISM JOHNSON Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹7,872 Cr | ₹7,729 Cr | ₹6,618 Cr | ₹5,914 Cr | ₹6,293 Cr |
Sales | ₹7,654 Cr | ₹7,447 Cr | ₹6,337 Cr | ₹5,752 Cr | ₹6,182 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹123 Cr | ₹138 Cr | ₹111 Cr | ₹75 Cr | ₹48 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹95 Cr | ₹144 Cr | ₹169 Cr | ₹87 Cr | ₹63 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹7,427 Cr | ₹7,361 Cr | ₹6,306 Cr | ₹5,587 Cr | ₹5,956 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-7.02 Cr | ₹0.25 Cr | ₹-95 Cr | ₹187 Cr | ₹-71 Cr |
Raw Material Consumed | ₹2,507 Cr | ₹2,402 Cr | ₹2,167 Cr | ₹1,700 Cr | ₹2,045 Cr |
Opening Raw Materials | ₹168 Cr | ₹176 Cr | ₹153 Cr | ₹172 Cr | ₹169 Cr |
Purchases Raw Materials | ₹1,889 Cr | ₹1,889 Cr | ₹1,778 Cr | ₹1,373 Cr | ₹1,732 Cr |
Closing Raw Materials | ₹180 Cr | ₹168 Cr | ₹176 Cr | ₹153 Cr | ₹172 Cr |
Other Direct Purchases / Brought in cost | ₹629 Cr | ₹505 Cr | ₹412 Cr | ₹307 Cr | ₹316 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹1,484 Cr | ₹1,664 Cr | ₹1,178 Cr | ₹917 Cr | ₹1,060 Cr |
Electricity & Power | ₹1,484 Cr | ₹1,664 Cr | ₹1,178 Cr | ₹917 Cr | ₹1,060 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹620 Cr | ₹626 Cr | ₹615 Cr | ₹550 Cr | ₹596 Cr |
Salaries, Wages & Bonus | ₹558 Cr | ₹562 Cr | ₹551 Cr | ₹493 Cr | ₹524 Cr |
Contributions to EPF & Pension Funds | ₹37 Cr | ₹38 Cr | ₹40 Cr | ₹40 Cr | ₹45 Cr |
Workmen and Staff Welfare Expenses | ₹25 Cr | ₹26 Cr | ₹24 Cr | ₹17 Cr | ₹27 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹862 Cr | ₹454 Cr | ₹380 Cr | ₹333 Cr | ₹423 Cr |
Sub-contracted / Out sourced services | ₹131 Cr | ₹87 Cr | ₹35 Cr | ₹44 Cr | ₹68 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹225 Cr | ₹50 Cr | ₹47 Cr | ₹36 Cr | ₹39 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹506 Cr | ₹316 Cr | ₹297 Cr | ₹254 Cr | ₹317 Cr |
General and Administration Expenses | ₹313 Cr | ₹306 Cr | ₹230 Cr | ₹165 Cr | ₹196 Cr |
Rent , Rates & Taxes | ₹48 Cr | ₹50 Cr | ₹46 Cr | ₹37 Cr | ₹47 Cr |
Insurance | ₹27 Cr | ₹93 Cr | ₹85 Cr | ₹63 Cr | ₹51 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹156 Cr | ₹89 Cr | ₹54 Cr | ₹32 Cr | ₹39 Cr |
Traveling and conveyance | ₹70 Cr | ₹62 Cr | ₹43 Cr | ₹32 Cr | ₹58 Cr |
Other Administration | ₹12 Cr | ₹12 Cr | ₹1.25 Cr | ₹1.20 Cr | ₹1.30 Cr |
Selling and Distribution Expenses | ₹1,123 Cr | ₹1,406 Cr | ₹1,201 Cr | ₹1,009 Cr | ₹933 Cr |
Advertisement & Sales Promotion | ₹132 Cr | ₹168 Cr | ₹128 Cr | ₹100 Cr | ₹132 Cr |
Sales Commissions & Incentives | ₹49 Cr | ₹91 Cr | ₹81 Cr | ₹69 Cr | ₹40 Cr |
Freight and Forwarding | ₹941 Cr | ₹817 Cr | ₹664 Cr | ₹659 Cr | ₹761 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | ₹330 Cr | ₹328 Cr | ₹182 Cr | - |
Miscellaneous Expenses | ₹195 Cr | ₹132 Cr | ₹152 Cr | ₹98 Cr | ₹230 Cr |
Bad debts /advances written off | ₹81 Cr | ₹7.06 Cr | ₹67 Cr | ₹16 Cr | ₹13 Cr |
Provision for doubtful debts | - | - | - | ₹8.22 Cr | ₹19 Cr |
Losson disposal of fixed assets(net) | - | ₹2.30 Cr | - | ₹0.73 Cr | ₹1.16 Cr |
Losson foreign exchange fluctuations | - | ₹16 Cr | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | ₹1.10 Cr |
Other Miscellaneous Expenses | ₹114 Cr | ₹106 Cr | ₹85 Cr | ₹73 Cr | ₹195 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹7,096 Cr | ₹6,990 Cr | ₹5,829 Cr | ₹4,960 Cr | ₹5,411 Cr |
Operating Profit (Excl OI) | ₹331 Cr | ₹370 Cr | ₹478 Cr | ₹627 Cr | ₹545 Cr |
Other Income | ₹201 Cr | ₹36 Cr | ₹93 Cr | ₹39 Cr | ₹29 Cr |
Interest Received | ₹18 Cr | ₹17 Cr | ₹17 Cr | ₹15 Cr | ₹11 Cr |
Dividend Received | ₹6.99 Cr | ₹3.78 Cr | ₹4.46 Cr | ₹4.46 Cr | ₹0.25 Cr |
Profit on sale of Fixed Assets | ₹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 | ₹74 Cr | ₹12 Cr | ₹62 Cr | ₹7.27 Cr | ₹0.60 Cr |
Foreign Exchange Gains | ₹0.14 Cr | - | ₹2.75 Cr | - | ₹0.24 Cr |
Others | ₹100 Cr | ₹3.41 Cr | ₹2.89 Cr | ₹8.12 Cr | ₹17 Cr |
Operating Profit | ₹532 Cr | ₹406 Cr | ₹571 Cr | ₹667 Cr | ₹574 Cr |
Interest | ₹201 Cr | ₹197 Cr | ₹193 Cr | ₹217 Cr | ₹258 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹104 Cr | ₹117 Cr | ₹136 Cr | ₹157 Cr | ₹201 Cr |
Intereston Fixed deposits | ₹15 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹11 Cr |
Bank Charges etc | ₹18 Cr | ₹19 Cr | ₹15 Cr | ₹14 Cr | ₹15 Cr |
Other Interest | ₹63 Cr | ₹46 Cr | ₹28 Cr | ₹32 Cr | ₹31 Cr |
PBDT | ₹331 Cr | ₹209 Cr | ₹378 Cr | ₹450 Cr | ₹316 Cr |
Depreciation | ₹414 Cr | ₹390 Cr | ₹310 Cr | ₹293 Cr | ₹251 Cr |
Profit Before Taxation & Exceptional Items | ₹-83 Cr | ₹-181 Cr | ₹68 Cr | ₹157 Cr | ₹65 Cr |
Exceptional Income / Expenses | ₹243 Cr | ₹-6.84 Cr | ₹8.99 Cr | ₹-4.78 Cr | ₹-10 Cr |
Profit Before Tax | ₹174 Cr | ₹-178 Cr | ₹84 Cr | ₹157 Cr | ₹62 Cr |
Provision for Tax | ₹12 Cr | ₹-20 Cr | ₹40 Cr | ₹16 Cr | ₹74 Cr |
Current Income Tax | ₹31 Cr | ₹3.74 Cr | ₹3.84 Cr | ₹10 Cr | ₹7.57 Cr |
Deferred Tax | ₹7.73 Cr | ₹-19 Cr | ₹38 Cr | ₹5.83 Cr | ₹66 Cr |
Other taxes | ₹-26 Cr | ₹-4.31 Cr | ₹-1.39 Cr | - | - |
Profit After Tax | ₹162 Cr | ₹-158 Cr | ₹44 Cr | ₹140 Cr | ₹-12 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹19 Cr | ₹55 Cr | ₹48 Cr | ₹31 Cr | ₹22 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹181 Cr | ₹-103 Cr | ₹92 Cr | ₹171 Cr | ₹10 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹697 Cr | ₹804 Cr | ₹715 Cr | ₹547 Cr | ₹517 Cr |
Appropriations | ₹878 Cr | ₹701 Cr | ₹807 Cr | ₹719 Cr | ₹528 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹4.76 Cr | ₹3.88 Cr | ₹2.68 Cr | ₹3.84 Cr | ₹-20 Cr |
Equity Dividend % | - | - | - | - | ₹10.00 |
Earnings Per Share | ₹3.60 | ₹-2.05 | ₹1.82 | ₹3.40 | ₹0.20 |
Adjusted EPS | ₹3.60 | ₹-2.05 | ₹1.82 | ₹3.40 | ₹0.20 |
Compare Income Statement of peers of PRISM JOHNSON
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
PRISM JOHNSON | ₹7,201.1 Cr | -3.4% | -6.9% | -7.9% | Stock Analytics | |
ULTRATECH CEMENT | ₹365,541.0 Cr | -0.8% | -2.8% | 6.3% | Stock Analytics | |
AMBUJA CEMENTS | ₹145,516.0 Cr | -4.1% | -0.8% | -7.9% | Stock Analytics | |
SHREE CEMENT | ₹110,327.0 Cr | -0.6% | -2.4% | 22% | Stock Analytics | |
JK CEMENT | ₹53,853.3 Cr | 4% | 9.9% | 59.9% | Stock Analytics | |
ACC | ₹33,544.4 Cr | -0.1% | -10.6% | -24.3% | Stock Analytics |
PRISM JOHNSON Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
PRISM JOHNSON | -3.4% |
-6.9% |
-7.9% |
SENSEX | -0.5% |
-3.1% |
1.4% |
You may also like the below Video Courses