Valuation Prism Johnson Limited NSE India S.E.

Equities

Delayed NSE India S.E. Other stock markets 01:35:52 08/07/2025 pm IST			5-day change	1st Jan Change
157.73 ^INR	-0.21%		+2.84%	-7.23%

24/06	Raheja QBE General Insurance Company Limited announced that it has received INR 255.114997 million in funding from Prism Johnson Limited	CI
15/05	Prism Johnson Appoints CEO of Ready-Mix Concrete Business; Shares Up 5%	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	15,302	66,116	58,113	53,029	89,899	79,581	-	-
Change	-	332.07%	-12.11%	-8.75%	69.53%	-11.48%	-	-
Enterprise Value (EV) ¹	26,925	76,349	69,599	63,599	96,534	74,001	81,883	77,628
Change	-	183.56%	-8.84%	-8.62%	51.78%	-23.34%	-3.23%	-5.2%
P/E ratio	1,013x	38.6x	63.4x	-51.4x	49.6x	85.3x	153x	82.1x
PBR	1.46x	5.33x	4.39x	4.39x	6.47x	4.62x	4.87x	4.5x
PEG	-	0x	-1.4x	0x	-0x	-1.5x	-1x	1x
Capitalization / Revenue	0.26x	1.2x	0.95x	0.74x	1.22x	0.93x	1.03x	0.99x
EV / Revenue	0.46x	1.39x	1.14x	0.88x	1.31x	1.01x	1.06x	0.97x
EV / EBITDA	4.99x	12.3x	13.3x	17.6x	19.7x	17.7x	12.6x	10.9x
EV / EBIT	9.33x	23.2x	32.6x	-218x	128x	-114x	37.9x	31.4x
EV / FCF	44.8x	7.26x	35.2x	28.6x	-431x	21.2x	23.8x	21.8x
FCF Yield	2.23%	13.8%	2.84%	3.5%	-0.23%	4.71%	4.2%	4.59%
Dividend per Share ²	1	-	-	-	-	-	-	-
Rate of return	3.29%	-	-	-	-	-	-	-
EPS ²	0.03	3.4	1.82	-2.05	3.6	1.59	1.033	1.925
Distribution rate	3,333%	-	-	-	-	-	-	-
Net sales ¹	58,901	54,949	61,292	72,095	73,942	73,102	76,988	80,286
EBITDA ¹	5,392	6,218	5,232	3,608	4,890	4,184	6,504	7,140
EBIT ¹	2,886	3,293	2,135	-292.3	751.7	-650.6	2,158	2,471
Net income ¹	16.5	1,712	917.7	-1,032	1,811	799.3	630	1,052
Net Debt ¹	11,623	10,234	11,486	10,570	6,634	5,771	2,302	-1,953
Reference price ²	30.40	131.35	115.45	105.35	178.60	158.10	158.10	158.10
Nbr of stocks (in thousands)	5,03,357	5,03,357	5,03,357	5,03,357	5,03,357	5,03,357	-	-
Announcement Date	28/05/20	19/05/21	11/05/22	10/05/23	16/05/24	15/05/25	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HOLCIM LTD	18.64x	2.27x	9.41x	2.77%	4.2TCr
ANHUI CONCH CEMENT COMPANY LIMITED	9.12x	0.58x	2.61x	5.79%	1.59TCr
SHREE CEMENT LIMITED	98.76x	5.94x	28.68x	0.27%	1.31TCr
JAMES HARDIE INDUSTRIES PLC	22.4x	3.39x	12.11x	-.--%	1.22TCr
BUZZI SPA	9.89x	1.67x	5.75x	1.66%	1.03TCr
EAGLE MATERIALS INC.	15.1x	3.54x	9.96x	0.48%	691.42Cr
TCC GROUP HOLDINGS CO., LTD.	21.48x	1.54x	6.77x	4.45%	643.7Cr
J.K. CEMENT LIMITED	44.86x	3.94x	20.3x	0.28%	561.53Cr
ASIA CEMENT CORPORATION	13.72x	2.38x	12.36x	4.82%	515.38Cr
Average	28.22x	2.80x	11.99x	2.28%	1.31TCr
Weighted average by Cap.	26.88x	2.63x	11.13x	2.45%