Valuation Prism Johnson Limited

Equities

Market Closed - Bombay S.E. Other stock markets 03:30:54 12/03/2026 pm IST			5-day change	1st Jan Change
125.10 ^INR	-0.28%		-0.56%	-7.91%

02/03	Prism Johnson to Sell Entire Stake in Joint Venture RQBE	MT
02/03	Prism Johnson to sell 51% shareholding in Rqbe for 3.24 billion rupees	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	66,116	58,113	53,029	89,899	68,230	62,970	-	-
Change	-	-12.11%	-8.75%	69.53%	-24.1%	-7.71%	-	-
Enterprise Value (EV) ¹	76,349	69,599	63,599	96,534	74,001	65,225	61,102	56,721
Change	-	-8.84%	-8.62%	51.78%	-23.34%	-11.86%	-6.32%	-7.17%
P/E ratio	38.6x	63.4x	-51.4x	49.6x	85.3x	114x	42.4x	32.9x
PBR	5.33x	4.39x	4.39x	6.47x	4.62x	3.84x	3.61x	3.33x
PEG	-	-1.4x	0x	-0x	-1.5x	-3.7x	0x	1.1x
Capitalization / Revenue	1.2x	0.95x	0.74x	1.22x	0.93x	0.81x	0.78x	0.75x
EV / Revenue	1.39x	1.14x	0.88x	1.31x	1.01x	0.84x	0.76x	0.67x
EV / EBITDA	12.3x	13.3x	17.6x	19.7x	17.7x	10x	8.5x	7.35x
EV / EBIT	23.2x	32.6x	-218x	128x	-114x	73.9x	22.6x	20.9x
EV / FCF	7.26x	35.2x	28.6x	-431x	21.2x	33.8x	22.9x	11.5x
FCF Yield	13.8%	2.84%	3.5%	-0.23%	4.71%	2.96%	4.36%	8.71%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	3.4	1.82	-2.05	3.6	1.59	1.1	2.95	3.8
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	54,949	61,292	72,095	73,942	73,102	78,050	80,647	84,354
EBITDA ¹	6,218	5,232	3,608	4,890	4,184	6,494	7,186	7,719
EBIT ¹	3,293	2,135	-292.3	751.7	-650.6	883	2,707	2,710
Net income ¹	1,712	917.7	-1,032	1,811	799.3	557	1,140	1,298
Net Debt ¹	10,234	11,486	10,570	6,634	5,771	2,255	-1,868	-6,249
Reference price ²	131.35	115.45	105.35	178.60	135.55	125.10	125.10	125.10
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	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PRISM JOHNSON LIMITED	114.05x	0.84x	10.07x	-	68Cr
HOLCIM LTD	19.15x	2.43x	9.5x	2.82%	4.57TCr
ANHUI CONCH CEMENT COMPANY LIMITED	14.85x	0.84x	3.9x	3.3%	1.86TCr
JAMES HARDIE INDUSTRIES PLC	31.48x	3.42x	13.19x	-.--%	1.22TCr
DANGOTE CEMENT PLC	11.62x	2.97x	6.8x	7.75%	974.13Cr
SHREE CEMENT LIMITED	48.81x	4.04x	18.23x	0.57%	928.83Cr
BUZZI SPA	9.35x	1.5x	5.62x	1.79%	908.37Cr
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	16.61x	1.6x	6.49x	2.32%	608.1Cr
EAGLE MATERIALS INC.	14.93x	3.32x	9.94x	0.49%	601.08Cr
TCC GROUP HOLDINGS CO., LTD.	78.86x	1.9x	8.82x	3.94%	589.4Cr
Average	35.97x	2.29x	9.25x	2.55%	1.23TCr
Weighted average by Cap.	23.69x	2.35x	9.02x	2.67%