Prism Johnson Ltd
NSE:PRSMJOHNSN

Watchlist Manager
Prism Johnson Ltd Logo
Prism Johnson Ltd
NSE:PRSMJOHNSN
Watchlist
Price: 182.15 INR 0.02% Market Closed
Market Cap: 91.7B INR
Have any thoughts about
Prism Johnson Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

74.1B
-2%
Revenue
Growth Rates:
1 Year
-1%
3 Years
+23%
5 Years
+19%
7 Years
-
10 Years
-
-1.1B
Operating Income
Growth Rates:
1 Year
-2 547%
3 Years
-
5 Years
-
7 Years
-
10 Years
-
1.6B
-14%
Net Income
Growth Rates:
1 Year
-
3 Years
-42%
5 Years
+49%
7 Years
-
10 Years
-

Earnings Waterfall
Prism Johnson Ltd

Revenue
74.1B INR
Cost of Revenue
-43.2B INR
Gross Profit
30.9B INR
Operating Expenses
-32B INR
Operating Income
-1.1B INR
Other Expenses
2.7B INR
Net Income
1.6B INR

Income Statement
Prism Johnson Ltd

Rotate your device to view
Income Statement
Currency: INR
Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
4 639
N/A
4 849
+5%
5 020
+4%
4 945
-1%
5 295
+7%
5 402
+2%
5 603
+4%
6 248
+12%
5 717
-8%
6 320
+11%
6 948
+10%
7 296
+5%
7 668
+5%
8 004
+4%
8 385
+5%
15 501
+85%
29 383
+90%
44 394
+51%
61 944
+40%
62 407
+1%
62 668
+0%
62 281
-1%
59 562
-4%
52 205
-12%
51 570
-1%
52 200
+1%
55 871
+7%
60 381
+8%
61 915
+3%
63 026
+2%
63 063
+0%
68 058
+8%
69 649
+2%
71 027
+2%
73 605
+4%
74 915
+2%
76 660
+2%
76 200
-1%
75 875
0%
74 085
-2%
Gross Profit
Cost of Revenue
(136)
(245)
(333)
(221)
(309)
(211)
(223)
(446)
0
(129)
(157)
(163)
(78)
(262)
(397)
(5 730)
(11 200)
(16 947)
(23 854)
(24 056)
(24 845)
(24 994)
(23 391)
(20 979)
(19 910)
(20 138)
(21 710)
(23 065)
(23 644)
(24 616)
(23 895)
(25 918)
(26 610)
(26 387)
(44 348)
(37 336)
(41 471)
(44 609)
(44 352)
(43 184)
Gross Profit
4 503
N/A
4 604
+2%
4 687
+2%
4 724
+1%
4 986
+6%
5 192
+4%
5 381
+4%
5 804
+8%
5 718
-1%
6 190
+8%
6 791
+10%
7 132
+5%
7 590
+6%
7 743
+2%
7 988
+3%
9 771
+22%
18 183
+86%
27 447
+51%
38 090
+39%
38 352
+1%
37 824
-1%
37 288
-1%
36 171
-3%
31 226
-14%
31 660
+1%
32 062
+1%
34 161
+7%
37 316
+9%
38 271
+3%
38 410
+0%
39 169
+2%
42 139
+8%
43 038
+2%
44 639
+4%
29 258
-34%
37 579
+28%
35 189
-6%
31 591
-10%
31 523
0%
30 901
-2%
Operating Income
Operating Expenses
(4 210)
(4 162)
(4 175)
(4 206)
(4 392)
(4 576)
(4 699)
(4 917)
(4 605)
(4 766)
(4 732)
(4 671)
(4 633)
(4 498)
(4 689)
(8 294)
(16 263)
(24 866)
(34 080)
(34 480)
(34 122)
(33 569)
(32 934)
(30 128)
(29 901)
(29 714)
(30 841)
(33 082)
(34 176)
(35 176)
(37 030)
(40 235)
(42 504)
(44 923)
(29 484)
(37 622)
(34 616)
(30 263)
(30 773)
(32 008)
Selling, General & Administrative
(3 618)
(3 579)
(3 526)
(3 517)
(3 770)
(3 867)
(4 018)
(4 179)
(1 281)
(1 431)
(1 468)
(1 447)
(1 257)
(1 170)
(1 262)
(6 440)
(12 515)
(19 170)
(26 175)
(26 382)
(25 825)
(25 164)
(29 697)
(21 278)
(20 993)
(20 546)
(27 215)
(22 873)
(23 367)
(23 765)
(32 972)
(27 428)
(28 983)
(30 536)
(24 631)
(23 205)
(19 608)
(15 936)
(25 393)
(15 395)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(47)
0
0
0
(41)
0
0
0
(53)
0
0
0
(50)
0
0
0
(45)
0
Depreciation & Amortization
(318)
(305)
(300)
(299)
(300)
(303)
(305)
(306)
(307)
(308)
(310)
(312)
(318)
(320)
(319)
(474)
(958)
(1 459)
(2 000)
(2 099)
(2 202)
(2 300)
(2 441)
(2 600)
(2 796)
(2 833)
(2 925)
(2 963)
(2 883)
(2 998)
(3 097)
(3 335)
(3 533)
(3 795)
(3 887)
(3 890)
(3 941)
(3 921)
(4 138)
(4 323)
Other Operating Expenses
(273)
(278)
(350)
(390)
(321)
(406)
(375)
(431)
(3 016)
(3 025)
(2 954)
(2 912)
(3 058)
(3 007)
(3 106)
(1 380)
(2 790)
(4 236)
(5 906)
(5 999)
(6 094)
(6 105)
(749)
(6 249)
(6 112)
(6 335)
(659)
(7 247)
(7 928)
(8 415)
(909)
(9 473)
(9 987)
(10 591)
(916)
(10 526)
(11 068)
(10 406)
(1 197)
(12 290)
Operating Income
293
N/A
442
+51%
511
+16%
518
+1%
594
+15%
615
+4%
682
+11%
887
+30%
1 114
+26%
1 427
+28%
2 060
+44%
2 462
+20%
2 957
+20%
3 244
+10%
3 299
+2%
1 476
-55%
1 919
+30%
2 581
+34%
4 010
+55%
3 873
-3%
3 703
-4%
3 719
+0%
3 237
-13%
1 098
-66%
1 759
+60%
2 349
+34%
3 321
+41%
4 235
+28%
4 096
-3%
3 235
-21%
2 139
-34%
1 905
-11%
536
-72%
(283)
N/A
(227)
+20%
(42)
+82%
573
N/A
1 328
+132%
750
-43%
(1 107)
N/A
Pre-Tax Income
Interest Income Expense
(253)
(216)
(200)
(215)
(214)
(246)
(285)
(276)
(189)
(151)
(78)
(23)
(63)
(34)
(26)
(548)
(1 089)
(1 635)
(2 151)
(2 163)
(2 226)
(2 350)
(2 092)
(2 483)
(2 410)
(2 215)
(1 600)
(1 944)
(1 882)
(1 842)
(1 396)
(1 697)
(1 651)
(1 700)
(1 429)
(1 822)
(1 798)
(1 769)
(1 337)
(1 830)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(113)
(113)
(113)
(113)
(437)
(103)
(284)
(404)
(394)
(374)
(212)
(92)
(22)
(19)
(68)
(68)
(111)
0
(1 424)
(1 424)
(1 478)
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(12)
0
0
0
318
0
326
326
149
109
109
109
(23)
0
3 905
3 905
3 924
0
Total Other Income
36
40
36
(7)
23
25
22
21
(19)
(18)
(18)
(7)
45
64
99
51
186
218
266
283
195
234
(76)
320
365
361
(80)
659
349
391
(30)
402
360
377
12
432
449
345
(117)
4 246
Pre-Tax Income
76
N/A
266
+250%
347
+30%
297
-14%
403
+36%
394
-2%
419
+6%
631
+51%
906
+44%
1 258
+39%
1 964
+56%
2 433
+24%
2 941
+21%
3 274
+11%
3 372
+3%
979
-71%
1 016
+4%
1 164
+15%
2 012
+73%
1 880
-7%
1 559
-17%
1 490
-4%
621
-58%
(1 169)
N/A
(571)
+51%
90
N/A
1 565
+1 639%
2 576
+65%
2 676
+4%
2 016
-25%
839
-58%
699
-17%
(715)
N/A
(1 565)
-119%
(1 778)
-14%
(1 432)
+19%
1 704
N/A
2 384
+40%
1 743
-27%
1 309
-25%
Net Income
Tax Provision
(136)
(136)
(141)
(184)
(145)
(141)
(153)
(235)
(286)
(403)
(641)
(799)
(1 012)
(1 049)
(1 003)
(349)
(395)
(483)
(916)
(903)
(862)
(826)
(740)
(379)
(425)
(641)
(162)
(299)
(372)
(191)
(400)
(377)
(79)
144
201
222
(256)
(417)
(124)
(80)
Income from Continuing Operations
(60)
130
206
113
258
253
267
397
621
856
1 323
1 634
1 929
2 225
2 369
630
621
681
1 096
976
697
664
(120)
(1 546)
(994)
(549)
1 403
2 278
2 304
1 825
440
322
(794)
(1 421)
(1 577)
(1 210)
1 448
1 967
1 619
1 229
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18
21
65
68
65
116
80
220
322
294
366
309
383
447
469
478
544
618
616
545
262
94
74
192
326
Net Income (Common)
(60)
N/A
130
N/A
206
+58%
113
-45%
258
+128%
253
-2%
267
+6%
397
+49%
621
+56%
856
+38%
1 323
+55%
1 634
+24%
1 929
+18%
2 225
+15%
2 369
+6%
647
-73%
642
-1%
746
+16%
1 164
+56%
1 042
-10%
813
-22%
743
-9%
100
-87%
(1 226)
N/A
(702)
+43%
(184)
+74%
1 712
N/A
2 661
+55%
2 751
+3%
2 294
-17%
918
-60%
865
-6%
(177)
N/A
(805)
-355%
(1 032)
-28%
(947)
+8%
1 542
N/A
2 041
+32%
1 811
-11%
1 555
-14%
EPS (Diluted)
-0.2
N/A
0.43
N/A
0.69
+60%
0.38
-45%
0.86
+126%
0.85
-1%
0.89
+5%
1.33
+49%
2.08
+56%
2.86
+38%
4.43
+55%
5.47
+23%
6.46
+18%
7.46
+15%
7.94
+6%
1.29
-84%
1.21
-6%
1.51
+25%
2.31
+53%
2.07
-10%
1.63
-21%
1.51
-7%
0.2
-87%
-2.44
N/A
-1.39
+43%
-0.36
+74%
3.4
N/A
5.24
+54%
5.5
+5%
4.57
-17%
1.82
-60%
1.74
-4%
-0.36
N/A
-1.61
-347%
-2.05
-27%
-1.9
+7%
3.07
N/A
4.14
+35%
3.6
-13%
3.02
-16%

See Also

Summary
PRSMJOHNSN intrinsic value, competitors valuation, and company profile.
DCF Valuation
PRSMJOHNSN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
PRSMJOHNSN stock valuation using valuation multiples.
Wall Street Estimates
PRSMJOHNSN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
PRSMJOHNSN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 201,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.