PRISM JOHNSON
|
PRISM JOHNSON Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹503 Cr | ₹503 Cr | ₹503 Cr | ₹503 Cr | ₹503 Cr |
Equity - Authorised | ₹651 Cr | ₹651 Cr | ₹651 Cr | ₹651 Cr | ₹651 Cr |
Equity - Issued | ₹503 Cr | ₹503 Cr | ₹503 Cr | ₹503 Cr | ₹503 Cr |
Equity Paid Up | ₹503 Cr | ₹503 Cr | ₹503 Cr | ₹503 Cr | ₹503 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹886 Cr | ₹703 Cr | ₹820 Cr | ₹738 Cr | ₹576 Cr |
Securities Premium | - | - | - | - | - |
Capital Reserves | ₹-183 Cr | ₹-183 Cr | ₹-185 Cr | ₹-181 Cr | ₹-179 Cr |
Profit & Loss Account Balance | ₹865 Cr | ₹697 Cr | ₹804 Cr | ₹715 Cr | ₹547 Cr |
General Reserves | ₹190 Cr | ₹191 Cr | ₹191 Cr | ₹191 Cr | ₹192 Cr |
Other Reserves | ₹13 Cr | ₹-1.90 Cr | ₹9.21 Cr | ₹13 Cr | ₹15 Cr |
Reserve excluding Revaluation Reserve | ₹886 Cr | ₹703 Cr | ₹820 Cr | ₹738 Cr | ₹576 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹1,389 Cr | ₹1,207 Cr | ₹1,323 Cr | ₹1,242 Cr | ₹1,079 Cr |
Minority Interest | ₹254 Cr | ₹256 Cr | ₹273 Cr | ₹282 Cr | ₹245 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹910 Cr | ₹849 Cr | ₹999 Cr | ₹1,140 Cr | ₹1,076 Cr |
Non Convertible Debentures | - | - | - | - | ₹478 Cr |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹852 Cr | ₹1,157 Cr | ₹895 Cr | ₹999 Cr | ₹987 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹58 Cr | ₹-308 Cr | ₹104 Cr | ₹141 Cr | ₹-389 Cr |
Unsecured Loans | ₹18 Cr | ₹109 Cr | ₹178 Cr | ₹290 Cr | ₹428 Cr |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | - | ₹9.99 Cr | ₹90 Cr |
Loans - Govt. | - | - | - | - | - |
Loans - Others | ₹8.90 Cr | ₹5.50 Cr | ₹3.20 Cr | ₹0.70 Cr | - |
Other Unsecured Loan | ₹8.78 Cr | ₹103 Cr | ₹174 Cr | ₹279 Cr | ₹338 Cr |
Deferred Tax Assets / Liabilities | ₹95 Cr | ₹70 Cr | ₹89 Cr | ₹55 Cr | ₹52 Cr |
Deferred Tax Assets | ₹85 Cr | ₹73 Cr | ₹88 Cr | ₹148 Cr | ₹169 Cr |
Deferred Tax Liability | ₹180 Cr | ₹143 Cr | ₹177 Cr | ₹204 Cr | ₹221 Cr |
Other Long Term Liabilities | ₹1,020 Cr | ₹759 Cr | ₹737 Cr | ₹699 Cr | ₹634 Cr |
Long Term Trade Payables | - | - | ₹13 Cr | - | - |
Long Term Provisions | ₹36 Cr | ₹33 Cr | ₹34 Cr | ₹33 Cr | ₹32 Cr |
Total Non-Current Liabilities | ₹2,078 Cr | ₹1,820 Cr | ₹2,050 Cr | ₹2,217 Cr | ₹2,222 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹1,036 Cr | ₹959 Cr | ₹1,138 Cr | ₹946 Cr | ₹771 Cr |
Sundry Creditors | ₹1,036 Cr | ₹959 Cr | ₹1,138 Cr | ₹946 Cr | ₹771 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹1,483 Cr | ₹1,586 Cr | ₹1,391 Cr | ₹1,299 Cr | ₹1,415 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹105 Cr | ₹122 Cr | ₹101 Cr | ₹94 Cr | ₹83 Cr |
Interest Accrued But Not Due | ₹6.31 Cr | ₹11 Cr | ₹19 Cr | ₹23 Cr | ₹101 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | ₹95 Cr | ₹75 Cr | ₹115 Cr | ₹100 Cr | ₹278 Cr |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹1,277 Cr | ₹1,378 Cr | ₹1,155 Cr | ₹1,082 Cr | ₹953 Cr |
Short Term Borrowings | ₹763 Cr | ₹654 Cr | ₹171 Cr | ₹117 Cr | ₹282 Cr |
Secured ST Loans repayable on Demands | ₹647 Cr | ₹653 Cr | ₹119 Cr | ₹117 Cr | ₹177 Cr |
Working Capital Loans- Sec | ₹152 Cr | ₹115 Cr | ₹116 Cr | ₹108 Cr | ₹151 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-36 Cr | ₹-114 Cr | ₹-64 Cr | ₹-108 Cr | ₹-46 Cr |
Short Term Provisions | ₹143 Cr | ₹143 Cr | ₹141 Cr | ₹161 Cr | ₹151 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹69 Cr | ₹79 Cr | ₹39 Cr | ₹98 Cr | ₹96 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹74 Cr | ₹64 Cr | ₹102 Cr | ₹63 Cr | ₹55 Cr |
Total Current Liabilities | ₹3,426 Cr | ₹3,342 Cr | ₹2,841 Cr | ₹2,523 Cr | ₹2,619 Cr |
Total Liabilities | ₹7,147 Cr | ₹6,624 Cr | ₹6,487 Cr | ₹6,264 Cr | ₹6,165 Cr |
ASSETS | |||||
Gross Block | ₹5,360 Cr | ₹4,695 Cr | ₹4,390 Cr | ₹4,136 Cr | ₹3,736 Cr |
Less: Accumulated Depreciation | ₹2,100 Cr | ₹1,747 Cr | ₹1,420 Cr | ₹1,189 Cr | ₹915 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹3,260 Cr | ₹2,947 Cr | ₹2,970 Cr | ₹2,946 Cr | ₹2,821 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹123 Cr | ₹144 Cr | ₹118 Cr | ₹43 Cr | ₹259 Cr |
Non Current Investments | ₹816 Cr | ₹827 Cr | ₹797 Cr | ₹571 Cr | ₹373 Cr |
Long Term Investment | ₹816 Cr | ₹827 Cr | ₹797 Cr | ₹571 Cr | ₹373 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹816 Cr | ₹827 Cr | ₹797 Cr | ₹571 Cr | ₹373 Cr |
Long Term Loans & Advances | ₹167 Cr | ₹159 Cr | ₹136 Cr | ₹172 Cr | ₹176 Cr |
Other Non Current Assets | ₹50 Cr | ₹107 Cr | ₹101 Cr | ₹159 Cr | ₹153 Cr |
Total Non-Current Assets | ₹4,435 Cr | ₹4,281 Cr | ₹4,208 Cr | ₹3,981 Cr | ₹3,781 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹164 Cr | ₹84 Cr | ₹37 Cr | ₹160 Cr | ₹150 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹164 Cr | ₹84 Cr | ₹37 Cr | ₹160 Cr | ₹150 Cr |
Inventories | ₹826 Cr | ₹748 Cr | ₹805 Cr | ₹581 Cr | ₹742 Cr |
Raw Materials | ₹180 Cr | ₹168 Cr | ₹176 Cr | ₹153 Cr | ₹172 Cr |
Work-in Progress | ₹86 Cr | ₹81 Cr | ₹95 Cr | ₹40 Cr | ₹78 Cr |
Finished Goods | ₹186 Cr | ₹201 Cr | ₹186 Cr | ₹138 Cr | ₹285 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹107 Cr | ₹93 Cr | ₹89 Cr | ₹79 Cr | ₹92 Cr |
Other Inventory | ₹266 Cr | ₹204 Cr | ₹259 Cr | ₹170 Cr | ₹114 Cr |
Sundry Debtors | ₹695 Cr | ₹695 Cr | ₹624 Cr | ₹631 Cr | ₹715 Cr |
Debtors more than Six months | ₹86 Cr | ₹140 Cr | ₹130 Cr | ₹186 Cr | - |
Debtors Others | ₹637 Cr | ₹651 Cr | ₹591 Cr | ₹594 Cr | ₹856 Cr |
Cash and Bank | ₹506 Cr | ₹327 Cr | ₹374 Cr | ₹545 Cr | ₹418 Cr |
Cash in hand | ₹0.99 Cr | ₹1.16 Cr | ₹1.42 Cr | ₹1.27 Cr | ₹1.29 Cr |
Balances at Bank | ₹497 Cr | ₹325 Cr | ₹372 Cr | ₹508 Cr | ₹416 Cr |
Other cash and bank balances | ₹7.93 Cr | ₹0.82 Cr | ₹0.98 Cr | ₹35 Cr | ₹0.09 Cr |
Other Current Assets | ₹239 Cr | ₹207 Cr | ₹251 Cr | ₹142 Cr | ₹129 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | ₹0.95 Cr | ₹0.09 Cr | ₹0.29 Cr | ₹0.24 Cr | ₹0.19 Cr |
Interest accrued and or due on loans | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹17 Cr | ₹15 Cr |
Prepaid Expenses | ₹22 Cr | ₹22 Cr | ₹16 Cr | ₹17 Cr | ₹19 Cr |
Other current_assets | ₹197 Cr | ₹166 Cr | ₹216 Cr | ₹108 Cr | ₹95 Cr |
Short Term Loans and Advances | ₹283 Cr | ₹282 Cr | ₹187 Cr | ₹222 Cr | ₹227 Cr |
Advances recoverable in cash or in kind | ₹78 Cr | ₹119 Cr | ₹67 Cr | ₹39 Cr | ₹30 Cr |
Advance income tax and TDS | ₹156 Cr | ₹112 Cr | ₹83 Cr | ₹155 Cr | ₹149 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹49 Cr | ₹52 Cr | ₹37 Cr | ₹28 Cr | ₹47 Cr |
Total Current Assets | ₹2,712 Cr | ₹2,342 Cr | ₹2,278 Cr | ₹2,281 Cr | ₹2,380 Cr |
Net Current Assets (Including Current Investments) | ₹-714 Cr | ₹-1,000 Cr | ₹-563 Cr | ₹-242 Cr | ₹-239 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹7,147 Cr | ₹6,624 Cr | ₹6,487 Cr | ₹6,264 Cr | ₹6,165 Cr |
Contingent Liabilities | ₹499 Cr | ₹499 Cr | ₹494 Cr | ₹381 Cr | ₹366 Cr |
Total Debt | ₹1,828 Cr | ₹1,995 Cr | ₹1,560 Cr | ₹1,727 Cr | ₹2,244 Cr |
Book Value | - | 23.97 | 26.28 | 24.67 | 21.44 |
Adjusted Book Value | 27.59 | 23.97 | 26.28 | 24.67 | 21.44 |
Compare Balance Sheet of peers of PRISM JOHNSON
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
PRISM JOHNSON | ₹9,182.0 Cr | -2.8% | -2.6% | 17.7% | Stock Analytics | |
ULTRATECH CEMENT | ₹316,290.0 Cr | 1.5% | 0.8% | 22.8% | Stock Analytics | |
AMBUJA CEMENTS | ₹119,154.0 Cr | -11.3% | -15.4% | 30.9% | Stock Analytics | |
SHREE CEMENT | ₹86,833.7 Cr | -0.1% | -1% | -7.8% | Stock Analytics | |
ACC | ₹38,041.9 Cr | -7.8% | -12% | 18.4% | Stock Analytics | |
DALMIA BHARAT | ₹33,219.5 Cr | 2% | -3.4% | -19.2% | Stock Analytics |
PRISM JOHNSON Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
PRISM JOHNSON | -2.8% |
-2.6% |
17.7% |
SENSEX | -1.9% |
-5% |
17.5% |
You may also like the below Video Courses