Prism Johnson Limited
NSE:PRSMJOHNSN.NS
195.43 (INR) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 75,875.1 | 72,095.4 | 61,765.7 | 55,325.2 | 59,201 | 61,506.1 | 54,816.6 | 49,824.1 | 55,435 | 55,840 | 49,932 | 48,230.1 | 45,962 | 34,017.1 | 28,748.6 | 6,272.4 | 8,764.5 | 7,668 |
| Cost of Revenue
| 55,033.4 | 44,644.6 | 35,955.6 | 31,103.6 | 34,251.5 | 35,941.4 | 33,772.7 | 30,593.9 | 34,839.9 | 35,957.8 | 33,366.7 | 30,781.5 | 18,403.9 | 21,467.5 | 16,409.5 | 3,275.9 | 3,829.5 | 3,139.6 |
| Gross Profit
| 20,841.7 | 27,450.8 | 25,810.1 | 24,221.6 | 24,949.5 | 25,564.7 | 21,043.9 | 19,230.2 | 20,595.1 | 19,882.2 | 16,565.3 | 17,448.6 | 27,558.1 | 12,549.6 | 12,339.1 | 2,996.5 | 4,935 | 4,528.4 |
| Gross Profit Ratio
| 0.275 | 0.381 | 0.418 | 0.438 | 0.421 | 0.416 | 0.384 | 0.386 | 0.372 | 0.356 | 0.332 | 0.362 | 0.6 | 0.369 | 0.429 | 0.478 | 0.563 | 0.591 |
| Reseach & Development Expenses
| 44.5 | 49.7 | 52.8 | 41.2 | 46.6 | 19.9 | 38.2 | 35.1 | 28 | 27.9 | 25.6 | 24.9 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 10,681.1 | 5,747.9 | 4,706.6 | 2,778.3 | 1,804.3 | 938.2 | 939 | 694.9 | 152.2 | 177.2 | 111.3 | 169.9 | 0 | 0 | 5,356.2 | 0 | 1,245.4 | 0 |
| Selling & Marketing Expenses
| 9,408.9 | 8,173 | 8,172.7 | 7,890 | 9,185.2 | 9,646.5 | 7,652.5 | 7,459.5 | 10,252.7 | 10,555.1 | 8,980.1 | 8,658.9 | 0 | 7,140.7 | 0 | 1,079.2 | 0 | 989.1 |
| SG&A
| 20,090 | 8,173 | 12,879.3 | 10,668.3 | 10,989.5 | 10,584.7 | 8,591.5 | 8,154.4 | 10,404.9 | 10,732.3 | 9,091.4 | 8,828.8 | 0 | 7,140.7 | 5,356.2 | 1,079.2 | 1,245.4 | 989.1 |
| Other Expenses
| 345.6 | 19,520.4 | 10,528.6 | 9,870.9 | 10,210.5 | 76.1 | 167.6 | 97.1 | 11.9 | 209.5 | 54.3 | 16.9 | 1,837.8 | 1,193.6 | 0 | 0 | 0 | 0 |
| Operating Expenses
| 20,090 | 27,743.1 | 23,460.7 | 20,580.4 | 21,246.6 | 20,949.4 | 17,704.6 | 16,570.5 | 18,612.7 | 18,125.4 | 16,777.5 | 16,214.1 | 25,961.1 | 9,896.7 | 7,828.5 | 1,500.2 | 1,771.5 | 1,529.8 |
| Operating Income
| 751.7 | 148.9 | 2,611.3 | 3,876.3 | 3,820 | 4,523.2 | 3,480.1 | 2,760.6 | 2,100.6 | 2,093.2 | 2 | 1,304.5 | 1,597 | 2,652.9 | 4,591 | 1,496.3 | 3,146.5 | 2,998.6 |
| Operating Income Ratio
| 0.01 | 0.002 | 0.042 | 0.07 | 0.065 | 0.074 | 0.063 | 0.055 | 0.038 | 0.037 | 0 | 0.027 | 0.035 | 0.078 | 0.16 | 0.239 | 0.359 | 0.391 |
| Total Other Income Expenses Net
| 844.9 | -1,926.8 | -1,772 | -2,310.9 | -3,198.9 | -2,511.1 | -2,473.5 | -2,343.4 | -2,159.9 | -2,165.2 | -1,292.2 | -2,151.8 | -1,877.8 | -1,184 | -789.5 | -32.5 | -14.7 | -58 |
| Income Before Tax
| 1,596.6 | -1,777.9 | 839.3 | 1,565.4 | 621.1 | 2,012.1 | 1,006.6 | 417.2 | -59.3 | -72 | -1,290.2 | -847.3 | -280.8 | 1,468.9 | 3,801.5 | 1,463.8 | 3,131.8 | 2,940.6 |
| Income Before Tax Ratio
| 0.021 | -0.025 | 0.014 | 0.028 | 0.01 | 0.033 | 0.018 | 0.008 | -0.001 | -0.001 | -0.026 | -0.018 | -0.006 | 0.043 | 0.132 | 0.233 | 0.357 | 0.383 |
| Income Tax Expense
| 123.6 | -200.6 | 399.8 | 162 | 827.6 | 916.1 | 456.6 | 274.7 | -116.6 | -120.2 | -440.3 | -242.1 | -112.3 | 433.2 | 1,236.1 | 557.9 | 751 | 1,012.9 |
| Net Income
| 1,811.1 | -1,577.3 | 439.5 | 1,712.3 | -206.5 | 1,164 | 425 | -18 | 33 | 26.2 | -862 | -624.7 | -184.4 | 1,049.5 | 2,597.8 | 920.5 | 2,390 | 1,927.7 |
| Net Income Ratio
| 0.024 | -0.022 | 0.007 | 0.031 | -0.003 | 0.019 | 0.008 | -0 | 0.001 | 0 | -0.017 | -0.013 | -0.004 | 0.031 | 0.09 | 0.147 | 0.273 | 0.251 |
| EPS
| 3.6 | -3.13 | 0.87 | 3.4 | -0.41 | 2.31 | 0.84 | -0.036 | 0.06 | 0.05 | -1.76 | -1.27 | -0.38 | 2.14 | 5.29 | 3.09 | 8.01 | 6.46 |
| EPS Diluted
| 3.6 | -3.13 | 0.87 | 3.4 | -0.41 | 2.31 | 0.84 | -0.036 | 0.06 | 0.05 | -1.76 | -1.27 | -0.38 | 2.14 | 5.29 | 3.09 | 8.01 | 6.46 |
| EBITDA
| 4,889.7 | 4,049.5 | 5,707.8 | 6,801.5 | 6,325.6 | 6,523.6 | 5,323.7 | 4,679 | 3,886.4 | 3,741.8 | 2,005.6 | 3,103.4 | 3,219.4 | 3,913 | 5,614.4 | 1,744.9 | 3,465.9 | 3,338.6 |
| EBITDA Ratio
| 0.064 | 0.056 | 0.092 | 0.123 | 0.107 | 0.106 | 0.097 | 0.094 | 0.07 | 0.067 | 0.04 | 0.064 | 0.07 | 0.115 | 0.195 | 0.278 | 0.395 | 0.435 |