Prism Johnson Limited (PRSMJOHNSN.NS) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

+103.0%

₹199.23

vs ₹98.13 price

Levered DCF

₹67.00

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

—

Rating

C+

Overall 2 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	86.25×	84.6×	50.38×	-51.39×	63.3×	38.54×	-73.78×	42.12×
P/B	4.11×	4.58×	6.57×	4.39×	4.38×	5.31×	1.45×	4.35×
P/S	0.85×	0.93×	1.23×	0.72×	0.92×	1.18×	0.26×	0.8×
EV / EBITDA	10.43×	18.62×	13.48×	16.77×	12.75×	12.36×	6.77×	10.85×
Gross margin	22.5%	41.9%	39.5%	19.5%	21.0%	24.3%	42.1%	41.6%
Operating margin	2.2%	-0.9%	1.5%	-0.0%	4.1%	6.1%	6.5%	7.4%
Net margin	1.0%	1.1%	2.4%	-1.4%	1.5%	3.1%	-0.3%	1.9%
Current ratio	0.9×	0.75×	0.79×	0.7×	0.8×	0.9×	0.9×	0.81×
Debt / equity	0.93×	1.02×	1.26×	1.37×	1.32×	1.56×	2.31×	1.7×
Interest coverage	0.92×	-0.3×	0.55×	-0.02×	1.35×	1.56×	1.48×	2.12×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	4.0%	0.6%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	-293.8%	26.1%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	4.8%	5.4%	13.0%	-8.6%	6.9%	13.8%	-2.0%	10.3%
Return on invested capital	2.3%	-1.5%	2.4%	-0.1%	3.4%	7.4%	-2.9%	6.4%
Return on assets	1.0%	1.1%	2.6%	-1.6%	1.4%	2.8%	-0.3%	2.1%
Free cash flow yield	1.5%	5.2%	-0.2%	4.2%	3.4%	15.9%	3.9%	7.5%
Earnings yield	1.2%	1.2%	2.0%	-1.9%	1.6%	2.6%	-1.4%	2.4%
Enterprise value	₹72.3B	₹77.9B	₹104.4B	₹66.9B	₹72.9B	₹81.8B	₹38.1B	₹67.6B
Net debt / EBITDA	1.36×	2.46×	1.69×	3.49×	2.61×	2.4×	4.06×	2.98×
Cash conversion cycle (days)	18	-19	17	-2	6	2	47	42