Prism Johnson Ltd Nine-Monthly Results: Standalone & Consolidated Reports

Nine Monthly Results

Results Snapshot

Figures in Cr

Consolidate Nine Monthly Results

Dec'25

Dec'24

Dec'23

Dec'22

Dec'21

Dec'20

Dec'19

Net Sales

5,530.22

5,207.88

5,508.29

5,248.79

4,457.79

3,736.94

4,473.11

Other Operating Income

0.00

Total Operating income

5,530.22

5,207.88

5,508.29

5,248.79

4,457.79

3,736.94

4,473.11

Raw Material Cost

1,413.17

1,348.88

1,386.79

1,393.30

1,249.32

891.20

1,295.96

Purchase of Finished goods

406.84

370.78

463.27

347.64

282.32

189.98

236.52

(Increase) / Decrease In Stocks

-46.51

-46.06

-138.96

-87.87

-67.37

153.14

-26.99

Employee Cost

502.70

498.81

486.65

492.65

458.98

410.50

444.31

Power Cost

981.27

946.68

1,146.22

1,234.06

773.66

614.17

805.98

Manufacturing Expenses

1,098.04

1,061.59

1,010.75

865.39

733.47

652.42

868.87

Selling and Distribution Expenses

0.00

Other Expenses

661.93

796.34

775.93

789.98

641.90

441.22

443.63

Total Expenditure (Excl Depreciation)

5,017.44

4,977.02

5,130.65

5,035.15

4,072.28

3,352.63

4,068.28

Operating Profit (PBDIT) excl Other Income

512.78

230.86

377.64

213.64

385.51

384.31

404.83

Other Income

24.98

115.31

24.86

24.81

26.80

25.88

18.49

Operating Profit (PBDIT)

537.76

346.17

402.50

238.45

412.31

410.19

423.32

Interest

136.51

167.89

141.19

136.20

142.07

161.91

189.51

Exceptional Items

88.95

-1.47

248.06

-6.84

-1.88

-30.09

0.00

Gross Profit (PBDT)

512.39

176.81

509.37

95.41

268.36

218.19

233.81

Depreciation

406.45

350.43

287.52

285.52

215.60

208.44

175.77

Profit Before Tax

108.31

-169.84

225.58

-189.12

52.76

9.75

58.04

Tax

47.09

-85.56

39.49

-22.30

32.07

29.21

39.29

Provisions and contingencies

0.00

Profit After Tax

58.85

-88.06

182.36

-167.81

20.69

-19.46

18.75

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

-22.19

0.00

Net Profit

36.66

-88.06

182.36

-167.81

20.69

-19.46

18.75

Share in Profit of Associates

9.30

12.16

10.07

5.83

3.41

1.40

6.12

Minority Interest

-1.87

22.35

-11.30

31.77

17.71

6.04

5.99

Other related items

0.00

Consolidated Net Profit

66.47

-49.37

197.17

-110.13

62.17

4.02

32.40

Equity Capital

503.36

Face Value

10.0

Reserves

0.00

Diluted Earnings per share

1.21

0.96

-0.07

-1.06

0.19

1.1

0.07

Operating Profit Margin (Excl OI)

9.27%

4.43%

6.86%

4.07%

8.65%

10.28%

9.05%

Gross Profit Margin

9.27%

3.4%

9.25%

1.82%

6.02%

5.84%

5.23%

PAT Margin

1.06%

-1.69%

3.31%

-3.2%

0.46%

-0.52%

0.42%

Public Share Holdings (%)

0.0%

Pledged Promotor Holding (%)

0.0%

Nine Monthly Analysis Highlights

Net Sales

YoY Growth in nine months ended Dec 2025 is 6.19% vs -5.45% in Dec 2024

Consolidate Net Profit

YoY Growth in nine months ended Dec 2025 is 234.64% vs -125.04% in Dec 2024

Operating Profit (PBDIT) excl Other Income

YoY Growth in nine months ended Dec 2025 is 122.12% vs -38.87% in Dec 2024

Interest

YoY Growth in nine months ended Dec 2025 is -18.69% vs 18.91% in Dec 2024

Operating Profit Margin (Excl OI)

YoY Growth in nine months ended Dec 2025 has improved from Dec 2024

Compare Nine Monthly Results Of Prism Johnson With

Select Peers

Figures in Cr

Consolidate Nine Monthly Results

Change(INR)

Change(%)

Net Sales

5,530.22

6,819.49

-1,289.27

-18.91%

Other Operating Income

0.00

Total Operating income

5,530.22

6,819.49

-1,289.27

-18.91%

Raw Material Cost

1,413.17

1,088.45

324.72

29.83%

Purchase of Finished goods

406.84

24.97

381.87

1,529.32%

(Increase) / Decrease In Stocks

-46.51

-126.64

80.13

63.27%

Employee Cost

502.70

451.83

50.87

11.26%

Power Cost

981.27

1,285.46

-304.19

-23.66%

Manufacturing Expenses

1,098.04

1,761.28

-663.24

-37.66%

Selling and Distribution Expenses

0.00

Other Expenses

661.93

1,389.97

-728.04

-52.38%

Total Expenditure (Excl Depreciation)

5,017.44

5,875.32

-857.88

-14.60%

Operating Profit (PBDIT) excl Other Income

512.78

944.17

-431.39

-45.69%

Other Income

24.98

78.00

-53.02

-67.97%

Operating Profit (PBDIT)

537.76

1,022.17

-484.41

-47.39%

Interest

136.51

202.58

-66.07

-32.61%

Exceptional Items

88.95

-34.14

123.09

360.54%

Gross Profit (PBDT)

512.39

785.45

-273.06

-34.76%

Depreciation

406.45

397.40

9.05

2.28%

Profit Before Tax

108.31

388.05

-279.74

-72.09%

Tax

47.09

125.24

-78.15

-62.40%

Provisions and contingencies

0.00

Profit After Tax

58.85

262.81

-203.96

-77.61%

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

-22.19

0.00

-22.19

Net Profit

36.66

262.81

-226.15

-86.05%

Share in Profit of Associates

9.30

0.00

9.30

Minority Interest

-1.87

0.00

-1.87

Other related items

0.00

Consolidated Net Profit

66.47

262.81

-196.34

-74.71%

Equity Capital

503.36

77.01

426.35

553.63%

Face Value

10.00

0.00

Reserves

0.00

Gross Profit Margin

9.27%

11.52%

0.00

-2.25%

PAT Margin

1.06%

3.85%

0.00

-2.79%

Public Share Holdings (%)

0.00%

0.00

0.00%

Pledged Promotor Holding (%)

0.00%

0.00

0.00%

Nine Monthly - Net Sales

Net Sales 5,530.22 Cr

in Dec 2025

Figures in Cr

YoY Growth in nine months ended Dec 2025 is 6.19% vs -5.45% in Dec 2024

Nine Monthly - Consolidate Net Profit

Consolidate Net Profit 66.47 Cr

in Dec 2025

Figures in Cr

YoY Growth in nine months ended Dec 2025 is 234.64% vs -125.04% in Dec 2024

Nine Monthly - Operating Profit (PBDIT)

Operating Profit (PBDIT) 512.78 Cr

in Dec 2025

Figures in Cr

YoY Growth in nine months ended Dec 2025 is 122.12% vs -38.87% in Dec 2024

Nine Monthly - Interest

Interest 136.51 Cr

in Dec 2025

Figures in Cr

YoY Growth in nine months ended Dec 2025 is -18.69% vs 18.91% in Dec 2024

Nine Monthly - Operating Profit Margin (Excl OI)

Operating Profit Margin (Excl OI) 9.27%

in Dec 2025

Figures in %

YoY Growth in nine months ended Dec 2025 has improved from Dec 2024