Nifty
Sensex
:
:
11477.50
38223.74
-43.55 (-0.38%)
-163.01 (-0.42%)

Paints

Rating :
84/99

BSE: 500820 | NSE: ASIANPAINT

1473.45
17.30 (1.19%)
22-Mar-2019 | 3:19PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1459.00
  •  1479.90
  •  1452.60
  •  1456.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1219706
  •  17971.76
  •  1490.60
  •  1093.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 139,558.48
  • 64.39
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 139,687.26
  • 0.60%
  • 14.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.79%
  • 6.77%
  • 11.94%
  • FII
  • DII
  • Others
  • 0.09%
  • 10.17%
  • 18.24%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.95
  • 5.84
  • 5.77

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.88
  • 9.86
  • 2.92

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.49
  • 10.34
  • 5.20

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 49.09
  • 54.59
  • 57.01

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.57
  • 14.59
  • 14.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.91
  • 31.81
  • 33.37

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
5,293.99
4,267.49
24.05%
4,639.05
4,274.18
8.54%
4,398.59
4,228.26
4.03%
4,492.30
4,372.19
2.75%
Expenses
4,251.01
3,376.31
25.91%
3,854.90
3,473.05
10.99%
3,524.15
3,562.89
-1.09%
3,652.37
3,664.36
-0.33%
EBITDA
1,042.98
891.18
17.03%
784.15
801.13
-2.12%
874.44
665.37
31.42%
839.93
707.83
18.66%
EBIDTM
19.70%
20.88%
16.90%
18.74%
19.88%
15.74%
18.70%
16.19%
Other Income
45.21
49.66
-8.96%
63.32
53.40
18.58%
61.65
78.34
-21.30%
39.22
70.06
-44.02%
Interest
14.79
9.21
60.59%
12.12
8.77
38.20%
8.77
7.96
10.18%
9.13
8.82
3.51%
Depreciation
115.36
89.60
28.75%
94.74
88.91
6.56%
90.50
90.52
-0.02%
91.44
82.59
10.72%
PBT
958.04
842.03
13.78%
740.61
756.85
-2.15%
836.82
645.23
29.69%
778.58
686.48
13.42%
Tax
326.31
291.34
12.00%
242.67
245.88
-1.31%
276.97
216.04
28.20%
287.70
221.00
30.18%
PAT
631.73
550.69
14.72%
497.94
510.97
-2.55%
559.85
429.19
30.44%
490.88
465.48
5.46%
PATM
11.93%
12.90%
10.73%
11.95%
12.73%
10.15%
10.93%
10.65%
EPS
6.63
5.78
14.71%
5.14
6.00
-14.33%
5.82
4.46
30.49%
5.01
4.82
3.94%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
18,823.93
16,887.19
15,396.56
14,271.49
14,182.81
12,714.81
10,938.61
9,632.24
7,722.30
6,680.94
5,463.90
Net Sales Growth
9.81%
9.68%
7.88%
0.63%
11.55%
16.24%
13.56%
24.73%
15.59%
22.27%
 
Cost Of Goods Sold
10,954.40
8,289.51
7,030.19
6,769.16
6,726.76
6,249.47
5,486.67
4,944.66
3,754.74
3,125.85
2,838.59
Gross Profit
7,869.53
8,597.68
8,366.37
7,502.33
7,456.05
6,465.34
5,451.94
4,687.58
3,967.56
3,555.09
2,625.31
GP Margin
41.81%
50.91%
54.34%
52.57%
52.57%
50.85%
49.84%
48.67%
51.38%
53.21%
48.05%
Total Expenditure
15,282.43
13,680.06
12,372.25
11,494.00
11,939.92
10,711.15
9,201.22
8,121.06
6,391.43
5,445.26
4,789.96
Power & Fuel Cost
-
99.11
106.02
114.48
130.68
133.74
114.71
87.41
77.19
56.48
54.01
% Of Sales
-
0.59%
0.69%
0.80%
0.92%
1.05%
1.05%
0.91%
1.00%
0.85%
0.99%
Employee Cost
-
1,115.48
1,033.62
989.51
907.11
759.71
623.56
525.97
453.99
432.85
365.43
% Of Sales
-
6.61%
6.71%
6.93%
6.40%
5.98%
5.70%
5.46%
5.88%
6.48%
6.69%
Manufacturing Exp.
-
1,691.68
1,662.75
1,535.22
2,213.33
1,880.25
1,577.95
1,363.78
1,150.74
992.52
628.03
% Of Sales
-
10.02%
10.80%
10.76%
15.61%
14.79%
14.43%
14.16%
14.90%
14.86%
11.49%
General & Admin Exp.
-
587.07
611.57
541.04
469.02
417.78
334.10
270.32
206.12
199.67
166.95
% Of Sales
-
3.48%
3.97%
3.79%
3.31%
3.29%
3.05%
2.81%
2.67%
2.99%
3.06%
Selling & Distn. Exp.
-
1,642.79
1,531.70
1,363.88
1,311.41
1,125.43
949.96
811.10
663.43
548.87
646.16
% Of Sales
-
9.73%
9.95%
9.56%
9.25%
8.85%
8.68%
8.42%
8.59%
8.22%
11.83%
Miscellaneous Exp.
-
254.42
396.40
180.71
181.61
144.77
114.27
117.82
85.22
89.02
646.16
% Of Sales
-
1.51%
2.57%
1.27%
1.28%
1.14%
1.04%
1.22%
1.10%
1.33%
1.66%
EBITDA
3,541.50
3,207.13
3,024.31
2,777.49
2,242.89
2,003.66
1,737.39
1,511.18
1,330.87
1,235.68
673.94
EBITDA Margin
18.81%
18.99%
19.64%
19.46%
15.81%
15.76%
15.88%
15.69%
17.23%
18.50%
12.33%
Other Income
209.40
288.09
262.43
213.39
169.71
134.22
114.48
107.41
67.98
140.50
51.01
Interest
44.81
41.47
37.33
49.00
42.24
47.99
42.06
43.38
25.98
36.75
32.46
Depreciation
392.04
360.47
334.79
275.58
265.92
245.66
154.60
121.13
113.13
83.56
74.38
PBT
3,314.05
3,093.28
2,914.62
2,666.30
2,104.44
1,844.23
1,655.21
1,454.08
1,259.74
1,255.87
618.11
Tax
1,133.65
1,041.55
947.98
844.49
649.54
571.51
495.69
433.50
378.39
373.11
197.39
Tax Rate
34.21%
33.67%
32.52%
32.31%
31.27%
31.16%
29.95%
29.81%
30.04%
29.68%
32.00%
PAT
2,180.40
1,993.14
1,889.82
1,711.74
1,395.15
1,218.81
1,113.88
988.73
843.24
835.64
397.84
PAT before Minority Interest
2,127.40
2,051.73
1,966.64
1,769.36
1,427.33
1,262.76
1,159.52
1,020.58
881.35
883.91
419.48
Minority Interest
-53.00
-58.59
-76.82
-57.62
-32.18
-43.95
-45.64
-31.85
-38.11
-48.27
-21.64
PAT Margin
11.58%
11.80%
12.27%
11.99%
9.84%
9.59%
10.18%
10.26%
10.92%
12.51%
7.28%
PAT Growth
11.45%
5.47%
10.40%
22.69%
14.47%
9.42%
12.66%
17.25%
0.91%
110.04%
 
Unadjusted EPS
22.60
21.26
20.22
18.19
14.54
12.71
11.61
103.08
87.91
87.12
41.48

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
8,410.23
7,603.89
6,524.82
4,742.36
4,039.22
3,384.29
2,748.50
2,187.42
1,709.98
1,203.17
Share Capital
95.92
95.92
95.92
95.92
95.92
95.92
95.92
95.92
95.92
95.92
Total Reserves
8,314.31
7,507.97
6,428.90
4,646.44
3,943.30
3,288.37
2,652.58
2,091.50
1,614.06
1,107.25
Non-Current Liabilities
574.53
540.98
501.44
389.02
331.41
309.45
239.97
232.61
285.46
361.93
Secured Loans
27.89
40.43
49.63
48.79
7.54
10.32
15.58
17.40
63.70
103.70
Unsecured Loans
0.44
0.64
23.00
29.49
33.86
36.98
39.74
40.70
165.53
204.92
Long Term Provisions
140.12
146.03
121.37
119.89
93.06
98.38
78.35
76.59
0.00
0.00
Current Liabilities
4,451.07
3,884.87
3,149.08
3,519.45
3,458.75
2,929.99
2,587.03
2,080.66
3,189.93
2,359.67
Trade Payables
2,159.96
1,922.83
1,565.07
1,548.75
1,745.72
1,441.57
1,262.45
1,087.44
1,017.09
733.69
Other Current Liabilities
1,646.62
1,266.93
1,199.52
999.67
938.90
857.55
678.03
531.88
362.56
280.99
Short Term Borrowings
492.42
504.43
231.08
331.62
198.63
189.86
280.00
171.14
0.00
0.00
Short Term Provisions
152.07
190.68
153.41
639.41
575.50
441.01
366.55
290.20
1,810.28
1,344.99
Total Liabilities
13,763.48
12,405.19
10,559.03
8,914.50
8,075.40
6,784.50
5,712.19
4,610.58
5,279.82
4,000.34
Net Block
3,732.24
3,303.74
3,416.35
2,660.04
2,561.58
2,440.97
1,300.55
1,309.87
909.55
863.58
Gross Block
4,757.83
3,966.21
3,743.55
4,112.25
3,803.52
3,429.37
2,145.82
2,024.94
1,537.12
1,511.96
Accumulated Depreciation
973.14
610.02
274.75
1,437.57
1,223.35
979.40
833.80
703.81
613.34
618.58
Non Current Assets
6,849.40
5,439.51
4,824.01
3,575.53
3,160.20
2,778.32
2,205.52
1,542.98
1,409.25
1,034.09
Capital Work in Progress
1,405.11
257.54
106.59
196.00
71.60
59.21
617.08
43.32
407.23
92.11
Non Current Investment
1,084.03
1,300.65
1,126.83
400.88
371.13
150.12
69.72
62.46
92.47
78.40
Long Term Loans & Adv.
471.45
364.73
131.20
282.91
137.47
108.54
200.62
104.21
0.00
0.00
Other Non Current Assets
156.57
212.85
43.04
35.70
18.42
19.48
17.55
23.12
0.00
0.00
Current Assets
6,914.08
6,965.68
5,735.02
5,338.97
4,915.20
4,006.18
3,506.67
3,067.60
3,870.57
2,966.25
Current Investments
1,056.67
1,351.34
1,585.30
1,186.91
1,052.42
145.56
285.02
366.51
531.64
0.00
Inventories
2,658.31
2,626.94
1,998.24
2,258.52
2,069.86
1,830.29
1,598.89
1,305.43
955.88
768.95
Sundry Debtors
1,730.63
1,446.60
1,186.84
1,182.07
1,110.30
980.88
781.25
573.10
542.52
571.92
Cash & Bank
404.65
801.21
424.20
204.39
229.00
736.69
624.31
626.23
105.83
210.37
Other Current Assets
1,063.82
551.43
267.82
245.13
453.62
312.76
217.20
196.33
1,734.70
1,415.01
Short Term Loans & Adv.
413.39
188.16
272.62
261.95
284.48
214.60
132.98
111.08
1,669.86
1,365.34
Net Current Assets
2,463.01
3,080.81
2,585.94
1,819.52
1,456.45
1,076.19
919.64
986.94
680.64
606.58
Total Assets
13,763.48
12,405.19
10,559.03
8,914.50
8,075.40
6,784.50
5,712.19
4,610.58
5,279.82
4,000.34

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
2,113.44
1,527.33
2,242.95
1,187.69
1,402.03
1,186.79
699.63
762.46
1,063.16
389.40
PBT
3,139.07
2,964.23
2,613.85
2,076.87
1,834.27
1,655.21
1,454.08
1,259.74
1,257.02
619.14
Adjustment
134.76
91.31
233.67
194.00
216.37
128.71
85.21
71.14
-10.69
105.29
Changes in Working Capital
-79.65
-602.81
197.79
-450.24
-168.45
-158.67
-410.08
-176.50
133.77
-143.11
Cash after chg. in Working capital
3,194.18
2,452.73
3,045.31
1,820.63
1,882.19
1,625.25
1,129.21
1,154.38
1,380.10
581.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,080.74
-925.40
-802.36
-632.94
-480.16
-438.46
-429.58
-391.92
-316.94
-191.92
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1,599.28
-656.10
-866.29
-477.76
-605.20
-499.34
-385.61
-440.40
-299.02
-270.05
Net Fixed Assets
-1,441.99
-397.49
286.42
-223.27
-104.18
-652.51
-611.46
-75.78
-369.32
-157.51
Net Investments
336.26
-116.96
-902.86
-222.63
-1,206.45
77.52
5.61
155.86
-468.92
188.11
Others
-493.55
-141.65
-249.85
-31.86
705.43
75.65
220.24
-520.48
539.22
-300.65
Cash from Financing Activity
-1,379.14
-756.43
-848.98
-576.09
-625.91
-601.00
-326.58
-334.49
-331.88
-230.37
Net Cash Inflow / Outflow
-864.98
114.80
527.68
133.84
170.92
86.45
-12.56
-12.43
432.26
-111.02
Opening Cash & Equivalents
1,667.52
1,577.73
1,049.97
920.32
736.24
613.65
615.86
637.47
210.37
308.88
Closing Cash & Equivalent
845.68
1,667.52
1,577.73
1,066.93
926.37
736.24
613.65
626.23
637.47
210.37

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
87.68
79.27
68.02
49.44
42.11
35.28
28.65
22.80
17.83
12.54
ROA
15.68%
17.13%
18.17%
16.80%
17.00%
18.56%
19.77%
17.82%
19.05%
12.89%
ROE
25.62%
27.84%
31.41%
32.51%
34.02%
37.81%
41.35%
45.23%
60.68%
38.39%
ROCE
36.65%
39.33%
44.35%
44.85%
47.17%
49.86%
54.00%
58.83%
74.98%
46.89%
Fixed Asset Turnover
4.58
5.01
4.55
4.18
4.07
4.52
5.21
4.88
4.85
4.55
Receivable days
29.02
24.89
24.21
25.30
25.92
25.55
22.73
23.44
27.52
29.90
Inventory Days
48.27
43.71
43.51
47.77
48.35
49.71
48.75
47.52
42.59
42.96
Payable days
57.15
52.49
52.16
51.37
55.49
54.43
53.34
51.86
43.39
44.28
Cash Conversion Cycle
20.13
16.11
15.57
21.70
18.78
20.83
18.14
19.10
26.72
28.58
Total Debt/Equity
0.06
0.07
0.05
0.09
0.06
0.09
0.13
0.11
0.13
0.26
Interest Cover
75.59
79.08
54.34
50.17
39.22
40.35
34.52
49.49
35.20
20.00

News Update:


  • Asian Paints commences commercial production at Vishakhapatnam plant
    30th Jan 2019, 08:56 AM

    The initial capacity of said manufacturing facility is 3 lakh KL p.a.

    Read More
  • Asian Paints’ consolidated net profit jumps 15% in Q3
    22nd Jan 2019, 14:38 PM

    Total consolidated income of the company increased by 23.67% at Rs 5,339.20 crore for Q3FY19

    Read More
  • Asian Paints - Quarterly Results
    22nd Jan 2019, 14:20 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.