Nifty
Sensex
:
:
8083.80
27590.95
-170.00 (-2.06%)
-674.36 (-2.39%)

Paints

Rating :
80/99

BSE: 500710 | NSE: AKZOINDIA

2066.65
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  2160.00
  •  2160.00
  •  2040.00
  •  2180.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6275
  •  131.86
  •  2500.00
  •  1600.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,389.96
  • 37.01
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,330.36
  • 1.16%
  • 7.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.76%
  • 6.80%
  • 7.51%
  • FII
  • DII
  • Others
  • 1.32%
  • 8.36%
  • 1.25%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.01
  • 2.92
  • 0.95

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.39
  • 5.64
  • -0.29

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.85
  • 2.52
  • -5.12

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.14
  • 35.70
  • 38.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.68
  • 8.68
  • 8.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.86
  • 20.90
  • 22.16

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
727.03
0.00
0
633.82
0.00
0
719.69
0.00
0
705.58
0.00
0
Expenses
610.98
0.00
0
561.02
0.00
0
616.31
0.00
0
602.10
0.00
0
EBITDA
116.05
0.00
0
72.80
0.00
0
103.38
0.00
0
103.48
0.00
0
EBIDTM
15.96%
0.00%
11.49%
0.00%
14.36%
0.00%
14.67%
0.00%
Other Income
7.19
0.00
0
6.68
0.00
0
7.94
0.00
0
15.21
0.00
0
Interest
3.08
0.00
0
2.81
0.00
0
2.53
0.00
0
0.76
0.00
0
Depreciation
19.28
0.00
0
20.36
0.00
0
20.20
0.00
0
18.48
0.00
0
PBT
104.37
0.00
0
56.31
0.00
0
88.59
0.00
0
99.45
0.00
0
Tax
27.38
0.00
0
7.06
0.00
0
31.45
0.00
0
29.11
0.00
0
PAT
76.99
0.00
0
49.25
0.00
0
57.14
0.00
0
70.34
0.00
0
PATM
10.59%
0.00%
7.77%
0.00%
7.94%
0.00%
9.97%
0.00%
EPS
16.91
0.00
0
10.81
0.00
0
12.55
0.00
0
15.45
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Net Sales
2,786.12
2,918.40
2,968.20
2,836.70
2,640.10
900.10
938.71
1,015.17
992.57
862.15
Net Sales Growth
0.00%
-1.68%
4.64%
7.45%
193.31%
-4.11%
-7.53%
2.28%
15.13%
 
Cost Of Goods Sold
1,527.29
1,691.10
1,526.10
1,388.60
1,486.30
446.20
498.04
565.00
559.79
486.38
Gross Profit
1,258.83
1,227.30
1,442.10
1,448.10
1,153.80
453.90
440.67
450.17
432.78
375.77
GP Margin
45.18%
42.05%
48.59%
51.05%
43.70%
50.43%
46.94%
44.34%
43.60%
43.59%
Total Expenditure
2,390.41
2,576.30
2,657.70
2,489.60
2,336.60
796.07
840.83
902.58
883.88
780.06
Power & Fuel Cost
-
17.20
15.70
14.50
17.40
4.49
6.13
6.70
9.98
14.22
% Of Sales
-
0.59%
0.53%
0.51%
0.66%
0.50%
0.65%
0.66%
1.01%
1.65%
Employee Cost
-
265.60
280.20
248.60
236.00
43.55
48.48
53.99
57.03
52.26
% Of Sales
-
9.10%
9.44%
8.76%
8.94%
4.84%
5.16%
5.32%
5.75%
6.06%
Manufacturing Exp.
-
296.00
282.50
265.20
259.70
116.59
110.40
107.50
101.03
87.44
% Of Sales
-
10.14%
9.52%
9.35%
9.84%
12.95%
11.76%
10.59%
10.18%
10.14%
General & Admin Exp.
-
131.10
139.30
136.40
149.80
64.18
66.95
74.37
73.37
65.49
% Of Sales
-
4.49%
4.69%
4.81%
5.67%
7.13%
7.13%
7.33%
7.39%
7.60%
Selling & Distn. Exp.
-
90.30
107.90
119.60
122.80
115.79
109.27
93.00
79.37
68.33
% Of Sales
-
3.09%
3.64%
4.22%
4.65%
12.86%
11.64%
9.16%
8.00%
7.93%
Miscellaneous Exp.
-
85.00
306.00
316.70
64.60
5.27
1.56
2.02
3.31
5.94
% Of Sales
-
2.91%
10.31%
11.16%
2.45%
0.59%
0.17%
0.20%
0.33%
0.69%
EBITDA
395.71
342.10
310.50
347.10
303.50
104.03
97.88
112.59
108.69
82.09
EBITDA Margin
14.20%
11.72%
10.46%
12.24%
11.50%
11.56%
10.43%
11.09%
10.95%
9.52%
Other Income
37.02
42.50
233.00
48.90
56.70
99.45
37.31
43.14
35.54
34.80
Interest
9.18
4.50
3.50
3.20
2.20
2.93
2.98
2.99
3.86
3.82
Depreciation
78.32
65.20
58.20
54.30
53.70
21.33
23.00
35.47
35.64
33.86
PBT
348.72
314.90
481.80
338.50
304.30
179.22
109.21
117.27
104.73
79.21
Tax
95.00
104.60
83.70
95.30
100.00
84.12
30.58
140.53
40.66
9.05
Tax Rate
27.24%
33.14%
17.30%
27.84%
31.83%
22.19%
33.80%
23.29%
43.47%
14.13%
PAT
253.72
211.00
400.10
247.00
214.20
295.02
59.67
461.76
49.01
48.57
PAT before Minority Interest
253.72
211.00
400.10
247.00
214.20
295.02
59.90
462.80
52.88
54.99
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
-0.23
-1.04
-3.87
-6.42
PAT Margin
9.11%
7.23%
13.48%
8.71%
8.11%
32.78%
6.36%
45.49%
4.94%
5.63%
PAT Growth
0.00%
-47.26%
61.98%
15.31%
-27.39%
394.42%
-87.08%
842.18%
0.91%
 
Unadjusted EPS
55.72
45.96
85.75
52.93
45.90
77.49
15.61
113.24
12.94
13.45

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Shareholder's Funds
1,136.30
1,290.90
1,009.60
1,163.20
971.07
762.54
869.76
542.46
521.47
Share Capital
45.60
46.70
46.70
46.70
38.07
38.38
40.87
40.87
40.87
Total Reserves
1,090.70
1,244.20
962.90
1,116.50
933.00
724.16
828.89
501.59
480.60
Non-Current Liabilities
74.00
72.60
82.30
87.80
5.87
10.66
9.35
18.37
31.45
Secured Loans
0.00
0.00
0.00
0.00
0.00
1.16
1.19
0.00
0.00
Unsecured Loans
2.90
2.90
2.90
2.60
0.00
0.00
0.00
0.00
16.00
Long Term Provisions
57.90
44.80
62.00
50.90
0.00
0.00
0.00
0.00
0.00
Current Liabilities
2,197.90
2,100.00
792.60
793.20
355.55
364.41
437.51
347.71
352.36
Trade Payables
606.40
664.50
623.20
589.00
186.03
252.70
221.54
229.15
218.68
Other Current Liabilities
246.70
172.30
139.30
156.30
15.85
13.76
13.40
11.96
11.32
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
1,344.80
1,263.20
30.10
47.90
153.67
97.95
202.57
106.60
122.36
Total Liabilities
3,408.20
3,463.50
1,884.50
2,044.20
1,332.49
1,138.66
1,317.44
975.10
967.97
Net Block
530.10
538.90
519.10
522.90
133.06
141.62
138.59
270.34
286.88
Gross Block
752.20
696.60
624.40
576.60
325.47
321.03
295.12
503.24
564.93
Accumulated Depreciation
222.10
157.70
105.30
53.70
192.41
179.41
156.53
232.90
278.05
Non Current Assets
684.20
702.00
681.80
661.70
134.89
161.13
196.22
376.89
430.81
Capital Work in Progress
16.90
26.80
23.20
8.90
1.62
17.94
6.06
4.88
2.67
Non Current Investment
77.80
71.70
66.30
62.30
0.21
1.57
51.57
101.67
141.26
Long Term Loans & Adv.
40.60
47.50
57.50
48.40
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
18.80
17.10
15.70
19.20
0.00
0.00
0.00
0.00
0.00
Current Assets
2,723.60
2,761.30
1,202.30
1,382.40
1,197.60
977.53
1,121.22
597.00
534.58
Current Investments
299.50
501.60
269.30
538.10
915.00
682.00
765.12
251.51
170.87
Inventories
391.90
350.80
405.40
360.90
100.83
124.35
133.13
138.25
145.22
Sundry Debtors
444.00
395.30
412.10
352.20
75.65
104.96
167.53
129.66
140.49
Cash & Bank
62.50
86.80
34.80
56.00
14.73
17.19
14.00
18.67
22.32
Other Current Assets
1,525.70
103.60
40.70
26.10
91.39
49.03
41.44
58.91
55.68
Short Term Loans & Adv.
1,442.10
1,323.20
40.00
49.10
90.56
49.01
38.90
55.36
50.94
Net Current Assets
525.70
661.30
409.70
589.20
842.05
613.12
683.71
249.29
182.22
Total Assets
3,408.20
3,463.50
1,884.50
2,044.20
1,332.49
1,138.66
1,317.44
975.10
967.97

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
139.20
182.60
143.30
263.20
2.02
82.90
-52.27
77.35
31.01
PBT
315.60
541.80
342.30
314.20
179.22
109.21
117.27
104.73
79.21
Adjustment
54.50
-224.90
9.10
9.20
-59.91
3.05
14.17
24.80
21.83
Changes in Working Capital
-107.00
42.80
-95.70
52.50
-21.15
13.60
-18.07
1.64
-16.01
Cash after chg. in Working capital
263.10
359.70
255.70
375.90
98.16
125.86
113.37
131.17
85.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-123.90
-177.10
-112.40
-112.70
-85.79
-37.79
-158.73
-44.65
-22.18
Other Direct Exp. Paid
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
Cash From Investing Activity
185.20
-5.60
225.10
-155.90
282.71
102.10
599.33
45.80
-55.54
Net Fixed Assets
-45.70
-75.80
-62.10
-258.40
-5.06
-32.82
27.17
59.96
Net Investments
196.00
-237.70
264.80
314.80
-222.60
133.12
-390.07
-22.04
Others
34.90
307.90
22.40
-212.30
510.37
1.80
962.23
7.88
Cash from Financing Activity
-360.00
-125.60
-392.40
-112.80
-53.90
-264.93
-38.12
-45.54
-65.35
Net Cash Inflow / Outflow
-35.60
51.40
-24.00
-5.50
230.83
-79.93
508.94
77.61
-89.88
Opening Cash & Equivalents
68.90
17.50
41.60
47.10
698.90
779.12
270.18
192.57
283.07
Closing Cash & Equivalent
33.30
68.90
17.60
41.60
929.73
699.19
779.12
270.18
193.19

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Book Value (Rs.)
248.84
276.12
215.85
248.74
254.69
198.30
212.45
131.83
126.34
ROA
6.14%
14.96%
12.57%
12.69%
23.88%
4.88%
40.37%
5.44%
5.58%
ROE
17.41%
34.83%
22.77%
20.10%
34.09%
7.35%
65.78%
10.02%
10.81%
ROCE
26.35%
42.31%
31.76%
29.65%
44.12%
11.46%
86.11%
18.19%
12.89%
Fixed Asset Turnover
4.03
4.61
5.22
6.51
3.14
3.48
2.87
2.10
1.76
Receivable days
52.49
48.44
44.50
26.61
32.45
46.38
47.29
44.01
49.52
Inventory Days
46.44
45.37
44.62
28.71
40.46
43.82
43.19
46.18
53.21
Payable days
89.01
99.86
100.33
61.72
94.45
93.66
73.30
71.60
74.64
Cash Conversion Cycle
9.92
-6.05
-11.21
-6.40
-21.54
-3.47
17.17
18.59
28.09
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.03
Interest Cover
71.13
139.23
107.97
143.82
130.40
31.36
202.78
25.23
17.76

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