Nifty
Sensex
:
:
13109.05
44655.44
140.10 (1.08%)
505.72 (1.15%)

Paints

Rating :
60/99

BSE: 500710 | NSE: AKZOINDIA

2153.00
27-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  2100.00
  •  2199.00
  •  2068.00
  •  2082.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  22640
  •  482.79
  •  2500.00
  •  1750.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,833.06
  • 55.53
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,280.06
  • 0.65%
  • 8.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.76%
  • 4.82%
  • 7.06%
  • FII
  • DII
  • Others
  • 0.83%
  • 11.26%
  • 1.27%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.27
  • 0.16
  • -3.57

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.17
  • 4.55
  • 4.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.00
  • 2.08
  • -15.97

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.39
  • 33.05
  • 35.53

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.27
  • 5.30
  • 7.31

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.73
  • 19.00
  • 20.64

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
606.86
633.82
-4.25%
258.50
719.69
-64.08%
581.27
705.58
-17.62%
727.03
783.28
-7.18%
Expenses
502.31
561.02
-10.46%
271.11
616.31
-56.01%
494.33
602.10
-17.90%
610.98
682.11
-10.43%
EBITDA
104.55
72.80
43.61%
-12.61
103.38
-
86.94
103.48
-15.98%
116.05
101.17
14.71%
EBIDTM
17.23%
11.49%
-4.88%
14.36%
14.01%
14.67%
15.96%
12.92%
Other Income
5.79
6.68
-13.32%
6.00
7.94
-24.43%
15.81
15.21
3.94%
7.19
9.79
-26.56%
Interest
2.59
2.81
-7.83%
2.95
2.53
16.60%
0.92
0.76
21.05%
3.08
2.33
32.19%
Depreciation
18.71
20.36
-8.10%
17.51
20.20
-13.32%
19.17
18.48
3.73%
19.28
16.50
16.85%
PBT
89.04
56.31
58.12%
-27.07
88.59
-
73.94
99.45
-25.65%
104.37
92.33
13.04%
Tax
22.76
7.06
222.38%
-6.81
31.45
-
19.86
29.11
-31.78%
27.38
31.95
-14.30%
PAT
66.28
49.25
34.58%
-20.26
57.14
-
54.08
70.34
-23.12%
76.99
60.38
27.51%
PATM
10.92%
7.77%
-7.84%
7.94%
7.11%
9.97%
10.59%
7.71%
EPS
14.57
10.82
34.66%
-4.45
12.56
-
11.89
15.46
-23.09%
16.92
13.27
27.51%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Net Sales
2,173.66
2,661.80
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
-23.53%
-8.79%
-1.68%
4.64%
7.45%
193.31%
-4.11%
-7.53%
2.28%
15.13%
 
Cost Of Goods Sold
5,491.78
1,442.50
1,691.10
1,526.10
1,388.60
1,486.30
446.20
498.04
565.00
559.79
486.38
Gross Profit
-3,318.12
1,219.30
1,227.30
1,442.10
1,448.10
1,153.80
453.90
440.67
450.17
432.78
375.77
GP Margin
-152.65%
45.81%
42.05%
48.59%
51.05%
43.70%
50.43%
46.94%
44.34%
43.60%
43.59%
Total Expenditure
1,878.73
2,282.70
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
-
15.80
17.20
15.70
14.50
17.40
4.49
6.13
6.70
9.98
14.22
% Of Sales
-
0.59%
0.59%
0.53%
0.51%
0.66%
0.50%
0.65%
0.66%
1.01%
1.65%
Employee Cost
-
255.80
265.60
280.20
248.60
236.00
43.55
48.48
53.99
57.03
52.26
% Of Sales
-
9.61%
9.10%
9.44%
8.76%
8.94%
4.84%
5.16%
5.32%
5.75%
6.06%
Manufacturing Exp.
-
270.10
296.00
282.50
265.20
259.70
116.59
110.40
107.50
101.03
87.44
% Of Sales
-
10.15%
10.14%
9.52%
9.35%
9.84%
12.95%
11.76%
10.59%
10.18%
10.14%
General & Admin Exp.
-
151.40
131.10
139.30
136.40
149.80
64.18
66.95
74.37
73.37
65.49
% Of Sales
-
5.69%
4.49%
4.69%
4.81%
5.67%
7.13%
7.13%
7.33%
7.39%
7.60%
Selling & Distn. Exp.
-
88.20
90.30
107.90
119.60
122.80
115.79
109.27
93.00
79.37
68.33
% Of Sales
-
3.31%
3.09%
3.64%
4.22%
4.65%
12.86%
11.64%
9.16%
8.00%
7.93%
Miscellaneous Exp.
-
58.90
85.00
306.00
316.70
64.60
5.27
1.56
2.02
3.31
68.33
% Of Sales
-
2.21%
2.91%
10.31%
11.16%
2.45%
0.59%
0.17%
0.20%
0.33%
0.69%
EBITDA
294.93
379.10
342.10
310.50
347.10
303.50
104.03
97.88
112.59
108.69
82.09
EBITDA Margin
13.57%
14.24%
11.72%
10.46%
12.24%
11.50%
11.56%
10.43%
11.09%
10.95%
9.52%
Other Income
34.79
37.60
42.50
233.00
48.90
56.70
99.45
37.31
43.14
35.54
34.80
Interest
9.54
9.30
4.50
3.50
3.20
2.20
2.93
2.98
2.99
3.86
3.82
Depreciation
74.67
79.00
65.20
58.20
54.30
53.70
21.33
23.00
35.47
35.64
33.86
PBT
240.28
328.40
314.90
481.80
338.50
304.30
179.22
109.21
117.27
104.73
79.21
Tax
63.19
85.80
104.60
83.70
95.30
100.00
84.12
30.58
140.53
40.66
9.05
Tax Rate
26.30%
26.55%
33.14%
17.30%
27.84%
31.83%
22.19%
33.80%
23.29%
43.47%
14.13%
PAT
177.09
237.40
211.00
400.10
247.00
214.20
295.02
59.67
461.76
49.01
48.57
PAT before Minority Interest
177.09
237.40
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
0.00
-0.23
-1.04
-3.87
-6.42
PAT Margin
8.15%
8.92%
7.23%
13.48%
8.71%
8.11%
32.78%
6.36%
45.49%
4.94%
5.63%
PAT Growth
-25.31%
12.51%
-47.26%
61.98%
15.31%
-27.39%
394.42%
-87.08%
842.18%
0.91%
 
EPS
38.92
52.18
46.37
87.93
54.29
47.08
64.84
13.11
101.49
10.77
10.67

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Shareholder's Funds
1,238.00
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
45.60
46.70
46.70
46.70
38.07
38.38
40.87
40.87
40.87
Total Reserves
1,192.40
1,090.70
1,244.20
962.90
1,116.50
933.00
724.16
828.89
501.59
480.60
Non-Current Liabilities
1,534.90
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
0.00
1.16
1.19
0.00
0.00
Unsecured Loans
0.00
2.90
2.90
2.90
2.60
0.00
0.00
0.00
0.00
16.00
Long Term Provisions
1,469.80
57.90
44.80
62.00
50.90
0.00
0.00
0.00
0.00
0.00
Current Liabilities
947.70
2,197.90
2,100.00
792.60
793.20
355.55
364.41
437.51
347.71
352.36
Trade Payables
676.10
606.40
664.50
623.20
589.00
186.03
252.70
221.54
229.15
218.68
Other Current Liabilities
240.80
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
0.00
Short Term Provisions
30.80
1,344.80
1,263.20
30.10
47.90
153.67
97.95
202.57
106.60
122.36
Total Liabilities
3,720.60
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
573.50
530.10
538.90
519.10
522.90
133.06
141.62
138.59
270.34
286.88
Gross Block
855.90
752.20
696.60
624.40
576.60
325.47
321.03
295.12
503.24
564.93
Accumulated Depreciation
282.40
222.10
157.70
105.30
53.70
192.41
179.41
156.53
232.90
278.05
Non Current Assets
2,169.90
684.00
702.00
681.80
661.70
134.89
161.13
196.22
376.89
430.81
Capital Work in Progress
15.90
16.90
26.80
23.20
8.90
1.62
17.94
6.06
4.88
2.67
Non Current Investment
0.50
77.80
71.70
66.30
62.30
0.21
1.57
51.57
101.67
141.26
Long Term Loans & Adv.
1,561.40
40.60
47.50
57.50
48.40
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
18.60
18.60
17.10
15.70
19.20
0.00
0.00
0.00
0.00
0.00
Current Assets
1,550.30
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
83.50
299.50
501.60
269.30
538.10
915.00
682.00
765.12
251.51
170.87
Inventories
423.70
391.90
350.80
405.40
360.90
100.83
124.35
133.13
138.25
145.22
Sundry Debtors
396.10
444.00
395.30
412.10
352.20
75.65
104.96
167.53
129.66
140.49
Cash & Bank
553.00
62.50
86.80
34.80
56.00
14.73
17.19
14.00
18.67
22.32
Other Current Assets
94.00
83.60
103.60
40.70
75.20
91.39
49.03
41.44
58.91
55.68
Short Term Loans & Adv.
47.60
1,442.10
1,323.20
40.00
49.10
90.56
49.01
38.90
55.36
50.94
Net Current Assets
602.60
525.70
661.30
409.70
589.20
842.05
613.12
683.71
249.29
182.22
Total Assets
3,720.60
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 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
374.10
139.20
182.60
143.30
263.20
2.02
82.90
-52.27
77.35
31.01
PBT
323.20
315.60
541.80
342.30
314.20
179.22
109.21
117.27
104.73
79.21
Adjustment
71.30
54.50
-224.90
9.10
9.20
-59.91
3.05
14.17
24.80
21.83
Changes in Working Capital
90.90
-107.00
42.80
-95.70
52.50
-21.15
13.60
-18.07
1.64
-16.01
Cash after chg. in Working capital
485.40
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
0.00
Tax Paid
-111.30
-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
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
4.40
185.20
-5.60
225.10
-155.90
282.71
102.10
599.33
45.80
-55.54
Net Fixed Assets
-102.70
-45.70
-75.80
-62.10
-258.40
-5.06
-32.82
27.17
59.96
Net Investments
293.30
196.00
-237.70
264.80
314.80
-222.60
133.12
-390.07
-22.04
Others
-186.20
34.90
307.90
22.40
-212.30
510.37
1.80
962.23
7.88
Cash from Financing Activity
-157.30
-360.00
-125.60
-392.40
-112.80
-53.90
-264.93
-38.12
-45.54
-65.35
Net Cash Inflow / Outflow
221.20
-35.60
51.40
-24.00
-5.50
230.83
-79.93
508.94
77.61
-89.88
Opening Cash & Equivalents
33.30
68.90
17.50
41.60
47.10
698.90
779.12
270.18
192.57
283.07
Closing Cash & Equivalent
254.50
33.30
68.90
17.60
41.60
929.73
699.19
779.12
270.18
193.19

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Book Value (Rs.)
271.14
248.79
276.12
215.85
248.74
254.69
198.30
212.45
131.83
126.34
ROA
6.66%
6.14%
14.96%
12.57%
12.69%
23.88%
4.88%
40.37%
5.44%
5.58%
ROE
20.03%
17.41%
34.83%
22.77%
20.10%
34.09%
7.35%
65.78%
10.02%
10.81%
ROCE
28.01%
26.35%
42.31%
31.76%
29.65%
44.12%
11.46%
86.11%
18.19%
12.89%
Fixed Asset Turnover
3.31
4.03
4.61
5.22
6.51
3.14
3.48
2.87
2.10
1.76
Receivable days
57.60
52.49
48.44
44.50
26.61
32.45
46.38
47.29
44.01
49.52
Inventory Days
55.92
46.44
45.37
44.62
28.71
40.46
43.82
43.19
46.18
53.21
Payable days
100.60
89.01
99.86
100.33
61.72
94.45
93.66
73.30
71.60
74.64
Cash Conversion Cycle
12.92
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
0.00
0.03
Interest Cover
35.75
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.