Nifty
:
24968.40
Sensex
:
81757.73
-143.05 (-0.57%)
-501.51 (-0.61%)
Nifty
Sensex
:
:
24968.40
81757.73
-143.05 (-0.57%)
-501.51 (-0.61%)

Akzo Nobel India Ltd.

Paints

Rating :
71/99

BSE: 500710 | NSE: AKZOINDIA

NSE BSE
3632.60
18-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  3618
  •  3648.5
  •  3577.8
  •  3618.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  42722
  •  154761386.4
  •  4674
  •  2752

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 16,566.20
  • 38.57
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 16,265.70
  • 2.75%
  • 12.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.76%
  • 4.95%
  • 6.50%
  • FII
  • DII
  • Others
  • 3.7%
  • 8.45%
  • 1.64%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.48
  • 11.06
  • 2.47

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.77
  • 13.53
  • 4.09

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.20
  • 15.65
  • 8.62

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.18
  • 34.10
  • 33.51

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.12
  • 8.52
  • 9.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.94
  • 21.59
  • 20.08

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
93.68
94.31
105.21
115.42
P/E Ratio
38.78
38.52
34.53
31.47
Revenue
3962
4091
4408
4750
EBITDA
632
642
717
780
Net Income
427
430
479
525
ROA
15.1
14.8
22.5
23
P/B Ratio
12.45
12.44
11.56
10.77
ROE
32.24
32.29
34.7
35.7
FCFF
389
225
412
432
FCFF Yield
2.57
1.49
2.72
2.86
Net Debt
-464
-238
-667
-786
BVPS
291.87
292.09
314.36
337.28

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
1,022.10
973.40
5.00%
1,050.50
1,032.70
1.72%
982.30
956.30
2.72%
1,036.30
999.20
3.71%
Expenses
862.80
811.70
6.30%
883.60
866.30
2.00%
835.90
814.50
2.63%
867.40
837.10
3.62%
EBITDA
159.30
161.70
-1.48%
166.90
166.40
0.30%
146.40
141.80
3.24%
168.90
162.10
4.19%
EBIDTM
15.59%
16.61%
15.89%
16.11%
14.90%
14.83%
16.30%
16.22%
Other Income
2.80
10.30
-72.82%
6.00
8.40
-28.57%
9.10
8.90
2.25%
9.70
8.20
18.29%
Interest
2.50
3.20
-21.88%
3.30
3.20
3.12%
1.50
2.70
-44.44%
2.50
3.40
-26.47%
Depreciation
22.00
21.80
0.92%
23.40
20.10
16.42%
22.20
21.10
5.21%
21.80
19.30
12.95%
PBT
137.60
147.00
-6.39%
146.20
151.50
-3.50%
131.80
126.90
3.86%
154.30
147.60
4.54%
Tax
29.20
38.30
-23.76%
37.60
37.70
-0.27%
33.90
32.70
3.67%
39.70
37.70
5.31%
PAT
108.40
108.70
-0.28%
108.60
113.80
-4.57%
97.90
94.20
3.93%
114.60
109.90
4.28%
PATM
10.61%
11.17%
10.34%
11.02%
9.97%
9.85%
11.06%
11.00%
EPS
23.82
23.89
-0.29%
23.87
25.01
-4.56%
21.52
20.70
3.96%
25.19
24.15
4.31%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
-
4,091.20
3,961.60
3,802.10
3,148.60
2,421.40
2,661.80
2,918.40
2,968.20
2,836.70
2,640.10
Net Sales Growth
-
3.27%
4.20%
20.76%
30.03%
-9.03%
-8.79%
-1.68%
4.64%
7.45%
 
Cost Of Goods Sold
-
2,318.00
2,222.80
2,290.10
1,878.40
1,322.70
1,442.50
1,691.10
1,526.10
1,388.60
1,486.30
Gross Profit
-
1,773.20
1,738.80
1,512.00
1,270.20
1,098.70
1,219.30
1,227.30
1,442.10
1,448.10
1,153.80
GP Margin
-
43.34%
43.89%
39.77%
40.34%
45.37%
45.81%
42.05%
48.59%
51.05%
43.70%
Total Expenditure
-
3,449.70
3,329.60
3,277.00
2,718.20
2,081.30
2,282.70
2,576.30
2,657.70
2,489.60
2,336.60
Power & Fuel Cost
-
20.00
17.70
17.30
16.60
12.70
15.80
17.20
15.70
14.50
17.40
% Of Sales
-
0.49%
0.45%
0.46%
0.53%
0.52%
0.59%
0.59%
0.53%
0.51%
0.66%
Employee Cost
-
337.40
328.10
301.10
264.00
251.80
255.80
265.60
280.20
248.60
236.00
% Of Sales
-
8.25%
8.28%
7.92%
8.38%
10.40%
9.61%
9.10%
9.44%
8.76%
8.94%
Manufacturing Exp.
-
443.00
446.90
397.30
352.90
292.70
320.60
296.00
282.50
265.20
259.70
% Of Sales
-
10.83%
11.28%
10.45%
11.21%
12.09%
12.04%
10.14%
9.52%
9.35%
9.84%
General & Admin Exp.
-
132.90
111.80
100.30
79.90
72.00
94.90
131.10
139.30
136.40
149.80
% Of Sales
-
3.25%
2.82%
2.64%
2.54%
2.97%
3.57%
4.49%
4.69%
4.81%
5.67%
Selling & Distn. Exp.
-
115.20
119.20
91.60
54.90
53.70
88.20
90.30
107.90
119.60
122.80
% Of Sales
-
2.82%
3.01%
2.41%
1.74%
2.22%
3.31%
3.09%
3.64%
4.22%
4.65%
Miscellaneous Exp.
-
83.20
83.10
79.30
71.50
75.70
64.90
85.00
306.00
316.70
122.80
% Of Sales
-
2.03%
2.10%
2.09%
2.27%
3.13%
2.44%
2.91%
10.31%
11.16%
2.45%
EBITDA
-
641.50
632.00
525.10
430.40
340.10
379.10
342.10
310.50
347.10
303.50
EBITDA Margin
-
15.68%
15.95%
13.81%
13.67%
14.05%
14.24%
11.72%
10.46%
12.24%
11.50%
Other Income
-
27.60
35.80
27.40
24.80
23.90
37.60
42.50
233.00
48.90
56.70
Interest
-
9.80
12.50
14.10
14.50
10.30
9.30
4.50
3.50
3.20
2.20
Depreciation
-
89.40
82.30
82.50
75.90
75.50
79.00
65.20
58.20
54.30
53.70
PBT
-
569.90
573.00
455.90
364.80
278.20
328.40
314.90
481.80
338.50
304.30
Tax
-
140.40
146.40
120.80
76.70
70.60
85.80
104.60
83.70
95.30
100.00
Tax Rate
-
24.64%
25.55%
26.50%
20.91%
25.38%
26.55%
33.14%
17.30%
27.84%
31.83%
PAT
-
429.50
426.60
335.10
290.10
207.60
237.40
211.00
400.10
247.00
214.20
PAT before Minority Interest
-
429.50
426.60
335.10
290.10
207.60
237.40
211.00
400.10
247.00
214.20
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
10.50%
10.77%
8.81%
9.21%
8.57%
8.92%
7.23%
13.48%
8.71%
8.11%
PAT Growth
-
0.68%
27.31%
15.51%
39.74%
-12.55%
12.51%
-47.26%
61.98%
15.31%
 
EPS
-
94.40
93.76
73.65
63.76
45.63
52.18
46.37
87.93
54.29
47.08

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
1,330.20
1,329.90
1,316.30
1,259.50
1,288.30
1,238.00
1,136.30
1,290.90
1,009.60
1,163.20
Share Capital
45.50
45.50
45.50
45.50
45.50
45.50
45.60
46.70
46.70
46.70
Total Reserves
1,284.70
1,284.40
1,270.80
1,214.00
1,242.80
1,192.50
1,090.70
1,244.20
962.90
1,116.50
Non-Current Liabilities
1,565.60
1,957.70
1,822.10
1,689.80
1,601.90
1,534.90
74.00
72.60
82.30
87.80
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
2.90
2.90
2.90
2.60
Long Term Provisions
1,542.90
1,933.50
1,773.30
1,629.50
1,544.00
1,469.80
57.90
44.80
62.00
50.90
Current Liabilities
1,369.00
1,423.50
1,263.90
1,183.80
1,104.50
947.70
2,197.90
2,100.00
792.60
793.20
Trade Payables
956.30
997.50
863.40
845.10
798.40
676.10
606.40
664.50
623.20
589.00
Other Current Liabilities
373.70
384.90
361.90
296.50
262.80
240.80
246.70
172.30
139.30
156.30
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
39.00
41.10
38.60
42.20
43.30
30.80
1,344.80
1,263.20
30.10
47.90
Total Liabilities
4,264.80
4,711.10
4,402.30
4,133.10
3,994.70
3,720.60
3,408.20
3,463.50
1,884.50
2,044.20
Net Block
481.30
526.00
510.90
520.20
543.00
573.50
530.10
538.90
519.10
522.90
Gross Block
890.20
1,028.30
965.00
923.90
876.80
855.90
752.20
696.60
624.40
576.60
Accumulated Depreciation
408.90
502.30
454.10
403.70
333.80
282.40
222.10
157.70
105.30
53.70
Non Current Assets
2,344.50
2,789.50
2,534.10
2,371.80
2,246.20
2,169.90
684.00
702.00
681.80
661.70
Capital Work in Progress
66.70
119.10
72.70
41.60
16.50
15.90
16.90
26.80
23.20
8.90
Non Current Investment
0.00
0.00
0.00
0.00
0.50
0.50
77.80
71.70
66.30
62.30
Long Term Loans & Adv.
1,790.30
2,137.50
1,944.10
1,803.60
1,670.30
1,561.40
40.60
47.50
57.50
48.40
Other Non Current Assets
6.20
6.90
6.40
6.40
15.90
18.60
18.60
17.10
15.70
19.20
Current Assets
1,672.10
1,921.60
1,868.20
1,760.40
1,747.80
1,550.30
2,723.60
2,761.30
1,202.30
1,382.40
Current Investments
0.00
0.00
0.00
0.00
0.00
83.50
299.50
501.60
269.30
538.10
Inventories
604.70
611.50
597.90
664.40
488.20
423.70
391.90
350.80
405.40
360.90
Sundry Debtors
584.90
575.40
552.30
495.50
413.10
396.10
444.00
395.30
412.10
352.20
Cash & Bank
300.50
523.90
564.30
458.50
733.20
553.00
62.50
86.80
34.80
56.00
Other Current Assets
182.00
29.30
32.20
31.80
113.30
94.00
1,525.70
1,426.80
80.70
75.20
Short Term Loans & Adv.
156.00
181.50
121.50
110.20
48.10
47.60
1,442.10
1,323.20
40.00
49.10
Net Current Assets
303.10
498.10
604.30
576.60
643.30
602.60
525.70
661.30
409.70
589.20
Total Assets
4,016.60
4,711.10
4,402.30
4,133.10
3,994.70
3,720.60
3,408.20
3,463.50
1,884.50
2,044.20

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
311.00
485.50
486.20
121.40
283.20
374.10
139.20
182.60
143.30
263.20
PBT
569.90
573.00
455.90
366.80
278.20
323.20
315.60
541.80
342.30
314.20
Adjustment
76.00
62.90
73.20
36.20
66.10
71.30
54.50
-224.90
9.10
9.20
Changes in Working Capital
-169.50
20.40
99.60
-168.40
20.90
90.90
-107.00
42.80
-95.70
52.50
Cash after chg. in Working capital
476.40
656.30
628.70
234.60
365.20
485.40
263.10
359.70
255.70
375.90
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-165.40
-170.80
-142.50
-113.20
-82.00
-111.30
-123.90
-177.10
-112.40
-112.70
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
122.70
-86.00
-15.10
230.40
-224.90
4.40
185.20
-5.60
225.10
-155.90
Net Fixed Assets
190.50
-109.70
-72.20
-72.20
-21.30
-102.70
-45.70
-75.80
-62.10
-258.40
Net Investments
-0.10
0.00
0.00
0.50
83.50
293.30
196.00
-237.70
264.80
314.80
Others
-67.70
23.70
57.10
302.10
-287.10
-186.20
34.90
307.90
22.40
-212.30
Cash from Financing Activity
-459.50
-439.40
-301.70
-345.90
-173.70
-157.30
-360.00
-125.60
-392.40
-112.80
Net Cash Inflow / Outflow
-25.80
-39.90
169.40
5.90
-115.40
221.20
-35.60
51.40
-24.00
-5.50
Opening Cash & Equivalents
273.70
314.70
145.00
139.10
254.50
33.30
68.90
17.50
41.60
47.10
Closing Cash & Equivalent
248.20
273.70
314.70
145.00
139.10
254.50
33.30
68.90
17.60
41.60

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
292.09
292.02
289.03
276.35
282.73
271.74
248.79
276.12
215.85
248.74
ROA
9.48%
9.36%
7.85%
7.14%
5.38%
6.66%
6.14%
14.96%
12.57%
12.69%
ROE
32.32%
32.27%
26.05%
22.81%
16.46%
20.03%
17.41%
34.83%
22.77%
20.10%
ROCE
43.62%
44.29%
36.54%
29.98%
22.87%
28.01%
26.35%
42.31%
31.76%
29.65%
Fixed Asset Turnover
4.26
3.97
4.03
3.50
2.79
3.31
4.03
4.61
5.22
6.51
Receivable days
51.76
51.95
50.29
52.66
60.99
57.60
52.49
48.44
44.50
26.61
Inventory Days
54.25
55.71
60.59
66.81
68.73
55.92
46.44
45.37
44.62
28.71
Payable days
149.17
147.34
131.09
152.35
192.82
98.32
89.01
99.86
100.33
61.72
Cash Conversion Cycle
-43.16
-39.67
-20.21
-32.88
-63.10
15.20
9.92
-6.05
-11.21
-6.40
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
59.15
46.84
33.33
26.30
28.01
35.75
71.13
139.23
107.97
143.82

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • JSW Paints launches open offer to acquire additional 25.24% stake in Akzo Nobel India
    14th Jul 2025, 11:43 AM

    The date of commencement of the tendering period is August 20, 2025 and date of closure of the tendering period is September 3, 2025

    Read More
  • JSW Paints inks agreements to acquire up to 74.76% stake in Akzo Nobel India
    27th Jun 2025, 10:30 AM

    The definitive agreements are to acquire up to 74.76 per cent stake in Akzo Nobel India from Akzo Nobel N.V. and its affiliates

    Read More

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.