Nifty
Sensex
:
:
17094.35
57426.92
276.25 (1.64%)
1016.96 (1.80%)

Paints

Rating :
65/99

BSE: 500710 | NSE: AKZOINDIA

2205.65
30-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 2181.05
  • 2230.25
  • 2100.10
  • 2190.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  40572
  •  892.06
  •  2300.00
  •  1687.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,976.29
  • 34.56
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,517.79
  • 3.42%
  • 7.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.76%
  • 4.87%
  • 6.91%
  • FII
  • DII
  • Others
  • 1.75%
  • 10.22%
  • 1.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.50
  • 1.19
  • 5.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.60
  • 6.75
  • 2.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.86
  • -6.23
  • 6.91

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.35
  • 35.00
  • 41.70

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.01
  • 7.38
  • 7.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.02
  • 21.35
  • 23.03

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
937.70
626.40
49.70%
867.10
781.40
10.97%
914.34
774.64
18.03%
740.79
606.86
22.07%
Expenses
816.60
535.80
52.41%
747.80
667.60
12.01%
786.49
639.60
22.97%
645.92
502.31
28.59%
EBITDA
121.10
90.60
33.66%
119.30
113.80
4.83%
127.85
135.04
-5.32%
94.87
104.55
-9.26%
EBIDTM
12.91%
14.46%
13.76%
14.56%
13.98%
17.43%
12.81%
17.23%
Other Income
4.10
9.70
-57.73%
5.10
5.70
-10.53%
4.72
5.71
-17.34%
3.11
5.79
-46.29%
Interest
2.40
2.70
-11.11%
5.70
1.50
280.00%
3.16
3.26
-3.07%
2.96
2.59
14.29%
Depreciation
19.30
18.00
7.22%
19.20
18.90
1.59%
19.03
20.41
-6.76%
19.72
18.71
5.40%
PBT
103.50
79.60
30.03%
101.50
99.10
2.42%
110.38
117.08
-5.72%
75.30
89.04
-15.43%
Tax
26.60
3.70
618.92%
26.80
24.90
7.63%
26.56
29.71
-10.60%
19.58
22.76
-13.97%
PAT
76.90
75.90
1.32%
74.70
74.20
0.67%
83.82
87.37
-4.06%
55.72
66.28
-15.93%
PATM
8.20%
12.12%
8.61%
9.50%
9.17%
11.28%
7.52%
10.92%
EPS
16.90
16.68
1.32%
16.42
16.31
0.67%
18.41
19.19
-4.06%
12.24
14.55
-15.88%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Mar 07
Net Sales
3,459.93
3,148.60
2,421.40
2,661.80
2,918.40
2,968.20
2,836.70
2,640.10
900.10
938.71
1,015.17
Net Sales Growth
24.04%
30.03%
-9.03%
-8.79%
-1.68%
4.64%
7.45%
193.31%
-4.11%
-7.53%
 
Cost Of Goods Sold
2,089.65
1,878.40
1,322.70
1,442.50
1,691.10
1,526.10
1,388.60
1,486.30
446.20
498.04
565.00
Gross Profit
1,370.28
1,270.20
1,098.70
1,219.30
1,227.30
1,442.10
1,448.10
1,153.80
453.90
440.67
450.17
GP Margin
39.60%
40.34%
45.37%
45.81%
42.05%
48.59%
51.05%
43.70%
50.43%
46.94%
44.34%
Total Expenditure
2,996.81
2,718.20
2,081.30
2,282.70
2,576.30
2,657.70
2,489.60
2,336.60
796.07
840.83
902.58
Power & Fuel Cost
-
16.60
12.70
15.80
17.20
15.70
14.50
17.40
4.49
6.13
6.70
% Of Sales
-
0.53%
0.52%
0.59%
0.59%
0.53%
0.51%
0.66%
0.50%
0.65%
0.66%
Employee Cost
-
264.00
251.80
255.80
265.60
280.20
248.60
236.00
43.55
48.48
53.99
% Of Sales
-
8.38%
10.40%
9.61%
9.10%
9.44%
8.76%
8.94%
4.84%
5.16%
5.32%
Manufacturing Exp.
-
352.90
292.70
320.60
296.00
282.50
265.20
259.70
116.59
110.40
107.50
% Of Sales
-
11.21%
12.09%
12.04%
10.14%
9.52%
9.35%
9.84%
12.95%
11.76%
10.59%
General & Admin Exp.
-
79.90
72.00
94.90
131.10
139.30
136.40
149.80
64.18
66.95
74.37
% Of Sales
-
2.54%
2.97%
3.57%
4.49%
4.69%
4.81%
5.67%
7.13%
7.13%
7.33%
Selling & Distn. Exp.
-
54.90
53.70
88.20
90.30
107.90
119.60
122.80
115.79
109.27
93.00
% Of Sales
-
1.74%
2.22%
3.31%
3.09%
3.64%
4.22%
4.65%
12.86%
11.64%
9.16%
Miscellaneous Exp.
-
71.50
75.70
64.90
85.00
306.00
316.70
64.60
5.27
1.56
93.00
% Of Sales
-
2.27%
3.13%
2.44%
2.91%
10.31%
11.16%
2.45%
0.59%
0.17%
0.20%
EBITDA
463.12
430.40
340.10
379.10
342.10
310.50
347.10
303.50
104.03
97.88
112.59
EBITDA Margin
13.39%
13.67%
14.05%
14.24%
11.72%
10.46%
12.24%
11.50%
11.56%
10.43%
11.09%
Other Income
17.03
24.80
23.90
37.60
42.50
233.00
48.90
56.70
99.45
37.31
43.14
Interest
14.22
14.50
10.30
9.30
4.50
3.50
3.20
2.20
2.93
2.98
2.99
Depreciation
77.25
75.90
75.50
79.00
65.20
58.20
54.30
53.70
21.33
23.00
35.47
PBT
390.68
364.80
278.20
328.40
314.90
481.80
338.50
304.30
179.22
109.21
117.27
Tax
99.54
76.70
70.60
85.80
104.60
83.70
95.30
100.00
84.12
30.58
140.53
Tax Rate
25.48%
20.91%
25.38%
26.55%
33.14%
17.30%
27.84%
31.83%
22.19%
33.80%
23.29%
PAT
291.14
290.10
207.60
237.40
211.00
400.10
247.00
214.20
295.02
59.67
461.76
PAT before Minority Interest
291.14
290.10
207.60
237.40
211.00
400.10
247.00
214.20
295.02
59.90
462.80
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.23
-1.04
PAT Margin
8.41%
9.21%
8.57%
8.92%
7.23%
13.48%
8.71%
8.11%
32.78%
6.36%
45.49%
PAT Growth
-4.15%
39.74%
-12.55%
12.51%
-47.26%
61.98%
15.31%
-27.39%
394.42%
-87.08%
 
EPS
63.99
63.76
45.63
52.18
46.37
87.93
54.29
47.08
64.84
13.11
101.49

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Mar 07
Shareholder's Funds
1,259.50
1,288.30
1,238.00
1,136.30
1,290.90
1,009.60
1,163.20
971.07
762.54
869.76
Share Capital
45.50
45.50
45.50
45.60
46.70
46.70
46.70
38.07
38.38
40.87
Total Reserves
1,214.00
1,242.80
1,192.50
1,090.70
1,244.20
962.90
1,116.50
933.00
724.16
828.89
Non-Current Liabilities
1,689.80
1,601.90
1,534.90
74.00
72.60
82.30
87.80
5.87
10.66
9.35
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.16
1.19
Unsecured Loans
0.00
0.00
0.00
2.90
2.90
2.90
2.60
0.00
0.00
0.00
Long Term Provisions
1,629.50
1,544.00
1,469.80
57.90
44.80
62.00
50.90
0.00
0.00
0.00
Current Liabilities
1,183.80
1,104.50
947.70
2,197.90
2,100.00
792.60
793.20
355.55
364.41
437.51
Trade Payables
845.10
798.40
676.10
606.40
664.50
623.20
589.00
186.03
252.70
221.54
Other Current Liabilities
296.50
262.80
240.80
246.70
172.30
139.30
156.30
15.85
13.76
13.40
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
42.20
43.30
30.80
1,344.80
1,263.20
30.10
47.90
153.67
97.95
202.57
Total Liabilities
4,133.10
3,994.70
3,720.60
3,408.20
3,463.50
1,884.50
2,044.20
1,332.49
1,138.66
1,317.44
Net Block
520.20
543.00
573.50
530.10
538.90
519.10
522.90
133.06
141.62
138.59
Gross Block
923.90
876.80
855.90
752.20
696.60
624.40
576.60
325.47
321.03
295.12
Accumulated Depreciation
403.70
333.80
282.40
222.10
157.70
105.30
53.70
192.41
179.41
156.53
Non Current Assets
2,371.80
2,246.20
2,169.90
684.00
702.00
681.80
661.70
134.89
161.13
196.22
Capital Work in Progress
41.60
16.50
15.90
16.90
26.80
23.20
8.90
1.62
17.94
6.06
Non Current Investment
0.00
0.50
0.50
77.80
71.70
66.30
62.30
0.21
1.57
51.57
Long Term Loans & Adv.
1,793.80
1,670.30
1,561.40
40.60
47.50
57.50
48.40
0.00
0.00
0.00
Other Non Current Assets
16.20
15.90
18.60
18.60
17.10
15.70
19.20
0.00
0.00
0.00
Current Assets
1,760.40
1,747.80
1,550.30
2,723.60
2,761.30
1,202.30
1,382.40
1,197.60
977.53
1,121.22
Current Investments
0.00
0.00
83.50
299.50
501.60
269.30
538.10
915.00
682.00
765.12
Inventories
664.40
488.20
423.70
391.90
350.80
405.40
360.90
100.83
124.35
133.13
Sundry Debtors
495.50
413.10
396.10
444.00
395.30
412.10
352.20
75.65
104.96
167.53
Cash & Bank
458.50
733.20
553.00
62.50
86.80
34.80
56.00
14.73
17.19
14.00
Other Current Assets
142.00
65.20
46.40
83.60
1,426.80
80.70
75.20
91.39
49.03
41.44
Short Term Loans & Adv.
66.80
48.10
47.60
1,442.10
1,323.20
40.00
49.10
90.56
49.01
38.90
Net Current Assets
576.60
643.30
602.60
525.70
661.30
409.70
589.20
842.05
613.12
683.71
Total Assets
4,133.10
3,994.70
3,720.60
3,408.20
3,463.50
1,884.50
2,044.20
1,332.49
1,138.66
1,317.44

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
121.40
283.20
374.10
139.20
182.60
143.30
263.20
2.02
82.90
-52.27
PBT
366.80
278.20
323.20
315.60
541.80
342.30
314.20
179.22
109.21
117.27
Adjustment
36.20
66.10
71.30
54.50
-224.90
9.10
9.20
-59.91
3.05
14.17
Changes in Working Capital
-168.40
20.90
90.90
-107.00
42.80
-95.70
52.50
-21.15
13.60
-18.07
Cash after chg. in Working capital
234.60
365.20
485.40
263.10
359.70
255.70
375.90
98.16
125.86
113.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-113.20
-82.00
-111.30
-123.90
-177.10
-112.40
-112.70
-85.79
-37.79
-158.73
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
230.40
-224.90
4.40
185.20
-5.60
225.10
-155.90
282.71
102.10
599.33
Net Fixed Assets
-72.20
-21.30
-102.70
-45.70
-75.80
-62.10
-258.40
-5.06
-32.82
27.17
Net Investments
0.50
83.50
293.30
196.00
-237.70
264.80
314.80
-222.60
133.12
-390.07
Others
302.10
-287.10
-186.20
34.90
307.90
22.40
-212.30
510.37
1.80
962.23
Cash from Financing Activity
-345.90
-173.70
-157.30
-360.00
-125.60
-392.40
-112.80
-53.90
-264.93
-38.12
Net Cash Inflow / Outflow
5.90
-115.40
221.20
-35.60
51.40
-24.00
-5.50
230.83
-79.93
508.94
Opening Cash & Equivalents
139.10
254.50
33.30
68.90
17.50
41.60
47.10
698.90
779.12
270.18
Closing Cash & Equivalent
145.00
139.10
254.50
33.30
68.90
17.60
41.60
929.73
699.19
779.12

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
276.35
282.73
271.74
248.79
276.12
215.85
248.74
254.69
198.30
212.45
ROA
7.14%
5.38%
6.66%
6.14%
14.96%
12.57%
12.69%
23.88%
4.88%
40.37%
ROE
22.81%
16.46%
20.03%
17.41%
34.83%
22.77%
20.10%
34.09%
7.35%
65.78%
ROCE
29.98%
22.87%
28.01%
26.35%
42.31%
31.76%
29.65%
44.12%
11.46%
86.11%
Fixed Asset Turnover
3.50
2.79
3.31
4.03
4.61
5.22
6.51
3.14
3.48
2.87
Receivable days
52.66
60.99
57.60
52.49
48.44
44.50
26.61
32.45
46.38
47.29
Inventory Days
66.81
68.73
55.92
46.44
45.37
44.62
28.71
40.46
43.82
43.19
Payable days
152.35
192.82
98.32
89.01
99.86
100.33
61.72
94.45
93.66
73.30
Cash Conversion Cycle
-32.88
-63.10
15.20
9.92
-6.05
-11.21
-6.40
-21.54
-3.47
17.17
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
26.30
28.01
35.75
71.13
139.23
107.97
143.82
130.40
31.36
202.78

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.