Nifty
Sensex
:
:
22234.20
73233.18
16.75 (0.08%)
74.94 (0.10%)

Paints

Rating :
60/99

BSE: 500710 | NSE: AKZOINDIA

2766.20
22-Feb-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2790.00
  •  2796.90
  •  2740.40
  •  2796.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7814
  •  216.38
  •  3058.00
  •  2123.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12,583.70
  • 30.45
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 11,970.90
  • 2.35%
  • 8.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.76%
  • 4.91%
  • 6.91%
  • FII
  • DII
  • Others
  • 3.2%
  • 8.40%
  • 1.82%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.63
  • 5.43
  • 16.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.59
  • 8.95
  • 9.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.36
  • 9.69
  • 17.30

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.35
  • 34.89
  • 32.95

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.49
  • 7.63
  • 7.73

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.40
  • 21.46
  • 20.34

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
1,032.70
986.80
4.65%
956.30
926.20
3.25%
999.20
937.70
6.56%
951.40
867.10
9.72%
Expenses
866.30
843.90
2.65%
814.50
819.80
-0.65%
837.10
816.60
2.51%
796.70
747.80
6.54%
EBITDA
166.40
142.90
16.45%
141.80
106.40
33.27%
162.10
121.10
33.86%
154.70
119.30
29.67%
EBIDTM
16.11%
14.48%
14.83%
11.49%
16.22%
12.91%
16.26%
13.76%
Other Income
8.40
12.40
-32.26%
8.90
4.80
85.42%
8.20
4.10
100.00%
6.10
5.10
19.61%
Interest
3.20
2.60
23.08%
2.70
3.40
-20.59%
3.40
2.40
41.67%
5.70
5.70
0.00%
Depreciation
20.10
21.10
-4.74%
21.10
19.60
7.65%
19.30
19.30
0.00%
22.50
19.20
17.19%
PBT
151.50
131.60
15.12%
126.90
88.20
43.88%
147.60
103.50
42.61%
132.60
101.50
30.64%
Tax
37.70
34.20
10.23%
32.70
22.80
43.42%
37.70
26.60
41.73%
37.20
26.80
38.81%
PAT
113.80
97.40
16.84%
94.20
65.40
44.04%
109.90
76.90
42.91%
95.40
74.70
27.71%
PATM
11.02%
9.87%
9.85%
7.06%
11.00%
8.20%
10.03%
8.61%
EPS
25.01
21.41
16.81%
20.70
14.37
44.05%
24.15
16.90
42.90%
20.97
16.42
27.71%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Net Sales
3,939.60
3,802.10
3,148.60
2,421.40
2,661.80
2,918.40
2,968.20
2,836.70
2,640.10
900.10
938.71
Net Sales Growth
5.97%
20.76%
30.03%
-9.03%
-8.79%
-1.68%
4.64%
7.45%
193.31%
-4.11%
 
Cost Of Goods Sold
2,221.50
2,290.10
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
Gross Profit
1,718.10
1,512.00
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
GP Margin
43.61%
39.77%
40.34%
45.37%
45.81%
42.05%
48.59%
51.05%
43.70%
50.43%
46.94%
Total Expenditure
3,314.60
3,277.00
2,718.20
2,081.30
2,282.70
2,576.30
2,657.70
2,489.60
2,336.60
796.07
840.83
Power & Fuel Cost
-
17.30
16.60
12.70
15.80
17.20
15.70
14.50
17.40
4.49
6.13
% Of Sales
-
0.46%
0.53%
0.52%
0.59%
0.59%
0.53%
0.51%
0.66%
0.50%
0.65%
Employee Cost
-
301.10
264.00
251.80
255.80
265.60
280.20
248.60
236.00
43.55
48.48
% Of Sales
-
7.92%
8.38%
10.40%
9.61%
9.10%
9.44%
8.76%
8.94%
4.84%
5.16%
Manufacturing Exp.
-
397.30
352.90
292.70
320.60
296.00
282.50
265.20
259.70
116.59
110.40
% Of Sales
-
10.45%
11.21%
12.09%
12.04%
10.14%
9.52%
9.35%
9.84%
12.95%
11.76%
General & Admin Exp.
-
100.30
79.90
72.00
94.90
131.10
139.30
136.40
149.80
64.18
66.95
% Of Sales
-
2.64%
2.54%
2.97%
3.57%
4.49%
4.69%
4.81%
5.67%
7.13%
7.13%
Selling & Distn. Exp.
-
91.60
54.90
53.70
88.20
90.30
107.90
119.60
122.80
115.79
109.27
% Of Sales
-
2.41%
1.74%
2.22%
3.31%
3.09%
3.64%
4.22%
4.65%
12.86%
11.64%
Miscellaneous Exp.
-
79.30
71.50
75.70
64.90
85.00
306.00
316.70
64.60
5.27
109.27
% Of Sales
-
2.09%
2.27%
3.13%
2.44%
2.91%
10.31%
11.16%
2.45%
0.59%
0.17%
EBITDA
625.00
525.10
430.40
340.10
379.10
342.10
310.50
347.10
303.50
104.03
97.88
EBITDA Margin
15.86%
13.81%
13.67%
14.05%
14.24%
11.72%
10.46%
12.24%
11.50%
11.56%
10.43%
Other Income
31.60
27.40
24.80
23.90
37.60
42.50
233.00
48.90
56.70
99.45
37.31
Interest
15.00
14.10
14.50
10.30
9.30
4.50
3.50
3.20
2.20
2.93
2.98
Depreciation
83.00
82.50
75.90
75.50
79.00
65.20
58.20
54.30
53.70
21.33
23.00
PBT
558.60
455.90
364.80
278.20
328.40
314.90
481.80
338.50
304.30
179.22
109.21
Tax
145.30
120.80
76.70
70.60
85.80
104.60
83.70
95.30
100.00
84.12
30.58
Tax Rate
26.01%
26.50%
20.91%
25.38%
26.55%
33.14%
17.30%
27.84%
31.83%
22.19%
33.80%
PAT
413.30
335.10
290.10
207.60
237.40
211.00
400.10
247.00
214.20
295.02
59.67
PAT before Minority Interest
413.30
335.10
290.10
207.60
237.40
211.00
400.10
247.00
214.20
295.02
59.90
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.23
PAT Margin
10.49%
8.81%
9.21%
8.57%
8.92%
7.23%
13.48%
8.71%
8.11%
32.78%
6.36%
PAT Growth
31.46%
15.51%
39.74%
-12.55%
12.51%
-47.26%
61.98%
15.31%
-27.39%
394.42%
 
EPS
90.84
73.65
63.76
45.63
52.18
46.37
87.93
54.29
47.08
64.84
13.11

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Shareholder's Funds
1,316.30
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
Share Capital
45.50
45.50
45.50
45.50
45.60
46.70
46.70
46.70
38.07
38.38
Total Reserves
1,270.80
1,214.00
1,242.80
1,192.50
1,090.70
1,244.20
962.90
1,116.50
933.00
724.16
Non-Current Liabilities
1,822.10
1,689.80
1,601.90
1,534.90
74.00
72.60
82.30
87.80
5.87
10.66
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.16
Unsecured Loans
0.00
0.00
0.00
0.00
2.90
2.90
2.90
2.60
0.00
0.00
Long Term Provisions
1,773.30
1,629.50
1,544.00
1,469.80
57.90
44.80
62.00
50.90
0.00
0.00
Current Liabilities
1,263.90
1,183.80
1,104.50
947.70
2,197.90
2,100.00
792.60
793.20
355.55
364.41
Trade Payables
893.50
845.10
798.40
676.10
606.40
664.50
623.20
589.00
186.03
252.70
Other Current Liabilities
331.80
296.50
262.80
240.80
246.70
172.30
139.30
156.30
15.85
13.76
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
38.60
42.20
43.30
30.80
1,344.80
1,263.20
30.10
47.90
153.67
97.95
Total Liabilities
4,402.30
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
Net Block
510.90
520.20
543.00
573.50
530.10
538.90
519.10
522.90
133.06
141.62
Gross Block
965.00
923.90
876.80
855.90
752.20
696.60
624.40
576.60
325.47
321.03
Accumulated Depreciation
454.10
403.70
333.80
282.40
222.10
157.70
105.30
53.70
192.41
179.41
Non Current Assets
2,533.20
2,371.80
2,246.20
2,169.90
684.00
702.00
681.80
661.70
134.89
161.13
Capital Work in Progress
72.70
41.60
16.50
15.90
16.90
26.80
23.20
8.90
1.62
17.94
Non Current Investment
0.00
0.00
0.50
0.50
77.80
71.70
66.30
62.30
0.21
1.57
Long Term Loans & Adv.
1,944.10
1,803.60
1,670.30
1,561.40
40.60
47.50
57.50
48.40
0.00
0.00
Other Non Current Assets
5.50
6.40
15.90
18.60
18.60
17.10
15.70
19.20
0.00
0.00
Current Assets
1,868.20
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
Current Investments
0.00
0.00
0.00
83.50
299.50
501.60
269.30
538.10
915.00
682.00
Inventories
597.90
664.40
488.20
423.70
391.90
350.80
405.40
360.90
100.83
124.35
Sundry Debtors
552.30
495.50
413.10
396.10
444.00
395.30
412.10
352.20
75.65
104.96
Cash & Bank
564.30
458.50
733.20
553.00
62.50
86.80
34.80
56.00
14.73
17.19
Other Current Assets
153.70
31.80
65.20
46.40
1,525.70
1,426.80
80.70
75.20
91.39
49.03
Short Term Loans & Adv.
121.50
110.20
48.10
47.60
1,442.10
1,323.20
40.00
49.10
90.56
49.01
Net Current Assets
604.30
576.60
643.30
602.60
525.70
661.30
409.70
589.20
842.05
613.12
Total Assets
4,402.30
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Cash From Operating Activity
486.20
121.40
283.20
374.10
139.20
182.60
143.30
263.20
2.02
82.90
PBT
455.90
366.80
278.20
323.20
315.60
541.80
342.30
314.20
179.22
109.21
Adjustment
73.20
36.20
66.10
71.30
54.50
-224.90
9.10
9.20
-59.91
3.05
Changes in Working Capital
99.60
-168.40
20.90
90.90
-107.00
42.80
-95.70
52.50
-21.15
13.60
Cash after chg. in Working capital
628.70
234.60
365.20
485.40
263.10
359.70
255.70
375.90
98.16
125.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-142.50
-113.20
-82.00
-111.30
-123.90
-177.10
-112.40
-112.70
-85.79
-37.79
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
-15.10
230.40
-224.90
4.40
185.20
-5.60
225.10
-155.90
282.71
102.10
Net Fixed Assets
-72.20
-72.20
-21.30
-102.70
-45.70
-75.80
-62.10
-258.40
-5.06
-32.82
Net Investments
0.00
0.50
83.50
293.30
196.00
-237.70
264.80
314.80
-222.60
133.12
Others
57.10
302.10
-287.10
-186.20
34.90
307.90
22.40
-212.30
510.37
1.80
Cash from Financing Activity
-301.70
-345.90
-173.70
-157.30
-360.00
-125.60
-392.40
-112.80
-53.90
-264.93
Net Cash Inflow / Outflow
169.40
5.90
-115.40
221.20
-35.60
51.40
-24.00
-5.50
230.83
-79.93
Opening Cash & Equivalents
145.00
139.10
254.50
33.30
68.90
17.50
41.60
47.10
698.90
779.12
Closing Cash & Equivalent
314.70
145.00
139.10
254.50
33.30
68.90
17.60
41.60
929.73
699.19

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Book Value (Rs.)
288.84
276.35
282.73
271.74
248.79
276.12
215.85
248.74
254.69
198.30
ROA
7.85%
7.14%
5.38%
6.66%
6.14%
14.96%
12.57%
12.69%
23.88%
4.88%
ROE
26.06%
22.81%
16.46%
20.03%
17.41%
34.83%
22.77%
20.10%
34.09%
7.35%
ROCE
36.55%
29.98%
22.87%
28.01%
26.35%
42.31%
31.76%
29.65%
44.12%
11.46%
Fixed Asset Turnover
4.03
3.50
2.79
3.31
4.03
4.61
5.22
6.51
3.14
3.48
Receivable days
50.29
52.66
60.99
57.60
52.49
48.44
44.50
26.61
32.45
46.38
Inventory Days
60.59
66.81
68.73
55.92
46.44
45.37
44.62
28.71
40.46
43.82
Payable days
133.49
152.35
192.82
98.32
89.01
99.86
100.33
61.72
94.45
93.66
Cash Conversion Cycle
-22.61
-32.88
-63.10
15.20
9.92
-6.05
-11.21
-6.40
-21.54
-3.47
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
33.33
26.30
28.01
35.75
71.13
139.23
107.97
143.82
130.40
31.36

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.