Nifty
Sensex
:
:
18114.90
60821.62
-63.20 (-0.35%)
-101.88 (-0.17%)

Paints

Rating :
48/99

BSE: 500710 | NSE: AKZOINDIA

2161.25
22-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  2178.55
  •  2197.15
  •  2148.00
  •  2174.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6317
  •  136.76
  •  2530.00
  •  1910.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,839.67
  • 32.33
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,106.47
  • 2.31%
  • 7.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.76%
  • 4.71%
  • 6.95%
  • FII
  • DII
  • Others
  • 1.53%
  • 10.70%
  • 1.35%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.99
  • -3.12
  • -6.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.94
  • -0.41
  • -0.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.28
  • -3.42
  • -0.54

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.33
  • 35.33
  • 41.95

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.20
  • 6.76
  • 7.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.87
  • 23.73
  • 22.82

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
626.38
258.50
142.31%
781.35
581.27
34.42%
774.64
727.03
6.55%
606.86
633.82
-4.25%
Expenses
535.84
271.11
97.65%
667.57
494.33
35.05%
639.60
610.98
4.68%
502.31
561.02
-10.46%
EBITDA
90.54
-12.61
-
113.78
86.94
30.87%
135.04
116.05
16.36%
104.55
72.80
43.61%
EBIDTM
14.45%
-4.88%
14.56%
14.96%
17.43%
15.96%
17.23%
11.49%
Other Income
9.73
6.00
62.17%
5.75
15.81
-63.63%
5.71
7.19
-20.58%
5.79
6.68
-13.32%
Interest
2.69
2.95
-8.81%
1.45
0.92
57.61%
3.26
3.08
5.84%
2.59
2.81
-7.83%
Depreciation
17.99
17.51
2.74%
18.92
19.17
-1.30%
20.41
19.28
5.86%
18.71
20.36
-8.10%
PBT
79.59
-27.07
-
99.16
73.94
34.11%
117.08
104.37
12.18%
89.04
56.31
58.12%
Tax
3.68
-6.81
-
24.91
19.86
25.43%
29.71
27.38
8.51%
22.76
7.06
222.38%
PAT
75.91
-20.26
-
74.25
54.08
37.30%
87.37
76.99
13.48%
66.28
49.25
34.58%
PATM
12.12%
-7.84%
9.50%
9.30%
11.28%
10.59%
10.92%
7.77%
EPS
16.67
-4.45
-
16.30
11.88
37.21%
19.19
16.91
13.48%
14.55
10.81
34.60%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Mar 07
Mar 06
Net Sales
2,789.23
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
992.57
Net Sales Growth
26.75%
-9.03%
-8.79%
-1.68%
4.64%
7.45%
193.31%
-4.11%
-7.53%
2.28%
 
Cost Of Goods Sold
1,540.90
1,322.70
1,442.50
1,691.10
1,526.10
1,388.60
1,486.30
446.20
498.04
565.00
559.79
Gross Profit
1,248.33
1,098.70
1,219.30
1,227.30
1,442.10
1,448.10
1,153.80
453.90
440.67
450.17
432.78
GP Margin
44.76%
45.37%
45.81%
42.05%
48.59%
51.05%
43.70%
50.43%
46.94%
44.34%
43.60%
Total Expenditure
2,345.32
2,081.30
2,282.70
2,576.30
2,657.70
2,489.60
2,336.60
796.07
840.83
902.58
883.88
Power & Fuel Cost
-
12.70
15.80
17.20
15.70
14.50
17.40
4.49
6.13
6.70
9.98
% Of Sales
-
0.52%
0.59%
0.59%
0.53%
0.51%
0.66%
0.50%
0.65%
0.66%
1.01%
Employee Cost
-
251.80
255.80
265.60
280.20
248.60
236.00
43.55
48.48
53.99
57.03
% Of Sales
-
10.40%
9.61%
9.10%
9.44%
8.76%
8.94%
4.84%
5.16%
5.32%
5.75%
Manufacturing Exp.
-
292.70
320.60
296.00
282.50
265.20
259.70
116.59
110.40
107.50
101.03
% Of Sales
-
12.09%
12.04%
10.14%
9.52%
9.35%
9.84%
12.95%
11.76%
10.59%
10.18%
General & Admin Exp.
-
72.00
94.90
131.10
139.30
136.40
149.80
64.18
66.95
74.37
73.37
% Of Sales
-
2.97%
3.57%
4.49%
4.69%
4.81%
5.67%
7.13%
7.13%
7.33%
7.39%
Selling & Distn. Exp.
-
53.70
88.20
90.30
107.90
119.60
122.80
115.79
109.27
93.00
79.37
% Of Sales
-
2.22%
3.31%
3.09%
3.64%
4.22%
4.65%
12.86%
11.64%
9.16%
8.00%
Miscellaneous Exp.
-
75.70
64.90
85.00
306.00
316.70
64.60
5.27
1.56
2.02
79.37
% Of Sales
-
3.13%
2.44%
2.91%
10.31%
11.16%
2.45%
0.59%
0.17%
0.20%
0.33%
EBITDA
443.91
340.10
379.10
342.10
310.50
347.10
303.50
104.03
97.88
112.59
108.69
EBITDA Margin
15.92%
14.05%
14.24%
11.72%
10.46%
12.24%
11.50%
11.56%
10.43%
11.09%
10.95%
Other Income
26.98
23.90
37.60
42.50
233.00
48.90
56.70
99.45
37.31
43.14
35.54
Interest
9.99
10.30
9.30
4.50
3.50
3.20
2.20
2.93
2.98
2.99
3.86
Depreciation
76.03
75.50
79.00
65.20
58.20
54.30
53.70
21.33
23.00
35.47
35.64
PBT
384.87
278.20
328.40
314.90
481.80
338.50
304.30
179.22
109.21
117.27
104.73
Tax
81.06
70.60
85.80
104.60
83.70
95.30
100.00
84.12
30.58
140.53
40.66
Tax Rate
21.06%
25.38%
26.55%
33.14%
17.30%
27.84%
31.83%
22.19%
33.80%
23.29%
43.47%
PAT
303.81
207.60
237.40
211.00
400.10
247.00
214.20
295.02
59.67
461.76
49.01
PAT before Minority Interest
303.81
207.60
237.40
211.00
400.10
247.00
214.20
295.02
59.90
462.80
52.88
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.23
-1.04
-3.87
PAT Margin
10.89%
8.57%
8.92%
7.23%
13.48%
8.71%
8.11%
32.78%
6.36%
45.49%
4.94%
PAT Growth
89.81%
-12.55%
12.51%
-47.26%
61.98%
15.31%
-27.39%
394.42%
-87.08%
842.18%
 
EPS
66.77
45.63
52.18
46.37
87.93
54.29
47.08
64.84
13.11
101.49
10.77

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Mar 07
Mar 06
Shareholder's Funds
1,288.30
1,238.00
1,136.30
1,290.90
1,009.60
1,163.20
971.07
762.54
869.76
542.46
Share Capital
45.50
45.50
45.60
46.70
46.70
46.70
38.07
38.38
40.87
40.87
Total Reserves
1,242.80
1,192.50
1,090.70
1,244.20
962.90
1,116.50
933.00
724.16
828.89
501.59
Non-Current Liabilities
1,615.10
1,534.90
74.00
72.60
82.30
87.80
5.87
10.66
9.35
18.37
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.16
1.19
0.00
Unsecured Loans
0.00
0.00
2.90
2.90
2.90
2.60
0.00
0.00
0.00
0.00
Long Term Provisions
1,557.20
1,469.80
57.90
44.80
62.00
50.90
0.00
0.00
0.00
0.00
Current Liabilities
1,091.30
947.70
2,197.90
2,100.00
792.60
793.20
355.55
364.41
437.51
347.71
Trade Payables
798.40
676.10
606.40
664.50
623.20
589.00
186.03
252.70
221.54
229.15
Other Current Liabilities
262.80
240.80
246.70
172.30
139.30
156.30
15.85
13.76
13.40
11.96
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
30.10
30.80
1,344.80
1,263.20
30.10
47.90
153.67
97.95
202.57
106.60
Total Liabilities
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
975.10
Net Block
543.00
573.50
530.10
538.90
519.10
522.90
133.06
141.62
138.59
270.34
Gross Block
876.80
855.90
752.20
696.60
624.40
576.60
325.47
321.03
295.12
503.24
Accumulated Depreciation
333.80
282.40
222.10
157.70
105.30
53.70
192.41
179.41
156.53
232.90
Non Current Assets
2,246.20
2,169.90
684.00
702.00
681.80
661.70
134.89
161.13
196.22
376.89
Capital Work in Progress
16.50
15.90
16.90
26.80
23.20
8.90
1.62
17.94
6.06
4.88
Non Current Investment
0.50
0.50
77.80
71.70
66.30
62.30
0.21
1.57
51.57
101.67
Long Term Loans & Adv.
1,667.20
1,561.40
40.60
47.50
57.50
48.40
0.00
0.00
0.00
0.00
Other Non Current Assets
19.00
18.60
18.60
17.10
15.70
19.20
0.00
0.00
0.00
0.00
Current Assets
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
597.00
Current Investments
0.00
83.50
299.50
501.60
269.30
538.10
915.00
682.00
765.12
251.51
Inventories
488.20
423.70
391.90
350.80
405.40
360.90
100.83
124.35
133.13
138.25
Sundry Debtors
413.10
396.10
444.00
395.30
412.10
352.20
75.65
104.96
167.53
129.66
Cash & Bank
733.20
553.00
62.50
86.80
34.80
56.00
14.73
17.19
14.00
18.67
Other Current Assets
113.30
46.40
83.60
103.60
80.70
75.20
91.39
49.03
41.44
58.91
Short Term Loans & Adv.
48.10
47.60
1,442.10
1,323.20
40.00
49.10
90.56
49.01
38.90
55.36
Net Current Assets
656.50
602.60
525.70
661.30
409.70
589.20
842.05
613.12
683.71
249.29
Total Assets
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
975.10

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Mar 07
Mar 06
Cash From Operating Activity
283.20
374.10
139.20
182.60
143.30
263.20
2.02
82.90
-52.27
77.35
PBT
278.20
323.20
315.60
541.80
342.30
314.20
179.22
109.21
117.27
104.73
Adjustment
66.10
71.30
54.50
-224.90
9.10
9.20
-59.91
3.05
14.17
24.80
Changes in Working Capital
20.90
90.90
-107.00
42.80
-95.70
52.50
-21.15
13.60
-18.07
1.64
Cash after chg. in Working capital
365.20
485.40
263.10
359.70
255.70
375.90
98.16
125.86
113.37
131.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-82.00
-111.30
-123.90
-177.10
-112.40
-112.70
-85.79
-37.79
-158.73
-44.65
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
-224.90
4.40
185.20
-5.60
225.10
-155.90
282.71
102.10
599.33
45.80
Net Fixed Assets
-21.30
-102.70
-45.70
-75.80
-62.10
-258.40
-5.06
-32.82
27.17
59.96
Net Investments
83.50
293.30
196.00
-237.70
264.80
314.80
-222.60
133.12
-390.07
-22.04
Others
-287.10
-186.20
34.90
307.90
22.40
-212.30
510.37
1.80
962.23
7.88
Cash from Financing Activity
-173.70
-157.30
-360.00
-125.60
-392.40
-112.80
-53.90
-264.93
-38.12
-45.54
Net Cash Inflow / Outflow
-115.40
221.20
-35.60
51.40
-24.00
-5.50
230.83
-79.93
508.94
77.61
Opening Cash & Equivalents
254.50
33.30
68.90
17.50
41.60
47.10
698.90
779.12
270.18
192.57
Closing Cash & Equivalent
139.10
254.50
33.30
68.90
17.60
41.60
929.73
699.19
779.12
270.18

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Mar 07
Mar 06
Book Value (Rs.)
282.73
271.74
248.79
276.12
215.85
248.74
254.69
198.30
212.45
131.83
ROA
5.38%
6.66%
6.14%
14.96%
12.57%
12.69%
23.88%
4.88%
40.37%
5.44%
ROE
16.46%
20.03%
17.41%
34.83%
22.77%
20.10%
34.09%
7.35%
65.78%
10.02%
ROCE
22.87%
28.01%
26.35%
42.31%
31.76%
29.65%
44.12%
11.46%
86.11%
18.19%
Fixed Asset Turnover
2.79
3.31
4.03
4.61
5.22
6.51
3.14
3.48
2.87
2.10
Receivable days
60.99
57.60
52.49
48.44
44.50
26.61
32.45
46.38
47.29
44.01
Inventory Days
68.73
55.92
46.44
45.37
44.62
28.71
40.46
43.82
43.19
46.18
Payable days
125.05
98.32
89.01
99.86
100.33
61.72
94.45
93.66
73.30
71.60
Cash Conversion Cycle
4.67
15.20
9.92
-6.05
-11.21
-6.40
-21.54
-3.47
17.17
18.59
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
28.01
35.75
71.13
139.23
107.97
143.82
130.40
31.36
202.78
25.23

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.