Nifty
:
9039.25
Sensex
:
30672.59
-67.00 (-0.74%)
-260.31 (-0.84%)
Nifty
Sensex
:
:
9039.25
30672.59
-67.00 (-0.74%)
-260.31 (-0.84%)

Asian Paints Ltd.

Paints

Rating :
77/99

BSE: 500820 | NSE: ASIANPAINT

NSE BSE
1617.90
22-May-2020
  • Open
  • High
  • Low
  • Previous Close
  •  1568.80
  •  1625.00
  •  1555.40
  •  1574.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5203737
  •  83444.42
  •  1916.70
  •  1291.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 155,183.81
  • 57.13
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 155,365.96
  • 0.65%
  • 14.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.79%
  • 5.67%
  • 11.97%
  • FII
  • DII
  • Others
  • 17.21%
  • 9.33%
  • 3.03%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.22
  • 6.41
  • 7.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.07
  • 9.49
  • 3.14

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.75
  • 8.71
  • 3.88

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 53.61
  • 57.22
  • 60.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.13
  • 14.81
  • 14.67

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.59
  • 33.92
  • 36.07

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
5,420.28
5,263.04
2.99%
5,050.66
4,615.49
9.43%
5,130.63
4,398.59
16.64%
5,018.21
4,492.30
11.71%
Expenses
4,230.89
4,158.62
1.74%
4,095.84
3,770.79
8.62%
3,974.38
3,468.89
14.57%
4,195.25
3,652.37
14.86%
EBITDA
1,189.39
1,104.42
7.69%
954.82
844.70
13.04%
1,156.25
929.70
24.37%
822.96
839.93
-2.02%
EBIDTM
21.94%
20.98%
18.90%
18.30%
22.54%
21.14%
16.40%
18.70%
Other Income
69.83
49.31
41.61%
105.16
64.86
62.13%
73.56
61.66
19.30%
56.87
39.22
45.00%
Interest
24.07
29.07
-17.20%
25.94
25.74
0.78%
26.75
20.96
27.62%
15.32
9.13
67.80%
Depreciation
197.08
164.98
19.46%
197.17
143.61
37.30%
192.63
135.81
41.84%
130.07
91.44
42.25%
PBT
1,038.07
959.68
8.17%
836.87
740.21
13.06%
1,010.43
834.59
21.07%
734.44
778.58
-5.67%
Tax
277.57
326.90
-15.09%
7.23
242.45
-97.02%
350.53
276.10
26.96%
252.87
287.70
-12.11%
PAT
760.50
632.78
20.18%
829.64
497.76
66.67%
659.90
558.49
18.16%
481.57
490.88
-1.90%
PATM
14.03%
12.02%
16.43%
10.78%
12.86%
12.70%
9.60%
10.93%
EPS
7.97
6.63
20.21%
8.58
5.12
67.58%
6.83
5.81
17.56%
4.93
5.01
-1.60%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
20,619.78
19,349.84
16,887.19
15,396.56
14,271.49
14,182.81
12,714.81
10,938.61
9,632.24
7,722.30
6,680.94
Net Sales Growth
9.86%
14.58%
9.68%
7.88%
0.63%
11.55%
16.24%
13.56%
24.73%
15.59%
 
Cost Of Goods Sold
11,825.75
9,729.78
8,289.51
7,030.19
6,769.16
6,726.76
6,249.47
5,486.67
4,944.66
3,754.74
3,125.85
Gross Profit
8,794.03
9,620.06
8,597.68
8,366.37
7,502.33
7,456.05
6,465.34
5,451.94
4,687.58
3,967.56
3,555.09
GP Margin
42.65%
49.72%
50.91%
54.34%
52.57%
52.57%
50.85%
49.84%
48.67%
51.38%
53.21%
Total Expenditure
16,496.36
15,820.00
13,680.06
12,372.25
11,494.00
11,939.92
10,711.15
9,201.22
8,121.06
6,391.43
5,445.26
Power & Fuel Cost
-
120.03
110.30
106.02
114.48
130.68
133.74
114.71
87.41
77.19
56.48
% Of Sales
-
0.62%
0.65%
0.69%
0.80%
0.92%
1.05%
1.05%
0.91%
1.00%
0.85%
Employee Cost
-
1,270.02
1,115.48
1,033.62
989.51
907.11
759.71
623.56
525.97
453.99
432.85
% Of Sales
-
6.56%
6.61%
6.71%
6.93%
6.40%
5.98%
5.70%
5.46%
5.88%
6.48%
Manufacturing Exp.
-
1,900.93
1,691.68
1,662.75
1,535.22
2,213.33
1,880.25
1,577.95
1,363.78
1,150.74
992.52
% Of Sales
-
9.82%
10.02%
10.80%
10.76%
15.61%
14.79%
14.43%
14.16%
14.90%
14.86%
General & Admin Exp.
-
653.59
618.54
611.57
541.04
469.02
417.78
334.10
270.32
206.12
199.67
% Of Sales
-
3.38%
3.66%
3.97%
3.79%
3.31%
3.29%
3.05%
2.81%
2.67%
2.99%
Selling & Distn. Exp.
-
1,948.29
1,642.79
1,531.70
1,363.88
1,311.41
1,125.43
949.96
811.10
663.43
548.87
% Of Sales
-
10.07%
9.73%
9.95%
9.56%
9.25%
8.85%
8.68%
8.42%
8.59%
8.22%
Miscellaneous Exp.
-
197.36
211.76
396.40
180.71
181.61
144.77
114.27
117.82
85.22
548.87
% Of Sales
-
1.02%
1.25%
2.57%
1.27%
1.28%
1.14%
1.04%
1.22%
1.10%
1.33%
EBITDA
4,123.42
3,529.84
3,207.13
3,024.31
2,777.49
2,242.89
2,003.66
1,737.39
1,511.18
1,330.87
1,235.68
EBITDA Margin
20.00%
18.24%
18.99%
19.64%
19.46%
15.81%
15.76%
15.88%
15.69%
17.23%
18.50%
Other Income
305.42
227.05
288.09
262.43
213.39
169.71
134.22
114.48
107.41
67.98
140.50
Interest
92.08
56.31
41.47
37.33
49.00
42.24
47.99
42.06
43.38
25.98
36.75
Depreciation
716.95
430.67
360.47
334.79
275.58
265.92
245.66
154.60
121.13
113.13
83.56
PBT
3,619.81
3,269.91
3,093.28
2,914.62
2,666.30
2,104.44
1,844.23
1,655.21
1,454.08
1,259.74
1,255.87
Tax
888.20
1,098.82
1,041.55
947.98
844.49
649.54
571.51
495.69
433.50
378.39
373.11
Tax Rate
24.54%
33.60%
33.67%
32.52%
32.31%
31.27%
31.16%
29.95%
29.81%
30.04%
29.68%
PAT
2,731.61
2,118.67
1,993.14
1,889.82
1,711.74
1,395.15
1,218.81
1,113.88
988.73
843.24
835.64
PAT before Minority Interest
2,666.61
2,171.09
2,051.73
1,966.64
1,769.36
1,427.33
1,262.76
1,159.52
1,020.58
881.35
883.91
Minority Interest
-65.00
-52.42
-58.59
-76.82
-57.62
-32.18
-43.95
-45.64
-31.85
-38.11
-48.27
PAT Margin
13.25%
10.95%
11.80%
12.27%
11.99%
9.84%
9.59%
10.18%
10.26%
10.92%
12.51%
PAT Growth
25.31%
6.30%
5.47%
10.40%
22.69%
14.47%
9.42%
12.66%
17.25%
0.91%
 
Unadjusted EPS
28.31
22.51
21.26
20.22
18.19
14.54
12.71
11.61
103.08
87.91
87.12

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
9,519.69
8,410.23
7,603.89
6,524.82
4,742.36
4,039.22
3,384.29
2,748.50
2,187.42
1,709.98
Share Capital
95.92
95.92
95.92
95.92
95.92
95.92
95.92
95.92
95.92
95.92
Total Reserves
9,423.77
8,314.31
7,507.97
6,428.90
4,646.44
3,943.30
3,288.37
2,652.58
2,091.50
1,614.06
Non-Current Liabilities
721.68
574.53
540.98
501.44
389.02
331.41
309.45
239.97
232.61
285.46
Secured Loans
19.22
27.89
40.43
49.63
48.79
7.54
10.32
15.58
17.40
63.70
Unsecured Loans
0.26
0.44
0.64
23.00
29.49
33.86
36.98
39.74
40.70
165.53
Long Term Provisions
155.59
140.12
146.03
121.37
119.89
93.06
98.38
78.35
76.59
0.00
Current Liabilities
5,028.87
4,451.07
3,884.87
3,149.08
3,519.45
3,458.75
2,929.99
2,587.03
2,080.66
3,189.93
Trade Payables
2,394.34
2,159.96
1,922.83
1,565.07
1,548.75
1,745.72
1,441.57
1,262.45
1,087.44
1,017.09
Other Current Liabilities
1,815.31
1,646.62
1,266.93
1,199.52
999.67
938.90
857.55
678.03
531.88
362.56
Short Term Borrowings
596.53
492.42
504.43
231.08
331.62
198.63
189.86
280.00
171.14
0.00
Short Term Provisions
222.69
152.07
190.68
153.41
639.41
575.50
441.01
366.55
290.20
1,810.28
Total Liabilities
15,633.29
13,763.48
12,405.19
10,559.03
8,914.50
8,075.40
6,784.50
5,712.19
4,610.58
5,279.82
Net Block
5,851.18
3,732.24
3,303.74
3,416.35
2,660.04
2,561.58
2,440.97
1,300.55
1,309.87
909.55
Gross Block
7,308.25
4,757.83
3,966.21
3,743.55
4,112.25
3,803.52
3,429.37
2,145.82
2,024.94
1,537.12
Accumulated Depreciation
1,404.62
973.14
610.02
274.75
1,437.57
1,223.35
979.40
833.80
703.81
613.34
Non Current Assets
7,999.24
6,849.40
5,439.51
4,824.01
3,575.53
3,160.20
2,778.32
2,205.52
1,542.98
1,409.25
Capital Work in Progress
209.67
1,405.11
257.54
106.59
196.00
71.60
59.21
617.08
43.32
407.23
Non Current Investment
1,395.16
1,084.03
1,300.65
1,126.83
400.88
371.13
150.12
69.72
62.46
92.47
Long Term Loans & Adv.
537.06
563.56
364.73
131.20
282.91
137.47
108.54
200.62
104.21
0.00
Other Non Current Assets
6.17
64.46
212.85
43.04
35.70
18.42
19.48
17.55
23.12
0.00
Current Assets
7,634.05
6,914.08
6,965.68
5,735.02
5,338.97
4,915.20
4,006.18
3,506.67
3,067.60
3,870.57
Current Investments
1,174.53
1,056.67
1,351.34
1,585.30
1,186.91
1,052.42
145.56
285.02
366.51
531.64
Inventories
3,149.86
2,658.31
2,626.94
1,998.24
2,258.52
2,069.86
1,830.29
1,598.89
1,305.43
955.88
Sundry Debtors
1,907.33
1,730.63
1,446.60
1,186.84
1,182.07
1,110.30
980.88
781.25
573.10
542.52
Cash & Bank
444.88
404.65
801.21
424.20
204.39
229.00
736.69
624.31
626.23
105.83
Other Current Assets
957.45
456.75
551.43
267.82
507.08
453.62
312.76
217.20
196.33
1,734.70
Short Term Loans & Adv.
586.36
607.07
188.16
272.62
261.95
284.48
214.60
132.98
111.08
1,669.86
Net Current Assets
2,605.18
2,463.01
3,080.81
2,585.94
1,819.52
1,456.45
1,076.19
919.64
986.94
680.64
Total Assets
15,633.29
13,763.48
12,405.19
10,559.03
8,914.50
8,075.40
6,784.50
5,712.19
4,610.58
5,279.82

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
2,214.27
2,113.44
1,527.33
2,242.95
1,187.69
1,402.03
1,186.79
699.63
762.46
1,063.16
PBT
3,310.73
3,139.07
2,964.23
2,613.85
2,076.87
1,834.27
1,655.21
1,454.08
1,259.74
1,257.02
Adjustment
312.94
134.76
91.31
233.67
194.00
216.37
128.71
85.21
71.14
-10.69
Changes in Working Capital
-427.40
-79.65
-602.81
197.79
-450.24
-168.45
-158.67
-410.08
-176.50
133.77
Cash after chg. in Working capital
3,196.27
3,194.18
2,452.73
3,045.31
1,820.63
1,882.19
1,625.25
1,129.21
1,154.38
1,380.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-982.00
-1,080.74
-925.40
-802.36
-632.94
-480.16
-438.46
-429.58
-391.92
-316.94
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
-923.72
-1,599.28
-656.10
-866.29
-477.76
-605.20
-499.34
-385.61
-440.40
-299.02
Net Fixed Assets
-1,267.37
-1,439.49
-397.49
286.42
-223.27
-104.18
-652.51
-611.46
-75.78
-369.32
Net Investments
-386.66
336.26
-116.96
-902.86
-222.63
-1,206.45
77.52
5.61
155.86
-468.92
Others
730.31
-496.05
-141.65
-249.85
-31.86
705.43
75.65
220.24
-520.48
539.22
Cash from Financing Activity
-882.96
-1,379.14
-756.43
-848.98
-576.09
-625.91
-601.00
-326.58
-334.49
-331.88
Net Cash Inflow / Outflow
407.59
-864.98
114.80
527.68
133.84
170.92
86.45
-12.56
-12.43
432.26
Opening Cash & Equivalents
845.68
1,667.52
1,577.73
1,049.97
920.32
736.24
613.65
615.86
637.47
210.37
Closing Cash & Equivalent
1,279.97
845.68
1,667.52
1,577.73
1,066.93
926.37
736.24
613.65
626.23
637.47

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
99.25
87.68
79.27
68.02
49.44
42.11
35.28
28.65
22.80
17.83
ROA
14.77%
15.68%
17.13%
18.17%
16.80%
17.00%
18.56%
19.77%
17.82%
19.05%
ROE
24.22%
25.62%
27.84%
31.41%
32.51%
34.02%
37.81%
41.35%
45.23%
60.68%
ROCE
34.85%
36.65%
39.33%
44.35%
44.85%
47.17%
49.86%
54.00%
58.83%
74.98%
Fixed Asset Turnover
3.67
4.58
5.01
4.55
4.18
4.07
4.52
5.21
4.88
4.85
Receivable days
29.96
29.02
24.89
24.21
25.30
25.92
25.55
22.73
23.44
27.52
Inventory Days
47.84
48.27
43.71
43.51
47.77
48.35
49.71
48.75
47.52
42.59
Payable days
52.97
57.10
52.49
52.16
51.37
55.49
54.43
53.34
51.86
43.39
Cash Conversion Cycle
24.83
20.18
16.11
15.57
21.70
18.78
20.83
18.14
19.10
26.72
Total Debt/Equity
0.07
0.06
0.07
0.05
0.09
0.06
0.09
0.13
0.11
0.13
Interest Cover
59.07
75.59
79.08
54.34
50.17
39.22
40.35
34.52
49.49
35.20

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Asian Paints partially resumes operations at some manufacturing locations
    5th May 2020, 14:40 PM

    The operations at these locations will be carried out in accordance with the guidelines issued by the regulatory authorities, after obtaining permissions wherever required

    Read More
  • Asian Paints forays into Hand & Surface Sanitizer category
    2nd May 2020, 10:07 AM

    The company has forayed into the hand sanitizer category with the launch of the Viroprotek range of Hand and Surface Sanitizers

    Read More
  • Asian Paints brings back ad film 'Har Ghar Chup Chap Se Kehta Hai'
    3rd Apr 2020, 11:46 AM

    The company is inspiring people to stay home and stay safe during the quarantine period

    Read More
  • Asian Paints declares winners of Delhi Beautiful Homes 2020
    19th Mar 2020, 11:18 AM

    The contest is conducted in various phases of engaging with the consumer and important influencers like contractors and dealers

    Read More
  • Asian Paints unveils new television commercial for 'Damp Proof': Report
    17th Mar 2020, 12:22 PM

    As per the ad, the product is best used for waterproofing terraces, roofs, parapets and any exterior vertical surfaces

    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.