Nifty
Sensex
:
:
17327.35
58098.92
-302.45 (-1.72%)
-1020.80 (-1.73%)

Paints

Rating :
63/99

BSE: 500820 | NSE: ASIANPAINT

3395.25
23-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 3435.00
  • 3437.95
  • 3382.70
  • 3436.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  513370
  •  17482.49
  •  3590.00
  •  2560.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 325,527.75
  • 93.68
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 325,439.08
  • 0.56%
  • 21.99

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.62%
  • 5.55%
  • 13.04%
  • FII
  • DII
  • Others
  • 18.51%
  • 7.62%
  • 2.66%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.28
  • 11.50
  • 12.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.70
  • 8.42
  • 2.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.41
  • 8.51
  • 4.15

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 60.68
  • 66.43
  • 87.99

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.75
  • 17.75
  • 19.98

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.58
  • 44.43
  • 50.25

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
8,606.94
5,585.36
54.10%
7,892.67
6,651.43
18.66%
8,527.24
6,788.47
25.61%
7,096.01
5,350.23
32.63%
Expenses
7,050.99
4,671.80
50.93%
6,449.38
5,333.17
20.93%
6,984.93
5,000.58
39.68%
6,191.56
4,085.03
51.57%
EBITDA
1,555.95
913.56
70.32%
1,443.29
1,318.26
9.48%
1,542.31
1,787.89
-13.74%
904.45
1,265.20
-28.51%
EBIDTM
18.08%
16.36%
18.29%
19.82%
18.09%
26.34%
12.75%
23.65%
Other Income
98.97
89.61
10.45%
80.39
75.41
6.60%
71.81
97.92
-26.66%
138.20
82.63
67.25%
Interest
28.75
21.48
33.85%
22.62
29.86
-24.25%
27.45
21.13
29.91%
23.86
20.51
16.33%
Depreciation
208.10
200.59
3.74%
205.11
213.35
-3.86%
207.91
193.17
7.63%
202.75
193.58
4.74%
PBT
1,393.86
781.10
78.45%
1,180.25
1,150.46
2.59%
1,378.76
1,671.51
-17.51%
816.04
1,133.74
-28.02%
Tax
370.59
204.28
81.41%
315.13
286.42
10.02%
362.43
431.41
-15.99%
221.07
293.62
-24.71%
PAT
1,023.27
576.82
77.40%
865.12
864.04
0.12%
1,016.33
1,240.10
-18.04%
594.97
840.12
-29.18%
PATM
11.89%
10.33%
10.96%
12.99%
11.92%
18.27%
8.38%
15.70%
EPS
10.60
5.93
78.75%
8.87
8.88
-0.11%
10.59
12.91
-17.97%
6.21
8.66
-28.29%

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 15
Mar 14
Mar 13
Net Sales
32,122.86
29,101.28
21,712.79
20,263.45
19,349.84
16,887.19
15,396.56
14,271.49
14,182.81
12,714.81
10,938.61
Net Sales Growth
31.78%
34.03%
7.15%
4.72%
14.58%
9.68%
7.88%
0.63%
11.55%
16.24%
 
Cost Of Goods Sold
20,223.72
15,798.28
10,333.10
9,742.84
9,656.47
8,289.51
7,030.19
6,769.16
6,726.76
6,249.47
5,486.67
Gross Profit
11,899.14
13,303.00
11,379.69
10,520.61
9,693.37
8,597.68
8,366.37
7,502.33
7,456.05
6,465.34
5,451.94
GP Margin
37.04%
45.71%
52.41%
51.92%
50.10%
50.91%
54.34%
52.57%
52.57%
50.85%
49.84%
Total Expenditure
26,676.86
24,297.67
16,857.19
16,105.17
15,586.38
13,680.06
12,372.25
11,494.00
11,939.92
10,711.15
9,201.22
Power & Fuel Cost
-
117.23
86.05
97.79
119.63
110.30
106.02
114.48
130.68
133.74
114.71
% Of Sales
-
0.40%
0.40%
0.48%
0.62%
0.65%
0.69%
0.80%
0.92%
1.05%
1.05%
Employee Cost
-
1,786.67
1,540.75
1,366.09
1,236.83
1,115.48
1,033.62
989.51
907.11
759.71
623.56
% Of Sales
-
6.14%
7.10%
6.74%
6.39%
6.61%
6.71%
6.93%
6.40%
5.98%
5.70%
Manufacturing Exp.
-
2,880.45
2,068.31
1,946.12
1,895.34
1,691.68
1,662.75
1,535.22
2,213.33
1,880.25
1,577.95
% Of Sales
-
9.90%
9.53%
9.60%
9.80%
10.02%
10.80%
10.76%
15.61%
14.79%
14.43%
General & Admin Exp.
-
159.41
109.67
187.75
431.58
618.54
611.57
541.04
469.02
417.78
334.10
% Of Sales
-
0.55%
0.51%
0.93%
2.23%
3.66%
3.97%
3.79%
3.31%
3.29%
3.05%
Selling & Distn. Exp.
-
2,790.51
2,142.88
2,128.94
1,941.15
1,642.79
1,531.70
1,363.88
1,311.41
1,125.43
949.96
% Of Sales
-
9.59%
9.87%
10.51%
10.03%
9.73%
9.95%
9.56%
9.25%
8.85%
8.68%
Miscellaneous Exp.
-
765.12
576.43
635.64
305.38
211.76
396.40
180.71
181.61
144.77
949.96
% Of Sales
-
2.63%
2.65%
3.14%
1.58%
1.25%
2.57%
1.27%
1.28%
1.14%
1.04%
EBITDA
5,446.00
4,803.61
4,855.60
4,158.28
3,763.46
3,207.13
3,024.31
2,777.49
2,242.89
2,003.66
1,737.39
EBITDA Margin
16.95%
16.51%
22.36%
20.52%
19.45%
18.99%
19.64%
19.46%
15.81%
15.76%
15.88%
Other Income
389.37
380.01
303.05
304.31
233.04
288.09
262.43
213.39
169.71
134.22
114.48
Interest
102.68
95.41
91.63
102.33
110.47
41.47
37.33
49.00
42.24
47.99
42.06
Depreciation
823.87
816.36
791.27
780.50
622.14
360.47
334.79
275.58
265.92
245.66
154.60
PBT
4,768.91
4,271.85
4,275.75
3,579.76
3,263.89
3,093.28
2,914.62
2,666.30
2,104.44
1,844.23
1,655.21
Tax
1,269.22
1,102.91
1,097.60
856.31
1,096.58
1,041.55
947.98
844.49
649.54
571.51
495.69
Tax Rate
26.61%
26.54%
25.67%
23.92%
33.60%
33.67%
32.52%
32.31%
31.27%
31.16%
29.95%
PAT
3,499.69
2,999.00
3,110.69
2,654.43
2,115.19
1,993.14
1,889.82
1,711.74
1,395.15
1,218.81
1,113.88
PAT before Minority Interest
3,432.15
3,053.24
3,178.15
2,723.45
2,167.31
2,051.73
1,966.64
1,769.36
1,427.33
1,262.76
1,159.52
Minority Interest
-67.54
-54.24
-67.46
-69.02
-52.12
-58.59
-76.82
-57.62
-32.18
-43.95
-45.64
PAT Margin
10.89%
10.31%
14.33%
13.10%
10.93%
11.80%
12.27%
11.99%
9.84%
9.59%
10.18%
PAT Growth
-0.61%
-3.59%
17.19%
25.49%
6.12%
5.47%
10.40%
22.69%
14.47%
9.42%
 
EPS
36.49
31.27
32.43
27.67
22.05
20.78
19.70
17.85
14.54
12.71
11.61

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 15
Mar 14
Mar 13
Shareholder's Funds
13,811.56
12,806.29
10,130.16
9,470.55
8,410.23
7,603.89
6,524.82
4,742.36
4,039.22
3,384.29
Share Capital
95.92
95.92
95.92
95.92
95.92
95.92
95.92
95.92
95.92
95.92
Total Reserves
13,702.24
12,710.37
10,034.24
9,374.63
8,314.31
7,507.97
6,428.90
4,646.44
3,943.30
3,288.37
Non-Current Liabilities
1,188.35
1,200.33
1,223.90
1,236.95
574.53
540.98
501.44
389.02
331.41
309.45
Secured Loans
16.16
14.49
18.50
18.81
27.89
40.43
49.63
48.79
7.54
10.32
Unsecured Loans
28.38
0.04
0.13
0.26
0.44
0.64
23.00
29.49
33.86
36.98
Long Term Provisions
218.32
215.21
180.75
155.59
140.12
146.03
121.37
119.89
93.06
98.38
Current Liabilities
7,570.99
5,925.86
4,380.38
5,180.09
4,451.07
3,884.87
3,149.08
3,519.45
3,458.75
2,929.99
Trade Payables
4,164.30
3,378.72
2,136.57
2,394.29
2,159.96
1,922.83
1,565.07
1,548.75
1,745.72
1,441.57
Other Current Liabilities
2,475.92
2,015.78
1,679.82
1,966.58
1,646.62
1,266.93
1,199.52
999.67
938.90
857.55
Short Term Borrowings
730.95
325.70
321.48
596.53
492.42
504.43
231.08
331.62
198.63
189.86
Short Term Provisions
199.82
205.66
242.51
222.69
152.07
190.68
153.41
639.41
575.50
441.01
Total Liabilities
22,958.43
20,355.34
16,137.97
16,248.84
13,763.48
12,405.19
10,559.03
8,914.50
8,075.40
6,784.50
Net Block
5,519.06
5,858.52
6,272.31
6,496.56
3,732.24
3,303.74
3,416.35
2,660.04
2,561.58
2,440.97
Gross Block
8,845.46
8,391.65
8,282.04
7,943.19
4,757.83
3,966.21
3,743.55
4,112.25
3,803.52
3,429.37
Accumulated Depreciation
3,260.33
2,480.68
1,957.28
1,394.18
973.14
610.02
274.75
1,437.57
1,223.35
979.40
Non Current Assets
7,806.10
8,328.74
8,557.86
8,621.89
6,849.40
5,439.51
4,824.01
3,575.53
3,160.20
2,778.32
Capital Work in Progress
426.43
182.98
140.24
209.67
1,405.11
257.54
106.59
196.00
71.60
59.21
Non Current Investment
1,066.83
1,469.68
1,506.37
1,394.05
1,084.03
1,300.65
1,126.83
400.88
371.13
150.12
Long Term Loans & Adv.
369.55
285.15
622.83
294.80
475.77
364.73
131.20
282.91
137.47
108.54
Other Non Current Assets
424.23
532.41
16.11
226.81
152.25
212.85
43.04
35.70
18.42
19.48
Current Assets
15,152.33
12,026.60
7,580.11
7,626.95
6,914.08
6,965.68
5,735.02
5,338.97
4,915.20
4,006.18
Current Investments
2,180.70
3,267.12
512.48
1,174.53
1,056.67
1,351.34
1,585.30
1,186.91
1,052.42
145.56
Inventories
6,152.98
3,798.60
3,389.81
3,149.86
2,658.31
2,626.94
1,998.24
2,258.52
2,069.86
1,830.29
Sundry Debtors
3,871.44
2,602.17
1,795.22
1,907.33
1,730.63
1,446.60
1,186.84
1,182.07
1,110.30
980.88
Cash & Bank
864.33
610.75
782.83
444.88
404.65
801.21
424.20
204.39
229.00
736.69
Other Current Assets
2,082.88
257.15
334.32
371.09
1,063.82
739.59
540.44
507.08
453.62
312.76
Short Term Loans & Adv.
1,801.43
1,490.81
765.45
579.26
607.07
188.16
272.62
261.95
284.48
214.60
Net Current Assets
7,581.34
6,100.74
3,199.73
2,446.86
2,463.01
3,080.81
2,585.94
1,819.52
1,456.45
1,076.19
Total Assets
22,958.43
20,355.34
16,137.97
16,248.84
13,763.48
12,405.19
10,559.03
8,914.50
8,075.40
6,784.50

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
986.49
3,683.35
3,038.15
2,469.54
2,113.44
1,527.33
2,242.95
1,187.69
1,402.03
1,186.79
PBT
4,187.72
4,304.35
3,628.26
3,304.62
3,139.07
2,964.23
2,613.85
2,076.87
1,834.27
1,655.21
Adjustment
769.68
665.18
751.48
556.63
134.76
91.31
233.67
194.00
216.37
128.71
Changes in Working Capital
-2,795.22
-206.46
-330.84
-409.71
-79.65
-602.81
197.79
-450.24
-168.45
-158.67
Cash after chg. in Working capital
2,162.18
4,763.07
4,048.90
3,451.54
3,194.18
2,452.73
3,045.31
1,820.63
1,882.19
1,625.25
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,175.69
-1,079.72
-1,010.75
-982.00
-1,080.74
-925.40
-802.36
-632.94
-480.16
-438.46
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
-321.69
-547.79
-521.42
-944.49
-1,599.28
-656.10
-866.29
-477.76
-605.20
-499.34
Net Fixed Assets
-607.69
-322.25
-179.98
-1,811.73
-1,439.49
-397.49
286.42
-223.27
-104.18
-652.51
Net Investments
1,368.74
-2,521.40
306.07
-386.66
336.26
-116.96
-902.86
-222.63
-1,206.45
77.52
Others
-1,082.74
2,295.86
-647.51
1,253.90
-496.05
-141.65
-249.85
-31.86
705.43
75.65
Cash from Financing Activity
-1,807.61
-650.40
-2,871.46
-1,117.46
-1,379.14
-756.43
-848.98
-576.09
-625.91
-601.00
Net Cash Inflow / Outflow
-1,142.81
2,485.16
-354.73
407.59
-864.98
114.80
527.68
133.84
170.92
86.45
Opening Cash & Equivalents
3,421.16
928.75
1,279.97
845.68
1,667.52
1,577.73
1,049.97
920.32
736.24
613.65
Closing Cash & Equivalent
2,283.29
3,421.16
928.75
1,279.97
845.68
1,667.52
1,577.73
1,066.93
926.37
736.24

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
143.85
133.51
105.61
98.73
87.68
79.27
68.02
49.44
42.11
35.28
ROA
14.10%
17.42%
16.82%
14.44%
15.68%
17.13%
18.17%
16.80%
17.00%
18.56%
ROE
22.95%
27.71%
27.79%
24.24%
25.62%
27.84%
31.41%
32.51%
34.02%
37.81%
ROCE
30.65%
36.95%
35.78%
35.44%
36.65%
39.33%
44.35%
44.85%
47.17%
49.86%
Fixed Asset Turnover
3.99
3.05
2.88
3.49
4.58
5.01
4.55
4.18
4.07
4.52
Receivable days
34.37
31.54
28.93
29.97
29.02
24.89
24.21
25.30
25.92
25.55
Inventory Days
52.83
51.55
51.10
47.84
48.27
43.71
43.51
47.77
48.35
49.71
Payable days
87.14
97.41
50.56
52.73
57.10
52.49
52.16
51.37
55.49
54.43
Cash Conversion Cycle
0.06
-14.32
29.47
25.08
20.18
16.11
15.57
21.70
18.78
20.83
Total Debt/Equity
0.06
0.03
0.04
0.07
0.06
0.07
0.05
0.09
0.06
0.09
Interest Cover
44.56
47.66
35.98
30.55
75.59
79.08
54.34
50.17
39.22
40.35

News Update:


  • Asian Paints reports 80% rise in Q1 consolidated net profit
    26th Jul 2022, 17:43 PM

    Total consolidated income of the company increased by 53.41% at Rs 8705.91 crore for Q1FY23

    Read More
  • Asian Paints - Quarterly Results
    26th Jul 2022, 13:30 PM

    Read More
  • Asian Paints unveils new launch collections for 2022 in Home Decor
    29th Jun 2022, 14:40 PM

    There are now 63 new books in furnishing fabrics across the company’s brands

    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.