Nifty
Sensex
:
:
17739.85
60384.62
-24.75 (-0.14%)
-122.28 (-0.20%)

Paints

Rating :
58/99

BSE: 500820 | NSE: ASIANPAINT

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 264,326.13
  • 71.00
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 264,237.46
  • 0.69%
  • 17.43

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.63%
  • 5.45%
  • 12.82%
  • FII
  • DII
  • Others
  • 18.11%
  • 8.25%
  • 2.74%

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
  • 61.70
  • 76.12
  • 88.97

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.00
  • 18.22
  • 20.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 40.41
  • 45.45
  • 51.32

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
8,636.74
8,527.24
1.28%
8,457.57
7,096.01
19.19%
8,606.94
5,585.36
54.10%
7,892.67
6,651.43
18.66%
Expenses
7,025.31
6,984.93
0.58%
7,229.87
6,191.56
16.77%
7,050.99
4,671.80
50.93%
6,449.38
5,333.17
20.93%
EBITDA
1,611.43
1,542.31
4.48%
1,227.70
904.45
35.74%
1,555.95
913.56
70.32%
1,443.29
1,318.26
9.48%
EBIDTM
18.66%
18.09%
14.52%
12.75%
18.08%
16.36%
18.29%
19.82%
Other Income
86.56
71.81
20.54%
95.47
138.20
-30.92%
98.97
89.61
10.45%
80.39
75.41
6.60%
Interest
41.39
27.45
50.78%
35.40
23.86
48.37%
28.75
21.48
33.85%
22.62
29.86
-24.25%
Depreciation
214.05
207.91
2.95%
215.70
202.75
6.39%
208.10
200.59
3.74%
205.11
213.35
-3.86%
PBT
1,442.55
1,378.76
4.63%
1,072.07
816.04
31.37%
1,393.86
781.10
78.45%
1,180.25
1,150.46
2.59%
Tax
381.14
362.43
5.16%
290.33
221.07
31.33%
370.59
204.28
81.41%
315.13
286.42
10.02%
PAT
1,061.41
1,016.33
4.44%
781.74
594.97
31.39%
1,023.27
576.82
77.40%
865.12
864.04
0.12%
PATM
12.29%
11.92%
9.24%
8.38%
11.89%
10.33%
10.96%
12.99%
EPS
11.18
10.59
5.57%
8.16
6.21
31.40%
10.60
5.93
78.75%
8.87
8.88
-0.11%

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
33,593.92
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
20.58%
34.03%
7.15%
4.72%
14.58%
9.68%
7.88%
0.63%
11.55%
16.24%
 
Cost Of Goods Sold
20,941.33
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
12,652.59
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
37.66%
45.71%
52.41%
51.92%
50.10%
50.91%
54.34%
52.57%
52.57%
50.85%
49.84%
Total Expenditure
27,755.55
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
5,838.37
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
17.38%
16.51%
22.36%
20.52%
19.45%
18.99%
19.64%
19.46%
15.81%
15.76%
15.88%
Other Income
361.39
380.01
303.05
304.31
233.04
288.09
262.43
213.39
169.71
134.22
114.48
Interest
128.16
95.41
91.63
102.33
110.47
41.47
37.33
49.00
42.24
47.99
42.06
Depreciation
842.96
816.36
791.27
780.50
622.14
360.47
334.79
275.58
265.92
245.66
154.60
PBT
5,088.73
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
1,357.19
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
26.67%
26.54%
25.67%
23.92%
33.60%
33.67%
32.52%
32.31%
31.27%
31.16%
29.95%
PAT
3,731.54
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
3,643.30
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
-88.24
-54.24
-67.46
-69.02
-52.12
-58.59
-76.82
-57.62
-32.18
-43.95
-45.64
PAT Margin
11.11%
10.31%
14.33%
13.10%
10.93%
11.80%
12.27%
11.99%
9.84%
9.59%
10.18%
PAT Growth
22.26%
-3.59%
17.19%
25.49%
6.12%
5.47%
10.40%
22.69%
14.47%
9.42%
 
EPS
38.90
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.
1,581.36
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 6% rise in Q3 consolidated net profit
    19th Jan 2023, 15:07 PM

    Total consolidated income of the company marginally increased 1.44% at Rs 8723.30 crore for Q3FY23

    Read More
  • Asian Paints - Quarterly Results
    19th Jan 2023, 13:35 PM

    Read More
  • Asian Paints incorporates wholly owned subsidiary
    13th Jan 2023, 11:41 AM

    The company has incorporated wholly owned subsidiary to set up manufacturing facility for VAE and VAM

    Read More
  • Asian Paints gets approval for setting up new manufacturing facility
    7th Jan 2023, 12:55 PM

    The manufacturing at the facility is expected to be commissioned in 3 years, after acquisition of land

    Read More
  • Asian Paints enters into technology, other allied agreements with KBR
    17th Nov 2022, 11:51 AM

    The company has entered into agreements for manufacturing of Vinyl Acetate Monomer

    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.