Nifty
:
24834.85
Sensex
:
81332.72
428.75 (1.76%)
1292.92 (1.62%)
Nifty
Sensex
:
:
24834.85
81332.72
428.75 (1.76%)
1292.92 (1.62%)

Asian Paints Ltd.

Paints

Rating :
51/99

BSE: 500820 | NSE: ASIANPAINT

NSE BSE
2935.90
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2937.15
  •  2946.90
  •  2913.10
  •  2934.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  817429
  •  23951.96
  •  3422.95
  •  2670.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 282,958.55
  • 55.70
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 282,981.68
  • 1.13%
  • 14.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.63%
  • 5.38%
  • 12.51%
  • FII
  • DII
  • Others
  • 15.27%
  • 11.67%
  • 2.54%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.61
  • 11.86
  • 6.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.96
  • 12.77
  • 9.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.62
  • 15.52
  • 21.68

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 64.38
  • 77.78
  • 78.63

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.35
  • 19.07
  • 19.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 42.07
  • 46.65
  • 47.26

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
8,969.73
9,182.31
-2.32%
8,730.76
8,787.34
-0.64%
9,103.09
8,636.74
5.40%
8,478.57
8,457.57
0.25%
Expenses
7,275.96
7,061.02
3.04%
7,039.39
6,922.58
1.69%
7,047.00
7,025.31
0.31%
6,762.34
7,229.87
-6.47%
EBITDA
1,693.77
2,121.29
-20.15%
1,691.37
1,864.76
-9.30%
2,056.09
1,611.43
27.59%
1,716.23
1,227.70
39.79%
EBIDTM
18.88%
23.10%
19.37%
21.22%
22.59%
18.66%
20.24%
14.52%
Other Income
156.21
197.07
-20.73%
187.11
105.48
77.39%
138.58
86.56
60.10%
165.20
95.47
73.04%
Interest
55.38
45.75
21.05%
54.10
38.91
39.04%
54.42
41.39
31.48%
50.90
35.40
43.79%
Depreciation
227.70
198.32
14.81%
225.61
220.17
2.47%
220.35
214.05
2.94%
208.72
215.70
-3.24%
PBT
1,566.90
2,074.29
-24.46%
1,598.77
1,686.50
-5.20%
1,919.90
1,442.55
33.09%
1,621.81
1,072.07
51.28%
Tax
416.83
530.12
-21.37%
348.79
451.44
-22.74%
492.62
381.14
29.25%
418.55
290.33
44.16%
PAT
1,150.07
1,544.17
-25.52%
1,249.98
1,235.06
1.21%
1,427.28
1,061.41
34.47%
1,203.26
781.74
53.92%
PATM
12.82%
16.82%
14.32%
14.05%
15.68%
12.29%
14.19%
9.24%
EPS
12.20
16.16
-24.50%
13.10
12.87
1.79%
15.09
11.18
34.97%
12.57
8.16
54.04%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
35,282.15
35,494.73
34,488.59
29,101.28
21,712.79
20,263.45
19,349.84
16,887.19
15,396.56
14,271.49
14,182.81
Net Sales Growth
0.62%
2.92%
18.51%
34.03%
7.15%
4.72%
14.58%
9.68%
7.88%
0.63%
 
Cost Of Goods Sold
20,004.39
17,774.64
18,675.80
15,798.28
10,333.10
9,742.84
9,656.47
8,289.51
7,030.19
6,769.16
6,726.76
Gross Profit
15,277.76
17,720.09
15,812.79
13,303.00
11,379.69
10,520.61
9,693.37
8,597.68
8,366.37
7,502.33
7,456.05
GP Margin
43.30%
49.92%
45.85%
45.71%
52.41%
51.92%
50.10%
50.91%
54.34%
52.57%
52.57%
Total Expenditure
28,124.69
27,909.75
28,228.75
24,297.67
16,857.19
16,105.17
15,586.38
13,680.06
12,372.25
11,494.00
11,939.92
Power & Fuel Cost
-
133.25
138.29
117.23
86.05
97.79
119.63
110.30
106.02
114.48
130.68
% Of Sales
-
0.38%
0.40%
0.40%
0.40%
0.48%
0.62%
0.65%
0.69%
0.80%
0.92%
Employee Cost
-
2,326.18
2,028.07
1,786.67
1,540.75
1,366.09
1,236.83
1,115.48
1,033.62
989.51
907.11
% Of Sales
-
6.55%
5.88%
6.14%
7.10%
6.74%
6.39%
6.61%
6.71%
6.93%
6.40%
Manufacturing Exp.
-
2,767.18
2,916.20
2,880.45
2,068.31
1,946.12
1,895.34
1,691.68
1,662.75
1,535.22
2,213.33
% Of Sales
-
7.80%
8.46%
9.90%
9.53%
9.60%
9.80%
10.02%
10.80%
10.76%
15.61%
General & Admin Exp.
-
322.95
255.57
164.13
109.67
187.75
431.58
618.54
611.57
541.04
469.02
% Of Sales
-
0.91%
0.74%
0.56%
0.51%
0.93%
2.23%
3.66%
3.97%
3.79%
3.31%
Selling & Distn. Exp.
-
3,497.65
3,253.61
2,785.79
2,142.88
2,128.94
1,941.15
1,642.79
1,531.70
1,363.88
1,311.41
% Of Sales
-
9.85%
9.43%
9.57%
9.87%
10.51%
10.03%
9.73%
9.95%
9.56%
9.25%
Miscellaneous Exp.
-
1,087.90
961.21
765.12
576.43
635.64
305.38
211.76
396.40
180.71
1,311.41
% Of Sales
-
3.06%
2.79%
2.63%
2.65%
3.14%
1.58%
1.25%
2.57%
1.27%
1.28%
EBITDA
7,157.46
7,584.98
6,259.84
4,803.61
4,855.60
4,158.28
3,763.46
3,207.13
3,024.31
2,777.49
2,242.89
EBITDA Margin
20.29%
21.37%
18.15%
16.51%
22.36%
20.52%
19.45%
18.99%
19.64%
19.46%
15.81%
Other Income
647.10
687.96
386.48
380.01
303.05
304.31
233.04
288.09
262.43
213.39
169.71
Interest
214.80
205.17
144.45
95.41
91.63
102.33
110.47
41.47
37.33
49.00
42.24
Depreciation
882.38
853.00
858.02
816.36
791.27
780.50
622.14
360.47
334.79
275.58
265.92
PBT
6,707.38
7,214.77
5,643.85
4,271.85
4,275.75
3,579.76
3,263.89
3,093.28
2,914.62
2,666.30
2,104.44
Tax
1,676.79
1,790.08
1,493.50
1,102.91
1,097.60
856.31
1,096.58
1,041.55
947.98
844.49
649.54
Tax Rate
25.00%
24.81%
26.69%
26.54%
25.67%
23.92%
33.60%
33.67%
32.52%
32.31%
31.27%
PAT
5,030.59
5,460.23
4,106.45
3,030.57
3,110.69
2,654.43
2,115.19
1,993.14
1,889.82
1,711.74
1,395.15
PAT before Minority Interest
4,940.79
5,557.69
4,195.33
3,084.81
3,178.15
2,723.45
2,167.31
2,051.73
1,966.64
1,769.36
1,427.33
Minority Interest
-89.80
-97.46
-88.88
-54.24
-67.46
-69.02
-52.12
-58.59
-76.82
-57.62
-32.18
PAT Margin
14.26%
15.38%
11.91%
10.41%
14.33%
13.10%
10.93%
11.80%
12.27%
11.99%
9.84%
PAT Growth
8.83%
32.97%
35.50%
-2.58%
17.19%
25.49%
6.12%
5.47%
10.40%
22.69%
 
EPS
52.45
56.92
42.81
31.59
32.43
27.67
22.05
20.78
19.70
17.85
14.54

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
18,728.30
15,992.23
13,811.56
12,806.29
10,130.16
9,470.55
8,410.23
7,603.89
6,524.82
4,742.36
Share Capital
95.92
95.92
95.92
95.92
95.92
95.92
95.92
95.92
95.92
95.92
Total Reserves
18,584.12
15,869.54
13,702.24
12,710.37
10,034.24
9,374.63
8,314.31
7,507.97
6,428.90
4,646.44
Non-Current Liabilities
1,976.13
1,437.51
1,188.35
1,200.33
1,223.90
1,236.95
574.53
540.98
501.44
389.02
Secured Loans
54.38
65.88
16.16
14.49
18.50
18.81
27.89
40.43
49.63
48.79
Unsecured Loans
0.00
10.27
28.38
0.04
0.13
0.26
0.44
0.64
23.00
29.49
Long Term Provisions
222.56
230.70
218.32
215.21
180.75
155.59
140.12
146.03
121.37
119.89
Current Liabilities
8,500.96
7,895.93
7,570.99
5,925.86
4,380.38
5,180.09
4,451.07
3,884.87
3,149.08
3,519.45
Trade Payables
3,831.34
3,635.44
4,164.30
3,378.72
2,136.57
2,394.29
2,159.96
1,922.83
1,565.07
1,548.75
Other Current Liabilities
3,449.73
3,126.53
2,504.08
2,015.78
1,679.82
1,966.58
1,646.62
1,266.93
1,199.52
999.67
Short Term Borrowings
1,034.90
896.06
731.12
325.70
321.48
596.53
492.42
504.43
231.08
331.62
Short Term Provisions
184.99
237.90
171.49
205.66
242.51
222.69
152.07
190.68
153.41
639.41
Total Liabilities
29,900.77
25,779.33
22,958.43
20,355.34
16,137.97
16,248.84
13,763.48
12,405.19
10,559.03
8,914.50
Net Block
7,146.62
5,770.46
5,519.06
5,858.52
6,272.31
6,496.56
3,732.24
3,303.74
3,416.35
2,660.04
Gross Block
11,621.53
9,675.92
8,604.22
8,391.65
8,282.04
7,943.19
4,757.83
3,966.21
3,743.55
4,112.25
Accumulated Depreciation
4,381.04
3,813.67
3,019.09
2,480.68
1,957.28
1,394.18
973.14
610.02
274.75
1,437.57
Non Current Assets
12,363.71
9,244.17
7,806.10
8,328.74
8,557.86
8,621.89
6,849.40
5,439.51
4,824.01
3,575.53
Capital Work in Progress
2,698.37
1,019.59
426.43
182.98
140.24
209.67
1,405.11
257.54
106.59
196.00
Non Current Investment
1,384.51
1,564.71
1,066.83
1,469.68
1,506.37
1,394.05
1,084.03
1,300.65
1,126.83
400.88
Long Term Loans & Adv.
611.49
583.07
369.55
285.15
622.83
294.80
475.77
364.73
131.20
282.91
Other Non Current Assets
522.72
306.34
424.23
532.41
16.11
226.81
152.25
212.85
43.04
35.70
Current Assets
17,537.06
16,535.16
15,144.20
12,026.60
7,580.11
7,626.95
6,914.08
6,965.68
5,735.02
5,338.97
Current Investments
3,203.41
2,697.00
2,180.70
3,267.12
512.48
1,174.53
1,056.67
1,351.34
1,585.30
1,186.91
Inventories
5,923.41
6,210.64
6,152.98
3,798.60
3,389.81
3,149.86
2,658.31
2,626.94
1,998.24
2,258.52
Sundry Debtors
4,889.05
4,636.94
3,871.44
2,602.17
1,795.22
1,907.33
1,730.63
1,446.60
1,186.84
1,182.07
Cash & Bank
1,084.01
843.82
864.33
610.75
782.83
444.88
404.65
801.21
424.20
204.39
Other Current Assets
2,437.18
423.73
493.86
257.15
1,099.77
950.35
1,063.82
739.59
540.44
507.08
Short Term Loans & Adv.
1,990.51
1,723.03
1,580.89
1,490.81
765.45
579.26
607.07
188.16
272.62
261.95
Net Current Assets
9,036.10
8,639.23
7,573.21
6,100.74
3,199.73
2,446.86
2,463.01
3,080.81
2,585.94
1,819.52
Total Assets
29,900.77
25,779.33
22,950.30
20,355.34
16,137.97
16,248.84
13,763.48
12,405.19
10,559.03
8,914.50

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
6,103.60
4,193.43
986.49
3,683.35
3,038.15
2,469.54
2,113.44
1,527.33
2,242.95
1,187.69
PBT
7,347.77
5,688.83
4,187.72
4,304.35
3,628.26
3,304.62
3,139.07
2,964.23
2,613.85
2,076.87
Adjustment
580.83
770.99
769.68
665.18
751.48
556.63
134.76
91.31
233.67
194.00
Changes in Working Capital
10.05
-772.11
-2,795.22
-206.46
-330.84
-409.71
-79.65
-602.81
197.79
-450.24
Cash after chg. in Working capital
7,938.65
5,687.71
2,162.18
4,763.07
4,048.90
3,451.54
3,194.18
2,452.73
3,045.31
1,820.63
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,835.05
-1,494.28
-1,175.69
-1,079.72
-1,010.75
-982.00
-1,080.74
-925.40
-802.36
-632.94
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
-2,517.63
-1,274.64
-321.69
-547.79
-521.42
-944.49
-1,599.28
-656.10
-866.29
-477.76
Net Fixed Assets
-2,787.01
-1,541.40
-408.11
-322.25
-179.98
-1,811.73
-1,439.49
-397.49
286.42
-223.27
Net Investments
-792.93
-1,101.06
1,368.74
-2,521.40
306.07
-386.66
336.26
-116.96
-902.86
-222.63
Others
1,062.31
1,367.82
-1,282.32
2,295.86
-647.51
1,253.90
-496.05
-141.65
-249.85
-31.86
Cash from Financing Activity
-2,982.50
-2,140.05
-1,807.61
-650.40
-2,871.46
-1,117.46
-1,379.14
-756.43
-848.98
-576.09
Net Cash Inflow / Outflow
603.47
778.74
-1,142.81
2,485.16
-354.73
407.59
-864.98
114.80
527.68
133.84
Opening Cash & Equivalents
3,054.33
2,283.29
3,421.16
928.75
1,279.97
845.68
1,667.52
1,577.73
1,049.97
920.32
Closing Cash & Equivalent
3,626.95
3,054.33
2,283.29
3,421.16
928.75
1,279.97
845.68
1,667.52
1,577.73
1,066.93

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
194.75
166.45
143.85
133.51
105.61
98.73
87.68
79.27
68.02
49.44
ROA
19.96%
17.22%
14.24%
17.42%
16.82%
14.44%
15.68%
17.13%
18.17%
16.80%
ROE
32.08%
28.19%
23.19%
27.71%
27.79%
24.24%
25.62%
27.84%
31.41%
32.51%
ROCE
41.05%
36.98%
30.88%
36.95%
35.78%
35.44%
36.65%
39.33%
44.35%
44.85%
Fixed Asset Turnover
4.02
4.50
4.05
3.05
2.88
3.49
4.58
5.01
4.55
4.18
Receivable days
40.58
37.79
34.37
31.54
28.93
29.97
29.02
24.89
24.21
25.30
Inventory Days
51.69
54.92
52.83
51.55
51.10
47.84
48.27
43.71
43.51
47.77
Payable days
71.18
73.20
87.14
97.41
50.56
52.73
57.10
52.49
52.16
51.37
Cash Conversion Cycle
21.08
19.51
0.06
-14.32
29.47
25.08
20.18
16.11
15.57
21.70
Total Debt/Equity
0.06
0.06
0.06
0.03
0.04
0.07
0.06
0.07
0.05
0.09
Interest Cover
36.81
40.38
44.89
47.66
35.98
30.55
75.59
79.08
54.34
50.17

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Asian Paints reports 25% fall in Q1 consolidated net profit
    17th Jul 2024, 16:49 PM

    Total consolidated income of the company decreased by 2.70% at Rs 9125.94 crore for Q1FY25

    Read More
  • Asian Paints - Quarterly Results
    17th Jul 2024, 14:17 PM

    Read More
  • Asian Paints’ arm inks pact to acquire 24.3% stake in SCIB
    27th May 2024, 17:22 PM

    Post completion of the acquisition, APIPL shall hold 85.6% stake in SCIB

    Read More
  • Asian Paints reports marginal rise in Q4 consolidated net profit
    10th May 2024, 12:15 PM

    Total consolidated income of the company increased by 0.28% at Rs 8,917.87 crore for Q4FY24

    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.