Nifty
:
15874.20
Sensex
:
52728.21
62.35 (0.39%)
176.68 (0.34%)
Nifty
Sensex
:
:
15874.20
52728.21
62.35 (0.39%)
176.68 (0.34%)

Asian Paints Ltd.

Paints

Rating :
64/99

BSE: 500820 | NSE: ASIANPAINT

NSE BSE
2949.90
14-Jun-2021
  • Open
  • High
  • Low
  • Previous Close
  •  2955.10
  •  2970.00
  •  2916.50
  •  2956.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  746823
  •  21974.40
  •  2990.00
  •  1587.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 282,781.10
  • 90.08
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 282,518.93
  • 0.61%
  • 22.08

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.79%
  • 5.49%
  • 12.20%
  • FII
  • DII
  • Others
  • 20.38%
  • 6.42%
  • 2.72%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.47
  • 7.12
  • 3.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.38
  • 9.93
  • 5.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.14
  • 10.48
  • 13.72

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 56.78
  • 61.14
  • 64.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.09
  • 15.75
  • 16.62

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.29
  • 38.25
  • 41.71

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
6,651.43
4,635.59
43.49%
6,788.47
5,420.28
25.24%
5,350.23
5,050.66
5.93%
2,922.66
5,104.72
-42.75%
Expenses
5,333.17
3,775.97
41.24%
5,000.58
4,230.89
18.19%
4,085.03
4,095.84
-0.26%
2,438.41
3,946.78
-38.22%
EBITDA
1,318.26
859.62
53.35%
1,787.89
1,189.39
50.32%
1,265.20
954.82
32.51%
484.25
1,157.94
-58.18%
EBIDTM
19.82%
18.54%
26.34%
21.94%
23.65%
18.90%
16.57%
22.68%
Other Income
75.41
55.80
35.14%
97.92
69.83
40.23%
82.63
105.16
-21.42%
47.09
73.52
-35.95%
Interest
29.86
25.66
16.37%
21.13
24.07
-12.21%
20.51
25.94
-20.93%
20.13
26.66
-24.49%
Depreciation
213.35
194.50
9.69%
193.17
197.08
-1.98%
193.58
197.17
-1.82%
191.17
191.75
-0.30%
PBT
1,150.46
695.26
65.47%
1,671.51
1,038.07
61.02%
1,133.74
836.87
35.47%
320.04
1,013.05
-68.41%
Tax
286.42
218.97
30.80%
431.41
277.57
55.42%
293.62
7.23
3,961.13%
86.15
351.08
-75.46%
PAT
864.04
476.29
81.41%
1,240.10
760.50
63.06%
840.12
829.64
1.26%
233.89
661.97
-64.67%
PATM
12.99%
10.27%
18.27%
14.03%
15.70%
16.43%
8.00%
12.97%
EPS
8.88
4.82
84.23%
12.91
7.97
61.98%
8.66
8.58
0.93%
2.28
6.83
-66.62%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
-
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
9,632.24
Net Sales Growth
-
7.15%
4.72%
14.58%
9.68%
7.88%
0.63%
11.55%
16.24%
13.56%
 
Cost Of Goods Sold
-
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
4,944.66
Gross Profit
-
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
4,687.58
GP Margin
-
52.41%
51.92%
50.10%
50.91%
54.34%
52.57%
52.57%
50.85%
49.84%
48.67%
Total Expenditure
-
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
8,121.06
Power & Fuel Cost
-
86.05
97.79
119.63
110.30
106.02
114.48
130.68
133.74
114.71
87.41
% Of Sales
-
0.40%
0.48%
0.62%
0.65%
0.69%
0.80%
0.92%
1.05%
1.05%
0.91%
Employee Cost
-
1,540.75
1,366.09
1,236.83
1,115.48
1,033.62
989.51
907.11
759.71
623.56
525.97
% Of Sales
-
7.10%
6.74%
6.39%
6.61%
6.71%
6.93%
6.40%
5.98%
5.70%
5.46%
Manufacturing Exp.
-
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
1,363.78
% Of Sales
-
9.53%
9.60%
9.80%
10.02%
10.80%
10.76%
15.61%
14.79%
14.43%
14.16%
General & Admin Exp.
-
109.67
187.75
431.58
618.54
611.57
541.04
469.02
417.78
334.10
270.32
% Of Sales
-
0.51%
0.93%
2.23%
3.66%
3.97%
3.79%
3.31%
3.29%
3.05%
2.81%
Selling & Distn. Exp.
-
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
811.10
% Of Sales
-
9.87%
10.51%
10.03%
9.73%
9.95%
9.56%
9.25%
8.85%
8.68%
8.42%
Miscellaneous Exp.
-
576.43
635.64
305.38
211.76
396.40
180.71
181.61
144.77
114.27
811.10
% Of Sales
-
2.65%
3.14%
1.58%
1.25%
2.57%
1.27%
1.28%
1.14%
1.04%
1.22%
EBITDA
-
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
1,511.18
EBITDA Margin
-
22.36%
20.52%
19.45%
18.99%
19.64%
19.46%
15.81%
15.76%
15.88%
15.69%
Other Income
-
303.05
304.31
233.04
288.09
262.43
213.39
169.71
134.22
114.48
107.41
Interest
-
91.63
102.33
110.47
41.47
37.33
49.00
42.24
47.99
42.06
43.38
Depreciation
-
791.27
780.50
622.14
360.47
334.79
275.58
265.92
245.66
154.60
121.13
PBT
-
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
1,454.08
Tax
-
1,097.60
856.31
1,096.58
1,041.55
947.98
844.49
649.54
571.51
495.69
433.50
Tax Rate
-
25.67%
23.92%
33.60%
33.67%
32.52%
32.31%
31.27%
31.16%
29.95%
29.81%
PAT
-
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
988.73
PAT before Minority Interest
-
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
1,020.58
Minority Interest
-
-67.46
-69.02
-52.12
-58.59
-76.82
-57.62
-32.18
-43.95
-45.64
-31.85
PAT Margin
-
14.33%
13.10%
10.93%
11.80%
12.27%
11.99%
9.84%
9.59%
10.18%
10.26%
PAT Growth
-
17.19%
25.49%
6.12%
5.47%
10.40%
22.69%
14.47%
9.42%
12.66%
 
EPS
-
32.43
27.67
22.05
20.78
19.70
17.85
14.54
12.71
11.61
10.31

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
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
2,748.50
Share Capital
95.92
95.92
95.92
95.92
95.92
95.92
95.92
95.92
95.92
95.92
Total Reserves
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
2,652.58
Non-Current Liabilities
1,200.33
1,223.90
1,236.95
574.53
540.98
501.44
389.02
331.41
309.45
239.97
Secured Loans
14.49
18.50
18.81
27.89
40.43
49.63
48.79
7.54
10.32
15.58
Unsecured Loans
0.04
0.13
0.26
0.44
0.64
23.00
29.49
33.86
36.98
39.74
Long Term Provisions
215.21
180.75
155.59
140.12
146.03
121.37
119.89
93.06
98.38
78.35
Current Liabilities
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
2,587.03
Trade Payables
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
1,262.45
Other Current Liabilities
2,015.78
1,679.82
1,966.58
1,646.62
1,266.93
1,199.52
999.67
938.90
857.55
678.03
Short Term Borrowings
325.70
321.48
596.53
492.42
504.43
231.08
331.62
198.63
189.86
280.00
Short Term Provisions
205.66
242.51
222.69
152.07
190.68
153.41
639.41
575.50
441.01
366.55
Total Liabilities
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
5,712.19
Net Block
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
1,300.55
Gross Block
8,606.81
8,282.04
7,943.19
4,757.83
3,966.21
3,743.55
4,112.25
3,803.52
3,429.37
2,145.82
Accumulated Depreciation
2,695.84
1,957.28
1,394.18
973.14
610.02
274.75
1,437.57
1,223.35
979.40
833.80
Non Current Assets
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
2,205.52
Capital Work in Progress
182.98
140.24
209.67
1,405.11
257.54
106.59
196.00
71.60
59.21
617.08
Non Current Investment
1,469.68
1,506.37
1,394.05
1,084.03
1,300.65
1,126.83
400.88
371.13
150.12
69.72
Long Term Loans & Adv.
806.17
622.83
294.80
475.77
364.73
131.20
282.91
137.47
108.54
200.62
Other Non Current Assets
11.39
16.11
226.81
152.25
212.85
43.04
35.70
18.42
19.48
17.55
Current Assets
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
3,506.67
Current Investments
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
285.02
Inventories
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
1,598.89
Sundry Debtors
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
781.25
Cash & Bank
610.75
782.83
444.88
404.65
801.21
424.20
204.39
229.00
736.69
624.31
Other Current Assets
1,747.96
334.32
371.09
456.75
739.59
540.44
507.08
453.62
312.76
217.20
Short Term Loans & Adv.
1,471.10
765.45
579.26
607.07
188.16
272.62
261.95
284.48
214.60
132.98
Net Current Assets
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
919.64
Total Assets
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
5,712.19

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
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
699.63
PBT
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
1,454.08
Adjustment
665.18
751.48
556.63
134.76
91.31
233.67
194.00
216.37
128.71
85.21
Changes in Working Capital
-206.46
-330.84
-409.71
-79.65
-602.81
197.79
-450.24
-168.45
-158.67
-410.08
Cash after chg. in Working capital
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
1,129.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,079.72
-1,010.75
-982.00
-1,080.74
-925.40
-802.36
-632.94
-480.16
-438.46
-429.58
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
-547.79
-521.42
-944.49
-1,599.28
-656.10
-866.29
-477.76
-605.20
-499.34
-385.61
Net Fixed Assets
-328.83
-179.98
-1,811.73
-1,439.49
-397.49
286.42
-223.27
-104.18
-652.51
-611.46
Net Investments
-2,682.82
306.07
-386.66
336.26
-116.96
-902.86
-222.63
-1,206.45
77.52
5.61
Others
2,463.86
-647.51
1,253.90
-496.05
-141.65
-249.85
-31.86
705.43
75.65
220.24
Cash from Financing Activity
-650.40
-2,871.46
-1,117.46
-1,379.14
-756.43
-848.98
-576.09
-625.91
-601.00
-326.58
Net Cash Inflow / Outflow
2,485.16
-354.73
407.59
-864.98
114.80
527.68
133.84
170.92
86.45
-12.56
Opening Cash & Equivalents
928.75
1,279.97
845.68
1,667.52
1,577.73
1,049.97
920.32
736.24
613.65
615.86
Closing Cash & Equivalent
3,421.16
928.75
1,279.97
845.68
1,667.52
1,577.73
1,066.93
926.37
736.24
613.65

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
133.51
105.61
98.73
87.68
79.27
68.02
49.44
42.11
35.28
28.65
ROA
17.42%
16.82%
14.44%
15.68%
17.13%
18.17%
16.80%
17.00%
18.56%
19.77%
ROE
27.71%
27.79%
24.24%
25.62%
27.84%
31.41%
32.51%
34.02%
37.81%
41.35%
ROCE
36.95%
35.78%
35.44%
36.65%
39.33%
44.35%
44.85%
47.17%
49.86%
54.00%
Fixed Asset Turnover
3.01
2.88
3.49
4.58
5.01
4.55
4.18
4.07
4.52
5.21
Receivable days
31.54
28.93
29.97
29.02
24.89
24.21
25.30
25.92
25.55
22.73
Inventory Days
51.55
51.10
47.84
48.27
43.71
43.51
47.77
48.35
49.71
48.75
Payable days
59.05
50.56
52.73
57.10
52.49
52.16
51.37
55.49
54.43
53.34
Cash Conversion Cycle
24.04
29.47
25.08
20.18
16.11
15.57
21.70
18.78
20.83
18.14
Total Debt/Equity
0.03
0.04
0.07
0.06
0.07
0.05
0.09
0.06
0.09
0.13
Interest Cover
47.66
35.98
30.55
75.59
79.08
54.34
50.17
39.22
40.35
34.52

Annual Reports:

FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Asian Paints expects uncertainty in demand in home improvement categories
    7th Jun 2021, 14:59 PM

    The country's leading paint maker is also concerned about the inflationary pressure on the input materials in its product segments

    Read More
  • Asian Paints forays into world of furnishing
    9th Apr 2021, 14:40 PM

    The company rekindled its collaboration with one of India's most celebrated designer, Sabyasachi

    Read More
  • Asian Paints unveils 'Cherish' as Colour of the Year for 2021
    31st Mar 2021, 12:35 PM

    With ColourNext, Asian Paints aims to inspire a multitude of design disciplines in 2021

    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.