Nifty
:
17149.10
Sensex
:
57491.51
-468.05 (-2.66%)
-1545.67 (-2.62%)
Nifty
Sensex
:
:
17149.10
57491.51
-468.05 (-2.66%)
-1545.67 (-2.62%)

Asian Paints Ltd.

Paints

Rating :
59/99

BSE: 500820 | NSE: ASIANPAINT

NSE BSE
3274.85
21-Jan-2022
  • Open
  • High
  • Low
  • Previous Close
  •  3300.05
  •  3324.95
  •  3241.75
  •  3306.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1441694
  •  47423.74
  •  3590.00
  •  2260.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 314,098.91
  • 103.59
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 313,836.74
  • 0.55%
  • 23.23

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.63%
  • 5.56%
  • 12.39%
  • FII
  • DII
  • Others
  • 20.48%
  • 6.22%
  • 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
  • 58.66
  • 63.35
  • 76.21

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.00
  • 16.78
  • 18.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.88
  • 41.37
  • 45.98

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
8,527.24
6,788.47
25.61%
7,096.01
5,350.23
32.63%
5,585.36
2,922.66
91.11%
6,651.43
4,635.59
43.49%
Expenses
6,984.93
5,000.58
39.68%
6,191.56
4,085.03
51.57%
4,671.80
2,438.41
91.59%
5,333.17
3,775.97
41.24%
EBITDA
1,542.31
1,787.89
-13.74%
904.45
1,265.20
-28.51%
913.56
484.25
88.65%
1,318.26
859.62
53.35%
EBIDTM
18.09%
26.34%
12.75%
23.65%
16.36%
16.57%
19.82%
18.54%
Other Income
71.81
97.92
-26.66%
138.20
82.63
67.25%
89.61
47.09
90.30%
75.41
55.80
35.14%
Interest
27.45
21.13
29.91%
23.86
20.51
16.33%
21.48
20.13
6.71%
29.86
25.66
16.37%
Depreciation
207.91
193.17
7.63%
202.75
193.58
4.74%
200.59
191.17
4.93%
213.35
194.50
9.69%
PBT
1,378.76
1,671.51
-17.51%
816.04
1,133.74
-28.02%
781.10
320.04
144.06%
1,150.46
695.26
65.47%
Tax
362.43
431.41
-15.99%
221.07
293.62
-24.71%
204.28
86.15
137.12%
286.42
218.97
30.80%
PAT
1,016.33
1,240.10
-18.04%
594.97
840.12
-29.18%
576.82
233.89
146.62%
864.04
476.29
81.41%
PATM
11.92%
18.27%
8.38%
15.70%
10.33%
8.00%
12.99%
10.27%
EPS
10.59
12.91
-17.97%
6.21
8.66
-28.29%
5.93
2.28
160.09%
8.88
4.82
84.23%

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
27,860.04
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
41.44%
7.15%
4.72%
14.58%
9.68%
7.88%
0.63%
11.55%
16.24%
13.56%
 
Cost Of Goods Sold
17,242.02
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
10,618.02
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
38.11%
52.41%
51.92%
50.10%
50.91%
54.34%
52.57%
52.57%
50.85%
49.84%
48.67%
Total Expenditure
23,181.46
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
4,678.58
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
16.79%
22.36%
20.52%
19.45%
18.99%
19.64%
19.46%
15.81%
15.76%
15.88%
15.69%
Other Income
375.03
303.05
304.31
233.04
288.09
262.43
213.39
169.71
134.22
114.48
107.41
Interest
102.65
91.63
102.33
110.47
41.47
37.33
49.00
42.24
47.99
42.06
43.38
Depreciation
824.60
791.27
780.50
622.14
360.47
334.79
275.58
265.92
245.66
154.60
121.13
PBT
4,126.36
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
1,074.20
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
26.03%
25.67%
23.92%
33.60%
33.67%
32.52%
32.31%
31.27%
31.16%
29.95%
29.81%
PAT
3,052.16
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
3,003.79
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
-48.37
-67.46
-69.02
-52.12
-58.59
-76.82
-57.62
-32.18
-43.95
-45.64
-31.85
PAT Margin
10.96%
14.33%
13.10%
10.93%
11.80%
12.27%
11.99%
9.84%
9.59%
10.18%
10.26%
PAT Growth
9.38%
17.19%
25.49%
6.12%
5.47%
10.40%
22.69%
14.47%
9.42%
12.66%
 
EPS
31.82
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 reports 18% fall in Q3 consolidated net profit
    20th Jan 2022, 15:33 PM

    Total income of the company increased by 24.87% at Rs 8599.05 crore for Q3FY22

    Read More
  • Asian Paints signs MoU with Government of Gujarat
    29th Nov 2021, 12:27 PM

    The company has signed MoU for commencing the proposed expansion of Ankleshwar, Gujarat manufacturing capacity of paint from 130,000 KL to 250,000 KL

    Read More
  • Asian Paints reports 28% fall in Q2 consolidated net profit
    21st Oct 2021, 16:05 PM

    Total consolidated income of the company increased by 33.16% at Rs 7234.21 crore for Q2FY22

    Read More
  • Asian Paints - Quarterly Results
    21st Oct 2021, 13:28 PM

    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.