Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

Paints

Rating :
65/99

BSE: 500820 | NSE: ASIANPAINT

3448.60
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  3330.00
  •  3505.00
  •  3320.85
  •  3320.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2775975
  •  95780.32
  •  3505.00
  •  1930.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 330,309.35
  • 94.66
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 330,047.18
  • 0.52%
  • 24.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.79%
  • 5.49%
  • 11.99%
  • FII
  • DII
  • Others
  • 20.72%
  • 6.39%
  • 2.62%

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
  • 57.51
  • 61.93
  • 66.36

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.47
  • 16.07
  • 17.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 35.44
  • 39.49
  • 43.45

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
5,585.36
2,922.66
91.11%
6,651.43
4,635.59
43.49%
6,788.47
5,420.28
25.24%
5,350.23
5,050.66
5.93%
Expenses
4,671.80
2,438.41
91.59%
5,333.17
3,775.97
41.24%
5,000.58
4,230.89
18.19%
4,085.03
4,095.84
-0.26%
EBITDA
913.56
484.25
88.65%
1,318.26
859.62
53.35%
1,787.89
1,189.39
50.32%
1,265.20
954.82
32.51%
EBIDTM
16.36%
16.57%
19.82%
18.54%
26.34%
21.94%
23.65%
18.90%
Other Income
89.61
47.09
90.30%
75.41
55.80
35.14%
97.92
69.83
40.23%
82.63
105.16
-21.42%
Interest
21.48
20.13
6.71%
29.86
25.66
16.37%
21.13
24.07
-12.21%
20.51
25.94
-20.93%
Depreciation
200.59
191.17
4.93%
213.35
194.50
9.69%
193.17
197.08
-1.98%
193.58
197.17
-1.82%
PBT
781.10
320.04
144.06%
1,150.46
695.26
65.47%
1,671.51
1,038.07
61.02%
1,133.74
836.87
35.47%
Tax
204.28
86.15
137.12%
286.42
218.97
30.80%
431.41
277.57
55.42%
293.62
7.23
3,961.13%
PAT
576.82
233.89
146.62%
864.04
476.29
81.41%
1,240.10
760.50
63.06%
840.12
829.64
1.26%
PATM
10.33%
8.00%
12.99%
10.27%
18.27%
14.03%
15.70%
16.43%
EPS
5.93
2.28
160.09%
8.88
4.82
84.23%
12.91
7.97
61.98%
8.66
8.58
0.93%

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
24,375.49
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
35.20%
7.15%
4.72%
14.58%
9.68%
7.88%
0.63%
11.55%
16.24%
13.56%
 
Cost Of Goods Sold
13,921.18
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
10,454.31
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
42.89%
52.41%
51.92%
50.10%
50.91%
54.34%
52.57%
52.57%
50.85%
49.84%
48.67%
Total Expenditure
19,090.58
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
5,284.91
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
21.68%
22.36%
20.52%
19.45%
18.99%
19.64%
19.46%
15.81%
15.76%
15.88%
15.69%
Other Income
345.57
303.05
304.31
233.04
288.09
262.43
213.39
169.71
134.22
114.48
107.41
Interest
92.98
91.63
102.33
110.47
41.47
37.33
49.00
42.24
47.99
42.06
43.38
Depreciation
800.69
791.27
780.50
622.14
360.47
334.79
275.58
265.92
245.66
154.60
121.13
PBT
4,736.81
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
1,215.73
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%
25.67%
23.92%
33.60%
33.67%
32.52%
32.31%
31.27%
31.16%
29.95%
29.81%
PAT
3,521.08
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
3,448.98
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
-72.10
-67.46
-69.02
-52.12
-58.59
-76.82
-57.62
-32.18
-43.95
-45.64
-31.85
PAT Margin
14.45%
14.33%
13.10%
10.93%
11.80%
12.27%
11.99%
9.84%
9.59%
10.18%
10.26%
PAT Growth
53.07%
17.19%
25.49%
6.12%
5.47%
10.40%
22.69%
14.47%
9.42%
12.66%
 
EPS
36.71
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

News Update:


  • Asian Paints launches new luxury paint offering
    7th Aug 2021, 12:12 PM

    The luxury with Teflon Surface Protector in the paint ensure stains on the walls wipe off easily

    Read More
  • Asian Paints reports above 2- fold jump in Q1 consolidated net profit
    20th Jul 2021, 15:55 PM

    Total income of the company increased by 91.09% at Rs 5674.97 crore for Q1FY22

    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.