Nifty
Sensex
:
:
11345.60
38479.25
45.15 (0.40%)
168.76 (0.44%)

Paints

Rating :
67/99

BSE: 500820 | NSE: ASIANPAINT

1802.55
13-Aug-2020
  • Open
  • High
  • Low
  • Previous Close
  •  1806.40
  •  1815.00
  •  1788.00
  •  1797.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1192385
  •  21507.00
  •  1916.70
  •  1431.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 172,861.83
  • 76.21
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 172,433.69
  • 0.67%
  • 16.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.79%
  • 5.50%
  • 11.90%
  • FII
  • DII
  • Others
  • 18.21%
  • 8.35%
  • 3.25%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.13
  • 7.26
  • 6.26

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.08
  • 8.44
  • 5.36

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.15
  • 9.17
  • 10.02

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 54.10
  • 58.24
  • 61.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.23
  • 14.82
  • 14.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.08
  • 34.27
  • 36.41

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
2,922.66
5,130.63
-43.04%
4,635.59
5,018.21
-7.62%
5,420.28
5,263.04
2.99%
5,050.66
4,615.49
9.43%
Expenses
2,438.41
3,974.38
-38.65%
3,775.97
4,195.25
-9.99%
4,230.89
4,158.62
1.74%
4,095.84
3,770.79
8.62%
EBITDA
484.25
1,156.25
-58.12%
859.62
822.96
4.45%
1,189.39
1,104.42
7.69%
954.82
844.70
13.04%
EBIDTM
16.57%
22.54%
14.01%
16.40%
21.94%
20.98%
18.90%
18.30%
Other Income
47.09
73.56
-35.98%
55.80
56.87
-1.88%
69.83
49.31
41.61%
105.16
64.86
62.13%
Interest
20.13
26.75
-24.75%
25.66
15.32
67.49%
24.07
29.07
-17.20%
25.94
25.74
0.78%
Depreciation
191.17
192.63
-0.76%
194.50
130.07
49.53%
197.08
164.98
19.46%
197.17
143.61
37.30%
PBT
320.04
1,010.43
-68.33%
695.26
734.44
-5.33%
1,038.07
959.68
8.17%
836.87
740.21
13.06%
Tax
86.15
350.53
-75.42%
218.97
252.87
-13.41%
277.57
326.90
-15.09%
7.23
242.45
-97.02%
PAT
233.89
659.90
-64.56%
476.29
481.57
-1.10%
760.50
632.78
20.18%
829.64
497.76
66.67%
PATM
8.00%
12.86%
7.11%
9.60%
14.03%
12.02%
16.43%
10.78%
EPS
2.44
6.88
-64.53%
4.97
5.02
-1.00%
7.93
6.60
20.15%
8.65
5.19
66.67%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
18,029.19
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
7,722.30
Net Sales Growth
-9.98%
4.72%
14.58%
9.68%
7.88%
0.63%
11.55%
16.24%
13.56%
24.73%
 
Cost Of Goods Sold
12,255.25
9,742.84
9,729.78
8,289.51
7,030.19
6,769.16
6,726.76
6,249.47
5,486.67
4,944.66
3,754.74
Gross Profit
5,773.94
10,520.61
9,620.06
8,597.68
8,366.37
7,502.33
7,456.05
6,465.34
5,451.94
4,687.58
3,967.56
GP Margin
32.03%
51.92%
49.72%
50.91%
54.34%
52.57%
52.57%
50.85%
49.84%
48.67%
51.38%
Total Expenditure
14,541.11
16,099.55
15,820.00
13,680.06
12,372.25
11,494.00
11,939.92
10,711.15
9,201.22
8,121.06
6,391.43
Power & Fuel Cost
-
114.93
120.03
110.30
106.02
114.48
130.68
133.74
114.71
87.41
77.19
% Of Sales
-
0.57%
0.62%
0.65%
0.69%
0.80%
0.92%
1.05%
1.05%
0.91%
1.00%
Employee Cost
-
1,366.09
1,270.02
1,115.48
1,033.62
989.51
907.11
759.71
623.56
525.97
453.99
% Of Sales
-
6.74%
6.56%
6.61%
6.71%
6.93%
6.40%
5.98%
5.70%
5.46%
5.88%
Manufacturing Exp.
-
1,946.12
1,900.93
1,691.68
1,662.75
1,535.22
2,213.33
1,880.25
1,577.95
1,363.78
1,150.74
% Of Sales
-
9.60%
9.82%
10.02%
10.80%
10.76%
15.61%
14.79%
14.43%
14.16%
14.90%
General & Admin Exp.
-
502.92
653.59
618.54
611.57
541.04
469.02
417.78
334.10
270.32
206.12
% Of Sales
-
2.48%
3.38%
3.66%
3.97%
3.79%
3.31%
3.29%
3.05%
2.81%
2.67%
Selling & Distn. Exp.
-
2,125.41
1,948.29
1,642.79
1,531.70
1,363.88
1,311.41
1,125.43
949.96
811.10
663.43
% Of Sales
-
10.49%
10.07%
9.73%
9.95%
9.56%
9.25%
8.85%
8.68%
8.42%
8.59%
Miscellaneous Exp.
-
301.24
197.36
211.76
396.40
180.71
181.61
144.77
114.27
117.82
663.43
% Of Sales
-
1.49%
1.02%
1.25%
2.57%
1.27%
1.28%
1.14%
1.04%
1.22%
1.10%
EBITDA
3,488.08
4,163.90
3,529.84
3,207.13
3,024.31
2,777.49
2,242.89
2,003.66
1,737.39
1,511.18
1,330.87
EBITDA Margin
19.35%
20.55%
18.24%
18.99%
19.64%
19.46%
15.81%
15.76%
15.88%
15.69%
17.23%
Other Income
277.88
304.31
227.05
288.09
262.43
213.39
169.71
134.22
114.48
107.41
67.98
Interest
95.80
107.95
56.31
41.47
37.33
49.00
42.24
47.99
42.06
43.38
25.98
Depreciation
779.92
780.50
430.67
360.47
334.79
275.58
265.92
245.66
154.60
121.13
113.13
PBT
2,890.24
3,579.76
3,269.91
3,093.28
2,914.62
2,666.30
2,104.44
1,844.23
1,655.21
1,454.08
1,259.74
Tax
589.92
856.31
1,098.82
1,041.55
947.98
844.49
649.54
571.51
495.69
433.50
378.39
Tax Rate
20.41%
23.92%
33.60%
33.67%
32.52%
32.31%
31.27%
31.16%
29.95%
29.81%
30.04%
PAT
2,300.32
2,654.43
2,118.67
1,993.14
1,889.82
1,711.74
1,395.15
1,218.81
1,113.88
988.73
843.24
PAT before Minority Interest
2,265.15
2,723.45
2,171.09
2,051.73
1,966.64
1,769.36
1,427.33
1,262.76
1,159.52
1,020.58
881.35
Minority Interest
-35.17
-69.02
-52.42
-58.59
-76.82
-57.62
-32.18
-43.95
-45.64
-31.85
-38.11
PAT Margin
12.76%
13.10%
10.95%
11.80%
12.27%
11.99%
9.84%
9.59%
10.18%
10.26%
10.92%
PAT Growth
1.25%
25.29%
6.30%
5.47%
10.40%
22.69%
14.47%
9.42%
12.66%
17.25%
 
EPS
23.98
27.67
22.09
20.78
19.70
17.85
14.54
12.71
11.61
10.31
8.79

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
10,130.16
9,519.69
8,410.23
7,603.89
6,524.82
4,742.36
4,039.22
3,384.29
2,748.50
2,187.42
Share Capital
95.92
95.92
95.92
95.92
95.92
95.92
95.92
95.92
95.92
95.92
Total Reserves
10,034.24
9,423.77
8,314.31
7,507.97
6,428.90
4,646.44
3,943.30
3,288.37
2,652.58
2,091.50
Non-Current Liabilities
1,223.90
721.68
574.53
540.98
501.44
389.02
331.41
309.45
239.97
232.61
Secured Loans
18.50
19.22
27.89
40.43
49.63
48.79
7.54
10.32
15.58
17.40
Unsecured Loans
0.13
0.26
0.44
0.64
23.00
29.49
33.86
36.98
39.74
40.70
Long Term Provisions
180.75
155.59
140.12
146.03
121.37
119.89
93.06
98.38
78.35
76.59
Current Liabilities
4,380.38
5,028.87
4,451.07
3,884.87
3,149.08
3,519.45
3,458.75
2,929.99
2,587.03
2,080.66
Trade Payables
2,136.57
2,394.34
2,159.96
1,922.83
1,565.07
1,548.75
1,745.72
1,441.57
1,262.45
1,087.44
Other Current Liabilities
1,679.82
1,815.31
1,646.62
1,266.93
1,199.52
999.67
938.90
857.55
678.03
531.88
Short Term Borrowings
321.48
596.53
492.42
504.43
231.08
331.62
198.63
189.86
280.00
171.14
Short Term Provisions
242.51
222.69
152.07
190.68
153.41
639.41
575.50
441.01
366.55
290.20
Total Liabilities
16,137.97
15,633.29
13,763.48
12,405.19
10,559.03
8,914.50
8,075.40
6,784.50
5,712.19
4,610.58
Net Block
6,272.31
5,851.18
3,732.24
3,303.74
3,416.35
2,660.04
2,561.58
2,440.97
1,300.55
1,309.87
Gross Block
8,282.04
7,308.25
4,757.83
3,966.21
3,743.55
4,112.25
3,803.52
3,429.37
2,145.82
2,024.94
Accumulated Depreciation
1,957.28
1,404.62
973.14
610.02
274.75
1,437.57
1,223.35
979.40
833.80
703.81
Non Current Assets
8,557.86
7,999.24
6,849.40
5,439.51
4,824.01
3,575.53
3,160.20
2,778.32
2,205.52
1,542.98
Capital Work in Progress
140.24
209.67
1,405.11
257.54
106.59
196.00
71.60
59.21
617.08
43.32
Non Current Investment
1,506.37
1,395.16
1,084.03
1,300.65
1,126.83
400.88
371.13
150.12
69.72
62.46
Long Term Loans & Adv.
622.83
537.06
563.56
364.73
131.20
282.91
137.47
108.54
200.62
104.21
Other Non Current Assets
16.11
6.17
64.46
212.85
43.04
35.70
18.42
19.48
17.55
23.12
Current Assets
7,580.11
7,634.05
6,914.08
6,965.68
5,735.02
5,338.97
4,915.20
4,006.18
3,506.67
3,067.60
Current Investments
512.48
1,174.53
1,056.67
1,351.34
1,585.30
1,186.91
1,052.42
145.56
285.02
366.51
Inventories
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
1,305.43
Sundry Debtors
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
573.10
Cash & Bank
782.83
444.88
404.65
801.21
424.20
204.39
229.00
736.69
624.31
626.23
Other Current Assets
1,099.77
371.09
456.75
551.43
540.44
507.08
453.62
312.76
217.20
196.33
Short Term Loans & Adv.
762.30
586.36
607.07
188.16
272.62
261.95
284.48
214.60
132.98
111.08
Net Current Assets
3,199.73
2,605.18
2,463.01
3,080.81
2,585.94
1,819.52
1,456.45
1,076.19
919.64
986.94
Total Assets
16,137.97
15,633.29
13,763.48
12,405.19
10,559.03
8,914.50
8,075.40
6,784.50
5,712.19
4,610.58

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
2,631.89
2,214.27
2,113.44
1,527.33
2,242.95
1,187.69
1,402.03
1,186.79
699.63
762.46
PBT
3,628.26
3,310.73
3,139.07
2,964.23
2,613.85
2,076.87
1,834.27
1,655.21
1,454.08
1,259.74
Adjustment
751.48
312.94
134.76
91.31
233.67
194.00
216.37
128.71
85.21
71.14
Changes in Working Capital
-737.10
-427.40
-79.65
-602.81
197.79
-450.24
-168.45
-158.67
-410.08
-176.50
Cash after chg. in Working capital
3,642.64
3,196.27
3,194.18
2,452.73
3,045.31
1,820.63
1,882.19
1,625.25
1,129.21
1,154.38
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,010.75
-982.00
-1,080.74
-925.40
-802.36
-632.94
-480.16
-438.46
-429.58
-391.92
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
-521.42
-923.72
-1,599.28
-656.10
-866.29
-477.76
-605.20
-499.34
-385.61
-440.40
Net Fixed Assets
-724.34
-1,267.37
-1,439.49
-397.49
286.42
-223.27
-104.18
-652.51
-611.46
-75.78
Net Investments
306.07
-386.66
336.26
-116.96
-902.86
-222.63
-1,206.45
77.52
5.61
155.86
Others
-103.15
730.31
-496.05
-141.65
-249.85
-31.86
705.43
75.65
220.24
-520.48
Cash from Financing Activity
-2,465.20
-882.96
-1,379.14
-756.43
-848.98
-576.09
-625.91
-601.00
-326.58
-334.49
Net Cash Inflow / Outflow
-354.73
407.59
-864.98
114.80
527.68
133.84
170.92
86.45
-12.56
-12.43
Opening Cash & Equivalents
1,279.97
845.68
1,667.52
1,577.73
1,049.97
920.32
736.24
613.65
615.86
637.47
Closing Cash & Equivalent
928.75
1,279.97
845.68
1,667.52
1,577.73
1,066.93
926.37
736.24
613.65
626.23

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
105.61
99.25
87.68
79.27
68.02
49.44
42.11
35.28
28.65
22.80
ROA
16.82%
14.77%
15.68%
17.13%
18.17%
16.80%
17.00%
18.56%
19.77%
17.82%
ROE
27.79%
24.22%
25.62%
27.84%
31.41%
32.51%
34.02%
37.81%
41.35%
45.23%
ROCE
35.83%
34.85%
36.65%
39.33%
44.35%
44.85%
47.17%
49.86%
54.00%
58.83%
Fixed Asset Turnover
2.88
3.67
4.58
5.01
4.55
4.18
4.07
4.52
5.21
4.88
Receivable days
28.93
29.96
29.02
24.89
24.21
25.30
25.92
25.55
22.73
23.44
Inventory Days
51.10
47.84
48.27
43.71
43.51
47.77
48.35
49.71
48.75
47.52
Payable days
50.51
52.97
57.10
52.49
52.16
51.37
55.49
54.43
53.34
51.86
Cash Conversion Cycle
29.52
24.83
20.18
16.11
15.57
21.70
18.78
20.83
18.14
19.10
Total Debt/Equity
0.04
0.07
0.06
0.07
0.05
0.09
0.06
0.09
0.13
0.11
Interest Cover
34.16
59.07
75.59
79.08
54.34
50.17
39.22
40.35
34.52
49.49

News Update:


  • Asian Paints’ manufacturing facilities working at up to 70% capacities due to pandemic
    4th Aug 2020, 12:36 PM

    Its business has picked up progressively in tier 2, 3, 4 cities where the demand conditions were better

    Read More
  • Asian Paints reports 67% fall in Q1 consolidated net profit
    25th Jul 2020, 10:42 AM

    Total income of the company decreased by 42.65% at Rs 2969.75 crore for Q1FY21

    Read More
  • Asian Paints, St+art India Foundation completes project to salute Mumbai’s frontline workers
    2nd Jul 2020, 14:59 PM

    The elements of the murals depict doctors, nurses, vegetable sellers, delivery persons and sanitation workers who have worked tirelessly to keep the country ticking

    Read More
  • Asian Paints reports 2% fall in Q4 consolidated net profit
    24th Jun 2020, 11:23 AM

    Total consolidated income of the company decreased by 7.08% at Rs 4691.39 crore for Q4FY20

    Read More
  • Asian Paints - Quarterly Results
    23rd Jun 2020, 18:40 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.