Nifty
Sensex
:
:
19674.25
66009.15
-68.10 (-0.34%)
-221.09 (-0.33%)

Paints

Rating :
59/99

BSE: 500820 | NSE: ASIANPAINT

3274.85
22-Sep-2023
  • Open
  • High
  • Low
  • Previous Close
  •  3234.95
  •  3283.60
  •  3221.15
  •  3244.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  896521
  •  29246.22
  •  3582.90
  •  2685.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 314,237.99
  • 67.73
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 314,366.38
  • 0.78%
  • 17.95

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.63%
  • 5.43%
  • 12.66%
  • FII
  • DII
  • Others
  • 17.48%
  • 9.22%
  • 2.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.49
  • 12.25
  • 16.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.07
  • 10.71
  • 5.21

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.92
  • 14.19
  • 9.70

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 64.10
  • 78.11
  • 89.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.24
  • 18.76
  • 21.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 41.46
  • 46.66
  • 52.33

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Net Sales
9,182.31
8,606.94
6.68%
8,787.34
7,892.67
11.34%
8,636.74
8,527.24
1.28%
8,457.57
7,096.01
19.19%
Expenses
7,061.02
7,050.99
0.14%
6,922.58
6,449.38
7.34%
7,025.31
6,984.93
0.58%
7,229.87
6,191.56
16.77%
EBITDA
2,121.29
1,555.95
36.33%
1,864.76
1,443.29
29.20%
1,611.43
1,542.31
4.48%
1,227.70
904.45
35.74%
EBIDTM
23.10%
18.08%
21.22%
18.29%
18.66%
18.09%
14.52%
12.75%
Other Income
197.07
98.97
99.12%
105.48
80.39
31.21%
86.56
71.81
20.54%
95.47
138.20
-30.92%
Interest
45.75
28.75
59.13%
38.91
22.62
72.02%
41.39
27.45
50.78%
35.40
23.86
48.37%
Depreciation
198.32
208.10
-4.70%
220.17
205.11
7.34%
214.05
207.91
2.95%
215.70
202.75
6.39%
PBT
2,074.29
1,393.86
48.82%
1,686.50
1,180.25
42.89%
1,442.55
1,378.76
4.63%
1,072.07
816.04
31.37%
Tax
530.12
370.59
43.05%
451.44
315.13
43.26%
381.14
362.43
5.16%
290.33
221.07
31.33%
PAT
1,544.17
1,023.27
50.91%
1,235.06
865.12
42.76%
1,061.41
1,016.33
4.44%
781.74
594.97
31.39%
PATM
16.82%
11.89%
14.05%
10.96%
12.29%
11.92%
9.24%
8.38%
EPS
16.16
10.60
52.45%
12.87
8.87
45.10%
11.18
10.59
5.57%
8.16
6.21
31.40%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
35,063.96
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
12,714.81
Net Sales Growth
9.16%
18.51%
34.03%
7.15%
4.72%
14.58%
9.68%
7.88%
0.63%
11.55%
 
Cost Of Goods Sold
21,034.99
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
6,249.47
Gross Profit
14,028.97
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
6,465.34
GP Margin
40.01%
45.85%
45.71%
52.41%
51.92%
50.10%
50.91%
54.34%
52.57%
52.57%
50.85%
Total Expenditure
28,238.78
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
10,711.15
Power & Fuel Cost
-
138.29
117.23
86.05
97.79
119.63
110.30
106.02
114.48
130.68
133.74
% Of Sales
-
0.40%
0.40%
0.40%
0.48%
0.62%
0.65%
0.69%
0.80%
0.92%
1.05%
Employee Cost
-
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
759.71
% Of Sales
-
5.88%
6.14%
7.10%
6.74%
6.39%
6.61%
6.71%
6.93%
6.40%
5.98%
Manufacturing Exp.
-
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
1,880.25
% Of Sales
-
8.46%
9.90%
9.53%
9.60%
9.80%
10.02%
10.80%
10.76%
15.61%
14.79%
General & Admin Exp.
-
255.57
164.13
109.67
187.75
431.58
618.54
611.57
541.04
469.02
417.78
% Of Sales
-
0.74%
0.56%
0.51%
0.93%
2.23%
3.66%
3.97%
3.79%
3.31%
3.29%
Selling & Distn. Exp.
-
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
1,125.43
% Of Sales
-
9.43%
9.57%
9.87%
10.51%
10.03%
9.73%
9.95%
9.56%
9.25%
8.85%
Miscellaneous Exp.
-
961.21
765.12
576.43
635.64
305.38
211.76
396.40
180.71
181.61
1,125.43
% Of Sales
-
2.79%
2.63%
2.65%
3.14%
1.58%
1.25%
2.57%
1.27%
1.28%
1.14%
EBITDA
6,825.18
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
2,003.66
EBITDA Margin
19.46%
18.15%
16.51%
22.36%
20.52%
19.45%
18.99%
19.64%
19.46%
15.81%
15.76%
Other Income
484.58
386.48
380.01
303.05
304.31
233.04
288.09
262.43
213.39
169.71
134.22
Interest
161.45
144.45
95.41
91.63
102.33
110.47
41.47
37.33
49.00
42.24
47.99
Depreciation
848.24
858.02
816.36
791.27
780.50
622.14
360.47
334.79
275.58
265.92
245.66
PBT
6,275.41
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
1,844.23
Tax
1,653.03
1,493.50
1,102.91
1,097.60
856.31
1,096.58
1,041.55
947.98
844.49
649.54
571.51
Tax Rate
26.34%
26.69%
26.54%
25.67%
23.92%
33.60%
33.67%
32.52%
32.31%
31.27%
31.16%
PAT
4,622.38
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
1,218.81
PAT before Minority Interest
4,528.13
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
1,262.76
Minority Interest
-94.25
-88.88
-54.24
-67.46
-69.02
-52.12
-58.59
-76.82
-57.62
-32.18
-43.95
PAT Margin
13.18%
11.91%
10.41%
14.33%
13.10%
10.93%
11.80%
12.27%
11.99%
9.84%
9.59%
PAT Growth
32.08%
35.50%
-2.58%
17.19%
25.49%
6.12%
5.47%
10.40%
22.69%
14.47%
 
EPS
48.19
42.81
31.59
32.43
27.67
22.05
20.78
19.70
17.85
14.54
12.71

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
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
4,039.22
Share Capital
95.92
95.92
95.92
95.92
95.92
95.92
95.92
95.92
95.92
95.92
Total Reserves
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
3,943.30
Non-Current Liabilities
1,437.51
1,188.35
1,200.33
1,223.90
1,236.95
574.53
540.98
501.44
389.02
331.41
Secured Loans
65.88
16.16
14.49
18.50
18.81
27.89
40.43
49.63
48.79
7.54
Unsecured Loans
10.27
28.38
0.04
0.13
0.26
0.44
0.64
23.00
29.49
33.86
Long Term Provisions
230.70
218.32
215.21
180.75
155.59
140.12
146.03
121.37
119.89
93.06
Current Liabilities
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
3,458.75
Trade Payables
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
1,745.72
Other Current Liabilities
3,145.56
2,504.08
2,015.78
1,679.82
1,966.58
1,646.62
1,266.93
1,199.52
999.67
938.90
Short Term Borrowings
896.06
731.12
325.70
321.48
596.53
492.42
504.43
231.08
331.62
198.63
Short Term Provisions
218.87
171.49
205.66
242.51
222.69
152.07
190.68
153.41
639.41
575.50
Total Liabilities
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
8,075.40
Net Block
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
2,561.58
Gross Block
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
3,803.52
Accumulated Depreciation
3,813.67
3,019.09
2,480.68
1,957.28
1,394.18
973.14
610.02
274.75
1,437.57
1,223.35
Non Current Assets
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
3,160.20
Capital Work in Progress
1,019.59
426.43
182.98
140.24
209.67
1,405.11
257.54
106.59
196.00
71.60
Non Current Investment
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
371.13
Long Term Loans & Adv.
577.55
369.55
285.15
622.83
294.80
475.77
364.73
131.20
282.91
137.47
Other Non Current Assets
311.86
424.23
532.41
16.11
226.81
152.25
212.85
43.04
35.70
18.42
Current Assets
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
4,915.20
Current Investments
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
1,052.42
Inventories
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
2,069.86
Sundry Debtors
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
1,110.30
Cash & Bank
843.82
864.33
610.75
782.83
444.88
404.65
801.21
424.20
204.39
229.00
Other Current Assets
2,146.76
493.86
257.15
334.32
950.35
1,063.82
739.59
540.44
507.08
453.62
Short Term Loans & Adv.
1,723.03
1,580.89
1,490.81
765.45
579.26
607.07
188.16
272.62
261.95
284.48
Net Current Assets
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
1,456.45
Total Assets
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
8,075.40

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
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
1,402.03
PBT
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
1,834.27
Adjustment
770.99
769.68
665.18
751.48
556.63
134.76
91.31
233.67
194.00
216.37
Changes in Working Capital
-772.11
-2,795.22
-206.46
-330.84
-409.71
-79.65
-602.81
197.79
-450.24
-168.45
Cash after chg. in Working capital
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
1,882.19
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,494.28
-1,175.69
-1,079.72
-1,010.75
-982.00
-1,080.74
-925.40
-802.36
-632.94
-480.16
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
-1,274.64
-321.69
-547.79
-521.42
-944.49
-1,599.28
-656.10
-866.29
-477.76
-605.20
Net Fixed Assets
-1,541.40
-408.11
-322.25
-179.98
-1,811.73
-1,439.49
-397.49
286.42
-223.27
-104.18
Net Investments
-1,101.06
1,368.74
-2,521.40
306.07
-386.66
336.26
-116.96
-902.86
-222.63
-1,206.45
Others
1,367.82
-1,282.32
2,295.86
-647.51
1,253.90
-496.05
-141.65
-249.85
-31.86
705.43
Cash from Financing Activity
-2,140.05
-1,807.61
-650.40
-2,871.46
-1,117.46
-1,379.14
-756.43
-848.98
-576.09
-625.91
Net Cash Inflow / Outflow
778.74
-1,142.81
2,485.16
-354.73
407.59
-864.98
114.80
527.68
133.84
170.92
Opening Cash & Equivalents
2,283.29
3,421.16
928.75
1,279.97
845.68
1,667.52
1,577.73
1,049.97
920.32
736.24
Closing Cash & Equivalent
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
926.37

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
166.45
143.85
133.51
105.61
98.73
87.68
79.27
68.02
49.44
42.11
ROA
17.22%
14.24%
17.42%
16.82%
14.44%
15.68%
17.13%
18.17%
16.80%
17.00%
ROE
28.19%
23.19%
27.71%
27.79%
24.24%
25.62%
27.84%
31.41%
32.51%
34.02%
ROCE
36.98%
30.88%
36.95%
35.78%
35.44%
36.65%
39.33%
44.35%
44.85%
47.17%
Fixed Asset Turnover
4.50
4.05
3.05
2.88
3.49
4.58
5.01
4.55
4.18
4.07
Receivable days
37.79
34.37
31.54
28.93
29.97
29.02
24.89
24.21
25.30
25.92
Inventory Days
54.92
52.83
51.55
51.10
47.84
48.27
43.71
43.51
47.77
48.35
Payable days
76.22
87.14
97.41
50.56
52.73
57.10
52.49
52.16
51.37
55.49
Cash Conversion Cycle
16.49
0.06
-14.32
29.47
25.08
20.18
16.11
15.57
21.70
18.78
Total Debt/Equity
0.06
0.06
0.03
0.04
0.07
0.06
0.07
0.05
0.09
0.06
Interest Cover
40.38
44.89
47.66
35.98
30.55
75.59
79.08
54.34
50.17
39.22

News Update:


  • Asian Paints reports 52% rise in Q1 consolidated net profit
    25th Jul 2023, 14:07 PM

    Total consolidated income of the company increased by 7.74% at Rs 9379.38 crore for Q1FY24

    Read More
  • Asian Paints - Quarterly Results
    25th Jul 2023, 13:20 PM

    Read More
  • Asian Paints acquires 11% stake in White Teak
    23rd Jun 2023, 16:00 PM

    The company now holds 60% of equity share capital of White Teak

    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.