Nifty
Sensex
:
:
22967.65
75418.04
369.85 (1.64%)
1196.98 (1.61%)

Paints

Rating :
52/99

BSE: 500820 | NSE: ASIANPAINT

2903.75
23-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2885.00
  •  2921.25
  •  2877.30
  •  2885.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1181894
  •  34258.81
  •  3568.00
  •  2670.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 278,402.36
  • 50.99
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 278,425.49
  • 1.15%
  • 14.87

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.63%
  • 5.39%
  • 12.61%
  • FII
  • DII
  • Others
  • 15.89%
  • 10.91%
  • 2.57%

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
  • 64.37
  • 78.05
  • 81.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.39
  • 19.06
  • 20.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 42.00
  • 46.73
  • 48.53

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
8,730.76
8,787.34
-0.64%
9,103.09
8,636.74
5.40%
8,478.57
8,457.57
0.25%
9,182.31
8,606.94
6.68%
Expenses
7,039.39
6,922.58
1.69%
7,047.00
7,025.31
0.31%
6,762.34
7,229.87
-6.47%
7,061.02
7,050.99
0.14%
EBITDA
1,691.37
1,864.76
-9.30%
2,056.09
1,611.43
27.59%
1,716.23
1,227.70
39.79%
2,121.29
1,555.95
36.33%
EBIDTM
19.37%
21.22%
22.59%
18.66%
20.24%
14.52%
23.10%
18.08%
Other Income
187.11
105.48
77.39%
138.58
86.56
60.10%
165.20
95.47
73.04%
197.07
98.97
99.12%
Interest
54.10
38.91
39.04%
54.42
41.39
31.48%
50.90
35.40
43.79%
45.75
28.75
59.13%
Depreciation
225.61
220.17
2.47%
220.35
214.05
2.94%
208.72
215.70
-3.24%
198.32
208.10
-4.70%
PBT
1,598.77
1,686.50
-5.20%
1,919.90
1,442.55
33.09%
1,621.81
1,072.07
51.28%
2,074.29
1,393.86
48.82%
Tax
348.79
451.44
-22.74%
492.62
381.14
29.25%
418.55
290.33
44.16%
530.12
370.59
43.05%
PAT
1,249.98
1,235.06
1.21%
1,427.28
1,061.41
34.47%
1,203.26
781.74
53.92%
1,544.17
1,023.27
50.91%
PATM
14.32%
14.05%
15.68%
12.29%
14.19%
9.24%
16.82%
11.89%
EPS
13.10
12.87
1.79%
15.09
11.18
34.97%
12.57
8.16
54.04%
16.16
10.60
52.45%

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
35,494.73
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
2.92%
18.51%
34.03%
7.15%
4.72%
14.58%
9.68%
7.88%
0.63%
11.55%
 
Cost Of Goods Sold
20,090.21
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
15,404.52
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
43.40%
45.85%
45.71%
52.41%
51.92%
50.10%
50.91%
54.34%
52.57%
52.57%
50.85%
Total Expenditure
27,909.75
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
7,584.98
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
21.37%
18.15%
16.51%
22.36%
20.52%
19.45%
18.99%
19.64%
19.46%
15.81%
15.76%
Other Income
687.96
386.48
380.01
303.05
304.31
233.04
288.09
262.43
213.39
169.71
134.22
Interest
205.17
144.45
95.41
91.63
102.33
110.47
41.47
37.33
49.00
42.24
47.99
Depreciation
853.00
858.02
816.36
791.27
780.50
622.14
360.47
334.79
275.58
265.92
245.66
PBT
7,214.77
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
1,790.08
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
24.81%
26.69%
26.54%
25.67%
23.92%
33.60%
33.67%
32.52%
32.31%
31.27%
31.16%
PAT
5,424.69
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
5,327.23
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
-97.46
-88.88
-54.24
-67.46
-69.02
-52.12
-58.59
-76.82
-57.62
-32.18
-43.95
PAT Margin
15.28%
11.91%
10.41%
14.33%
13.10%
10.93%
11.80%
12.27%
11.99%
9.84%
9.59%
PAT Growth
32.26%
35.50%
-2.58%
17.19%
25.49%
6.12%
5.47%
10.40%
22.69%
14.47%
 
EPS
56.55
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 marginal rise in Q4 consolidated net profit
    10th May 2024, 12:15 PM

    Total consolidated income of the company increased by 0.28% at Rs 8,917.87 crore for Q4FY24

    Read More
  • Asian Paints’ arm to set up Ethylene storage, handling facility in Gujarat
    7th Mar 2024, 09:48 AM

    As a part of the arrangement with GCPL, APPPL will be providing a security deposit of Rs 460 crore to GCPL which will be refunded over a period of 17 – 18 years

    Read More
  • Asian Paints acquires 51% stake in Harind
    15th Feb 2024, 09:30 AM

    Accordingly, Harind and Nova Surface-Care Centre, a wholly owned subsidiary of Harind, have become subsidiary companies of the Company

    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.