Nifty
:
10853.55
Sensex
:
36565.56
35.95 (0.33%)
84.47 (0.23%)
Nifty
Sensex
:
:
10853.55
36565.56
35.95 (0.33%)
84.47 (0.23%)

Asian Paints Ltd.

Paints

Rating :
84/99

BSE: 500820 | NSE: ASIANPAINT

NSE BSE
1530.90
17-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  1527.40
  •  1543.30
  •  1518.60
  •  1521.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1353034
  •  20733.77
  •  1622.50
  •  1118.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 146,857.98
  • 65.07
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 147,040.13
  • 0.69%
  • 14.43

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.79%
  • 7.04%
  • 12.02%
  • FII
  • DII
  • Others
  • 0.07%
  • 8.67%
  • 19.41%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.22
  • 6.41
  • 7.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.07
  • 9.49
  • 3.14

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.75
  • 8.71
  • 3.88

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 50.98
  • 56.31
  • 59.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.69
  • 14.72
  • 14.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.89
  • 32.89
  • 34.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
5,130.63
4,398.59
16.64%
5,018.21
4,492.30
11.71%
5,293.99
4,267.49
24.05%
4,639.05
4,274.18
8.54%
Expenses
3,974.38
3,524.15
12.78%
4,195.25
3,652.37
14.86%
4,251.01
3,376.31
25.91%
3,854.90
3,473.05
10.99%
EBITDA
1,156.25
874.44
32.23%
822.96
839.93
-2.02%
1,042.98
891.18
17.03%
784.15
801.13
-2.12%
EBIDTM
22.54%
19.88%
16.40%
18.70%
19.70%
20.88%
16.90%
18.74%
Other Income
73.56
61.65
19.32%
56.87
39.22
45.00%
45.21
49.66
-8.96%
63.32
53.40
18.58%
Interest
26.75
8.77
205.02%
15.32
9.13
67.80%
14.79
9.21
60.59%
12.12
8.77
38.20%
Depreciation
192.63
90.50
112.85%
130.07
91.44
42.25%
115.36
89.60
28.75%
94.74
88.91
6.56%
PBT
1,010.43
836.82
20.75%
734.44
778.58
-5.67%
958.04
842.03
13.78%
740.61
756.85
-2.15%
Tax
350.53
276.97
26.56%
252.87
287.70
-12.11%
326.31
291.34
12.00%
242.67
245.88
-1.31%
PAT
659.90
559.85
17.87%
481.57
490.88
-1.90%
631.73
550.69
14.72%
497.94
510.97
-2.55%
PATM
12.86%
12.73%
9.60%
10.93%
11.93%
12.90%
10.73%
11.95%
EPS
6.83
5.82
17.35%
4.93
5.01
-1.60%
6.63
5.78
14.71%
5.14
6.00
-14.33%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
20,081.88
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
6,680.94
Net Sales Growth
15.20%
14.58%
9.68%
7.88%
0.63%
11.55%
16.24%
13.56%
24.73%
15.59%
 
Cost Of Goods Sold
11,746.98
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
3,125.85
Gross Profit
8,334.90
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
3,555.09
GP Margin
41.50%
49.72%
50.91%
54.34%
52.57%
52.57%
50.85%
49.84%
48.67%
51.38%
53.21%
Total Expenditure
16,275.54
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
5,445.26
Power & Fuel Cost
-
120.03
99.11
106.02
114.48
130.68
133.74
114.71
87.41
77.19
56.48
% Of Sales
-
0.62%
0.59%
0.69%
0.80%
0.92%
1.05%
1.05%
0.91%
1.00%
0.85%
Employee Cost
-
1,270.02
1,115.48
1,033.62
989.51
907.11
759.71
623.56
525.97
453.99
432.85
% Of Sales
-
6.56%
6.61%
6.71%
6.93%
6.40%
5.98%
5.70%
5.46%
5.88%
6.48%
Manufacturing Exp.
-
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
992.52
% Of Sales
-
9.82%
10.02%
10.80%
10.76%
15.61%
14.79%
14.43%
14.16%
14.90%
14.86%
General & Admin Exp.
-
653.59
587.07
611.57
541.04
469.02
417.78
334.10
270.32
206.12
199.67
% Of Sales
-
3.38%
3.48%
3.97%
3.79%
3.31%
3.29%
3.05%
2.81%
2.67%
2.99%
Selling & Distn. Exp.
-
1,948.29
1,642.79
1,531.70
1,363.88
1,311.41
1,125.43
949.96
811.10
663.43
548.87
% Of Sales
-
10.07%
9.73%
9.95%
9.56%
9.25%
8.85%
8.68%
8.42%
8.59%
8.22%
Miscellaneous Exp.
-
197.36
254.42
396.40
180.71
181.61
144.77
114.27
117.82
85.22
548.87
% Of Sales
-
1.02%
1.51%
2.57%
1.27%
1.28%
1.14%
1.04%
1.22%
1.10%
1.33%
EBITDA
3,806.34
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
1,235.68
EBITDA Margin
18.95%
18.24%
18.99%
19.64%
19.46%
15.81%
15.76%
15.88%
15.69%
17.23%
18.50%
Other Income
238.96
227.05
288.09
262.43
213.39
169.71
134.22
114.48
107.41
67.98
140.50
Interest
68.98
56.31
41.47
37.33
49.00
42.24
47.99
42.06
43.38
25.98
36.75
Depreciation
532.80
430.67
360.47
334.79
275.58
265.92
245.66
154.60
121.13
113.13
83.56
PBT
3,443.52
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
1,255.87
Tax
1,172.38
1,098.82
1,041.55
947.98
844.49
649.54
571.51
495.69
433.50
378.39
373.11
Tax Rate
34.05%
33.60%
33.67%
32.52%
32.31%
31.27%
31.16%
29.95%
29.81%
30.04%
29.68%
PAT
2,271.14
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
835.64
PAT before Minority Interest
2,215.36
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
883.91
Minority Interest
-55.78
-52.42
-58.59
-76.82
-57.62
-32.18
-43.95
-45.64
-31.85
-38.11
-48.27
PAT Margin
11.31%
10.95%
11.80%
12.27%
11.99%
9.84%
9.59%
10.18%
10.26%
10.92%
12.51%
PAT Growth
7.52%
6.30%
5.47%
10.40%
22.69%
14.47%
9.42%
12.66%
17.25%
0.91%
 
Unadjusted EPS
23.53
22.51
21.26
20.22
18.19
14.54
12.71
11.61
103.08
87.91
87.12

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
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
1,709.98
Share Capital
95.92
95.92
95.92
95.92
95.92
95.92
95.92
95.92
95.92
95.92
Total Reserves
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
1,614.06
Non-Current Liabilities
721.68
574.53
540.98
501.44
389.02
331.41
309.45
239.97
232.61
285.46
Secured Loans
19.22
27.89
40.43
49.63
48.79
7.54
10.32
15.58
17.40
63.70
Unsecured Loans
0.26
0.44
0.64
23.00
29.49
33.86
36.98
39.74
40.70
165.53
Long Term Provisions
155.59
140.12
146.03
121.37
119.89
93.06
98.38
78.35
76.59
0.00
Current Liabilities
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
3,189.93
Trade Payables
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
1,017.09
Other Current Liabilities
1,815.31
1,646.62
1,266.93
1,199.52
999.67
938.90
857.55
678.03
531.88
362.56
Short Term Borrowings
596.53
492.42
504.43
231.08
331.62
198.63
189.86
280.00
171.14
0.00
Short Term Provisions
222.69
152.07
190.68
153.41
639.41
575.50
441.01
366.55
290.20
1,810.28
Total Liabilities
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
5,279.82
Net Block
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
909.55
Gross Block
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
1,537.12
Accumulated Depreciation
1,404.62
973.14
610.02
274.75
1,437.57
1,223.35
979.40
833.80
703.81
613.34
Non Current Assets
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
1,409.25
Capital Work in Progress
209.67
1,405.11
257.54
106.59
196.00
71.60
59.21
617.08
43.32
407.23
Non Current Investment
1,395.16
1,084.03
1,300.65
1,126.83
400.88
371.13
150.12
69.72
62.46
92.47
Long Term Loans & Adv.
537.06
471.45
364.73
131.20
282.91
137.47
108.54
200.62
104.21
0.00
Other Non Current Assets
6.17
156.57
212.85
43.04
35.70
18.42
19.48
17.55
23.12
0.00
Current Assets
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
3,870.57
Current Investments
1,174.53
1,056.67
1,351.34
1,585.30
1,186.91
1,052.42
145.56
285.02
366.51
531.64
Inventories
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
955.88
Sundry Debtors
1,907.33
1,730.63
1,446.60
1,186.84
1,182.07
1,110.30
980.88
781.25
573.10
542.52
Cash & Bank
444.88
404.65
801.21
424.20
204.39
229.00
736.69
624.31
626.23
105.83
Other Current Assets
957.45
650.43
551.43
267.82
507.08
453.62
312.76
217.20
196.33
1,734.70
Short Term Loans & Adv.
586.36
413.39
188.16
272.62
261.95
284.48
214.60
132.98
111.08
1,669.86
Net Current Assets
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
680.64
Total Assets
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
5,279.82

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
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
1,063.16
PBT
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
1,257.02
Adjustment
312.94
134.76
91.31
233.67
194.00
216.37
128.71
85.21
71.14
-10.69
Changes in Working Capital
-427.40
-79.65
-602.81
197.79
-450.24
-168.45
-158.67
-410.08
-176.50
133.77
Cash after chg. in Working capital
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
1,380.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-982.00
-1,080.74
-925.40
-802.36
-632.94
-480.16
-438.46
-429.58
-391.92
-316.94
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
-923.72
-1,599.28
-656.10
-866.29
-477.76
-605.20
-499.34
-385.61
-440.40
-299.02
Net Fixed Assets
-1,264.87
-1,441.99
-397.49
286.42
-223.27
-104.18
-652.51
-611.46
-75.78
-369.32
Net Investments
-386.66
336.26
-116.96
-902.86
-222.63
-1,206.45
77.52
5.61
155.86
-468.92
Others
727.81
-493.55
-141.65
-249.85
-31.86
705.43
75.65
220.24
-520.48
539.22
Cash from Financing Activity
-882.96
-1,379.14
-756.43
-848.98
-576.09
-625.91
-601.00
-326.58
-334.49
-331.88
Net Cash Inflow / Outflow
407.59
-864.98
114.80
527.68
133.84
170.92
86.45
-12.56
-12.43
432.26
Opening Cash & Equivalents
845.68
1,667.52
1,577.73
1,049.97
920.32
736.24
613.65
615.86
637.47
210.37
Closing Cash & Equivalent
1,279.97
845.68
1,667.52
1,577.73
1,066.93
926.37
736.24
613.65
626.23
637.47

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
99.25
87.68
79.27
68.02
49.44
42.11
35.28
28.65
22.80
17.83
ROA
14.77%
15.68%
17.13%
18.17%
16.80%
17.00%
18.56%
19.77%
17.82%
19.05%
ROE
24.22%
25.62%
27.84%
31.41%
32.51%
34.02%
37.81%
41.35%
45.23%
60.68%
ROCE
34.85%
36.65%
39.33%
44.35%
44.85%
47.17%
49.86%
54.00%
58.83%
74.98%
Fixed Asset Turnover
3.67
4.58
5.01
4.55
4.18
4.07
4.52
5.21
4.88
4.85
Receivable days
29.96
29.02
24.89
24.21
25.30
25.92
25.55
22.73
23.44
27.52
Inventory Days
47.84
48.27
43.71
43.51
47.77
48.35
49.71
48.75
47.52
42.59
Payable days
52.97
57.15
52.49
52.16
51.37
55.49
54.43
53.34
51.86
43.39
Cash Conversion Cycle
24.83
20.13
16.11
15.57
21.70
18.78
20.83
18.14
19.10
26.72
Total Debt/Equity
0.07
0.06
0.07
0.05
0.09
0.06
0.09
0.13
0.11
0.13
Interest Cover
59.07
75.59
79.08
54.34
50.17
39.22
40.35
34.52
49.49
35.20

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Asian Paints’ arm divests entire stake in Berger Paints Singapore
    17th Sep 2019, 10:05 AM

    The consideration received from the sale is SGD 4 million

    Read More
  • Asian Paints partners with Mahindra logistics
    17th Sep 2019, 09:03 AM

    MLL’s services will be backed up by technologies for transport management and warehouse management

    Read More
  • Asian Paints launches TVC for National Campaign of ‘Royale Health Shield’
    9th Sep 2019, 10:09 AM

    The company has taken out its second TVC that encourages consumers to choose an anti-bacterial paint that cares for health

    Read More
  • Asian Paints reports 18% rise in Q1 consolidated net profit
    24th Jul 2019, 14:06 PM

    Total consolidated income of the company increased by 16.68% at Rs 5,204.19 crore for Q1FY20

    Read More
  • Asian Paints - Quarterly Results
    24th Jul 2019, 13:19 PM

    Read More
  • LIC offloads 1.92 crore shares in Asian Paints
    26th Jun 2019, 10:26 AM

    With the sale of these shares, the stake of LIC in the company has now come down to 3 per cent

    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.