Nifty
Sensex
:
:
13817.55
46874.36
-149.95 (-1.07%)
-535.57 (-1.13%)

Paints

Rating :
71/99

BSE: 500820 | NSE: ASIANPAINT

2436.60
27-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  2525.00
  •  2525.00
  •  2430.55
  •  2513.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2700415
  •  66523.71
  •  2873.45
  •  1431.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 233,655.79
  • 85.02
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 233,289.99
  • 0.49%
  • 21.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.79%
  • 5.49%
  • 11.77%
  • FII
  • DII
  • Others
  • 21.13%
  • 6.02%
  • 2.80%

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
  • 55.47
  • 60.10
  • 62.98

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.70
  • 15.30
  • 15.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.97
  • 36.54
  • 39.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
6,788.47
5,420.28
25.24%
5,350.23
5,050.66
5.93%
2,922.66
5,104.72
-42.75%
4,635.59
4,991.50
-7.13%
Expenses
5,000.58
4,230.89
18.19%
4,085.03
4,095.84
-0.26%
2,438.41
3,946.78
-38.22%
3,775.97
4,105.09
-8.02%
EBITDA
1,787.89
1,189.39
50.32%
1,265.20
954.82
32.51%
484.25
1,157.94
-58.18%
859.62
886.41
-3.02%
EBIDTM
26.34%
21.94%
23.65%
18.90%
16.57%
22.68%
14.01%
17.76%
Other Income
97.92
69.83
40.23%
82.63
105.16
-21.42%
47.09
73.52
-35.95%
55.80
57.21
-2.46%
Interest
21.13
24.07
-12.21%
20.51
25.94
-20.93%
20.13
26.66
-24.49%
25.66
29.60
-13.31%
Depreciation
193.17
197.08
-1.98%
193.58
197.17
-1.82%
191.17
191.75
-0.30%
194.50
178.56
8.93%
PBT
1,671.51
1,038.07
61.02%
1,133.74
836.87
35.47%
320.04
1,013.05
-68.41%
695.26
735.46
-5.47%
Tax
431.41
277.57
55.42%
293.62
7.23
3,961.13%
86.15
351.08
-75.46%
218.97
252.31
-13.21%
PAT
1,240.10
760.50
63.06%
840.12
829.64
1.26%
233.89
661.97
-64.67%
476.29
483.15
-1.42%
PATM
18.27%
14.03%
15.70%
16.43%
8.00%
12.97%
7.11%
9.68%
EPS
12.91
7.97
61.98%
8.66
8.58
0.93%
2.28
6.83
-66.62%
28.29
4.92
475.00%

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
19,696.95
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
-4.23%
4.72%
14.58%
9.68%
7.88%
0.63%
11.55%
16.24%
13.56%
24.73%
 
Cost Of Goods Sold
12,962.01
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
3,754.74
Gross Profit
6,734.94
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
3,967.56
GP Margin
34.19%
51.92%
50.10%
50.91%
54.34%
52.57%
52.57%
50.85%
49.84%
48.67%
51.38%
Total Expenditure
15,299.99
16,099.55
15,586.38
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
119.63
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
1,236.83
1,115.48
1,033.62
989.51
907.11
759.71
623.56
525.97
453.99
% Of Sales
-
6.74%
6.39%
6.61%
6.71%
6.93%
6.40%
5.98%
5.70%
5.46%
5.88%
Manufacturing Exp.
-
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
1,150.74
% Of Sales
-
9.60%
9.80%
10.02%
10.80%
10.76%
15.61%
14.79%
14.43%
14.16%
14.90%
General & Admin Exp.
-
502.92
431.58
618.54
611.57
541.04
469.02
417.78
334.10
270.32
206.12
% Of Sales
-
2.48%
2.23%
3.66%
3.97%
3.79%
3.31%
3.29%
3.05%
2.81%
2.67%
Selling & Distn. Exp.
-
2,125.41
1,941.15
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%
10.03%
9.73%
9.95%
9.56%
9.25%
8.85%
8.68%
8.42%
8.59%
Miscellaneous Exp.
-
301.24
305.38
211.76
396.40
180.71
181.61
144.77
114.27
117.82
663.43
% Of Sales
-
1.49%
1.58%
1.25%
2.57%
1.27%
1.28%
1.14%
1.04%
1.22%
1.10%
EBITDA
4,396.96
4,163.90
3,763.46
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
22.32%
20.55%
19.45%
18.99%
19.64%
19.46%
15.81%
15.76%
15.88%
15.69%
17.23%
Other Income
283.44
304.31
233.04
288.09
262.43
213.39
169.71
134.22
114.48
107.41
67.98
Interest
87.43
107.95
110.47
41.47
37.33
49.00
42.24
47.99
42.06
43.38
25.98
Depreciation
772.42
780.50
622.14
360.47
334.79
275.58
265.92
245.66
154.60
121.13
113.13
PBT
3,820.55
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
1,259.74
Tax
1,030.15
856.31
1,096.58
1,041.55
947.98
844.49
649.54
571.51
495.69
433.50
378.39
Tax Rate
26.96%
23.92%
33.60%
33.67%
32.52%
32.31%
31.27%
31.16%
29.95%
29.81%
30.04%
PAT
2,790.40
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
843.24
PAT before Minority Interest
2,740.70
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
881.35
Minority Interest
-49.70
-69.02
-52.12
-58.59
-76.82
-57.62
-32.18
-43.95
-45.64
-31.85
-38.11
PAT Margin
14.17%
13.10%
10.93%
11.80%
12.27%
11.99%
9.84%
9.59%
10.18%
10.26%
10.92%
PAT Growth
2.02%
25.49%
6.12%
5.47%
10.40%
22.69%
14.47%
9.42%
12.66%
17.25%
 
EPS
29.09
27.67
22.05
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
9,470.55
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
9,374.63
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
1,236.95
574.53
540.98
501.44
389.02
331.41
309.45
239.97
232.61
Secured Loans
18.50
18.81
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
5,180.09
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
2,394.29
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
1,966.58
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
16,248.84
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
6,496.56
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
7,943.19
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
1,394.18
973.14
610.02
274.75
1,437.57
1,223.35
979.40
833.80
703.81
Non Current Assets
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
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
1,394.05
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
515.44
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
7,626.95
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
579.26
607.07
188.16
272.62
261.95
284.48
214.60
132.98
111.08
Net Current Assets
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
986.94
Total Assets
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
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
2,469.54
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
3,304.62
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
556.63
134.76
91.31
233.67
194.00
216.37
128.71
85.21
71.14
Changes in Working Capital
-737.10
-409.71
-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
3,451.54
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
-944.49
-1,599.28
-656.10
-866.29
-477.76
-605.20
-499.34
-385.61
-440.40
Net Fixed Assets
-179.98
-1,811.73
-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
-647.51
1,253.90
-496.05
-141.65
-249.85
-31.86
705.43
75.65
220.24
-520.48
Cash from Financing Activity
-2,465.20
-1,117.46
-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
98.73
87.68
79.27
68.02
49.44
42.11
35.28
28.65
22.80
ROA
16.82%
14.44%
15.68%
17.13%
18.17%
16.80%
17.00%
18.56%
19.77%
17.82%
ROE
27.79%
24.24%
25.62%
27.84%
31.41%
32.51%
34.02%
37.81%
41.35%
45.23%
ROCE
35.83%
35.44%
36.65%
39.33%
44.35%
44.85%
47.17%
49.86%
54.00%
58.83%
Fixed Asset Turnover
2.88
3.49
4.58
5.01
4.55
4.18
4.07
4.52
5.21
4.88
Receivable days
28.93
29.97
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
52.73
57.10
52.49
52.16
51.37
55.49
54.43
53.34
51.86
Cash Conversion Cycle
29.52
25.08
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
30.55
75.59
79.08
54.34
50.17
39.22
40.35
34.52
49.49

News Update:


  • Asian Paints reports 62% rise in Q3 consolidated net profit
    21st Jan 2021, 15:57 PM

    Total income of the company increased by 25.43% at Rs 6886.39 crore for Q3FY21

    Read More
  • Asian Paints plans to end all dispute at Mysuru paint plant
    18th Jan 2021, 13:16 PM

    The employment offered shall commensurate with the skill sets and qualification of the land sellers

    Read More
  • Asian Paints - Quarterly Results
    22nd Oct 2020, 14:49 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.