Nifty
Sensex
:
:
17739.85
60384.62
-24.75 (-0.14%)
-122.28 (-0.20%)

Paints

Rating :
58/99

BSE: 509480 | NSE: BERGEPAINT

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 54,738.36
  • 61.15
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 55,093.34
  • 0.55%
  • 12.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 1.57%
  • 8.22%
  • FII
  • DII
  • Others
  • 11.11%
  • 2.65%
  • 1.45%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.10
  • 11.15
  • 11.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.62
  • 10.58
  • 4.64

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.27
  • 12.49
  • 7.56

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 62.99
  • 73.13
  • 85.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.60
  • 17.41
  • 19.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.92
  • 45.70
  • 52.12

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
2,693.59
2,550.77
5.60%
2,670.92
2,225.01
20.04%
2,759.70
1,798.49
53.45%
2,187.51
2,026.09
7.97%
Expenses
2,343.94
2,158.66
8.58%
2,306.97
1,871.02
23.30%
2,354.86
1,559.96
50.96%
1,841.07
1,690.52
8.91%
EBITDA
349.65
392.11
-10.83%
363.95
353.99
2.81%
404.84
238.53
69.72%
346.44
335.57
3.24%
EBIDTM
12.98%
15.37%
13.63%
15.91%
14.67%
13.26%
15.84%
16.56%
Other Income
10.88
15.45
-29.58%
12.58
12.99
-3.16%
13.04
17.03
-23.43%
19.12
15.00
27.47%
Interest
29.55
13.85
113.36%
24.12
12.68
90.22%
16.26
9.58
69.73%
14.61
11.93
22.46%
Depreciation
64.35
56.05
14.81%
62.47
55.89
11.77%
62.80
54.82
14.56%
59.75
54.19
10.26%
PBT
266.63
337.66
-21.04%
289.94
298.41
-2.84%
338.82
191.16
77.24%
291.20
284.45
2.37%
Tax
67.95
84.17
-19.27%
73.49
79.18
-7.19%
88.58
49.84
77.73%
76.15
74.77
1.85%
PAT
198.68
253.49
-21.62%
216.45
219.23
-1.27%
250.24
141.32
77.07%
215.05
209.68
2.56%
PATM
7.38%
9.94%
8.10%
9.85%
9.07%
7.86%
9.83%
10.35%
EPS
2.07
2.60
-20.38%
2.26
2.25
0.44%
2.61
1.45
80.00%
2.27
2.15
5.58%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
10,311.72
8,761.78
6,817.59
6,365.82
6,061.86
5,165.73
4,552.25
4,223.10
4,322.06
3,869.72
3,346.41
Net Sales Growth
19.90%
28.52%
7.10%
5.01%
17.35%
13.48%
7.79%
-2.29%
11.69%
15.64%
 
Cost Of Goods Sold
6,596.74
4,743.11
3,392.64
3,287.85
3,250.94
2,629.67
2,250.05
2,159.82
2,231.78
2,082.96
1,827.88
Gross Profit
3,714.98
4,018.67
3,424.95
3,077.97
2,810.92
2,536.06
2,302.20
2,063.28
2,090.28
1,786.76
1,518.53
GP Margin
36.03%
45.87%
50.24%
48.35%
46.37%
49.09%
50.57%
48.86%
48.36%
46.17%
45.38%
Total Expenditure
8,846.84
7,430.71
5,629.61
5,304.83
5,128.36
4,360.69
3,835.44
3,581.97
3,811.34
3,438.35
2,975.22
Power & Fuel Cost
-
68.13
56.47
58.54
58.74
47.88
43.36
42.15
47.03
43.36
36.46
% Of Sales
-
0.78%
0.83%
0.92%
0.97%
0.93%
0.95%
1.00%
1.09%
1.12%
1.09%
Employee Cost
-
543.12
485.14
452.50
397.55
346.53
297.64
273.50
253.13
225.24
187.12
% Of Sales
-
6.20%
7.12%
7.11%
6.56%
6.71%
6.54%
6.48%
5.86%
5.82%
5.59%
Manufacturing Exp.
-
1,419.93
1,126.18
918.99
912.56
778.71
727.95
660.28
612.45
537.04
463.39
% Of Sales
-
16.21%
16.52%
14.44%
15.05%
15.07%
15.99%
15.63%
14.17%
13.88%
13.85%
General & Admin Exp.
-
210.34
166.33
183.85
72.15
119.55
112.10
224.29
84.74
78.96
61.47
% Of Sales
-
2.40%
2.44%
2.89%
1.19%
2.31%
2.46%
5.31%
1.96%
2.04%
1.84%
Selling & Distn. Exp.
-
332.26
280.83
312.00
201.75
248.73
241.34
207.77
436.50
353.02
302.61
% Of Sales
-
3.79%
4.12%
4.90%
3.33%
4.82%
5.30%
4.92%
10.10%
9.12%
9.04%
Miscellaneous Exp.
-
113.82
122.02
91.10
234.67
189.62
163.00
14.16
145.71
117.77
302.61
% Of Sales
-
1.30%
1.79%
1.43%
3.87%
3.67%
3.58%
0.34%
3.37%
3.04%
2.88%
EBITDA
1,464.88
1,331.07
1,187.98
1,060.99
933.50
805.04
716.81
641.13
510.72
431.37
371.19
EBITDA Margin
14.21%
15.19%
17.43%
16.67%
15.40%
15.58%
15.75%
15.18%
11.82%
11.15%
11.09%
Other Income
55.62
64.59
51.49
68.52
60.03
45.87
54.54
38.29
36.02
35.95
31.43
Interest
84.54
50.72
44.10
47.04
47.24
24.55
16.22
27.28
50.14
46.63
37.66
Depreciation
249.37
226.51
211.14
191.01
180.23
122.26
106.30
98.65
92.50
70.71
56.72
PBT
1,186.59
1,118.43
984.23
891.46
766.06
704.10
648.83
553.49
404.10
349.98
308.24
Tax
306.17
289.34
258.90
227.06
271.27
243.91
229.42
188.62
139.40
100.59
89.84
Tax Rate
25.80%
25.87%
26.30%
25.47%
35.41%
34.64%
33.10%
34.08%
34.50%
28.74%
29.15%
PAT
880.42
828.96
725.36
666.11
495.20
460.19
463.61
364.87
264.70
249.39
218.40
PAT before Minority Interest
880.13
829.09
725.33
664.40
494.79
460.19
463.61
364.87
264.70
249.39
218.40
Minority Interest
-0.29
-0.13
0.03
1.71
0.41
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
8.54%
9.46%
10.64%
10.46%
8.17%
8.91%
10.18%
8.64%
6.12%
6.44%
6.53%
PAT Growth
6.88%
14.28%
8.89%
34.51%
7.61%
-0.74%
27.06%
37.84%
6.14%
14.19%
 
EPS
9.06
8.53
7.47
6.86
5.10
4.74
4.77
3.76
2.73
2.57
2.25

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
3,926.99
3,376.87
2,660.13
2,443.81
2,194.51
1,901.56
1,562.09
1,260.60
1,120.33
953.16
Share Capital
97.13
97.13
97.12
97.11
97.10
97.10
69.35
69.33
69.30
69.26
Total Reserves
3,823.09
3,277.14
2,560.76
2,344.32
2,095.21
1,803.59
1,491.91
1,189.34
1,047.99
881.27
Non-Current Liabilities
1,966.01
2,054.18
1,838.89
1,622.80
1,182.37
966.21
290.94
322.94
225.15
276.94
Secured Loans
9.83
165.65
243.38
238.92
249.47
262.08
210.75
251.21
147.08
215.22
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1,551.91
1,582.02
1,323.09
1,093.71
841.45
616.61
6.41
5.37
3.82
2.96
Current Liabilities
3,575.80
2,171.89
1,824.01
1,690.78
1,520.08
1,179.49
1,023.76
1,132.30
1,249.38
955.98
Trade Payables
1,802.89
1,497.44
1,065.81
999.33
955.25
761.20
669.87
559.68
544.29
402.06
Other Current Liabilities
398.79
296.17
298.38
293.42
238.58
244.44
231.68
143.87
218.42
131.33
Short Term Borrowings
591.86
209.92
292.51
245.01
172.70
144.13
98.79
357.59
381.12
334.44
Short Term Provisions
782.26
168.36
167.31
153.02
153.55
29.72
23.42
71.16
105.55
88.15
Total Liabilities
9,475.97
7,610.00
6,330.14
5,760.84
4,896.96
4,047.26
2,876.79
2,715.84
2,594.86
2,186.08
Net Block
2,186.81
2,044.22
1,915.57
1,582.65
1,267.17
1,135.96
962.92
930.66
863.77
598.90
Gross Block
3,017.75
2,734.11
2,451.81
1,970.85
1,571.47
1,310.33
1,048.36
1,461.32
1,321.98
979.52
Accumulated Depreciation
830.94
689.89
536.24
388.20
304.30
174.37
85.44
530.66
458.21
380.62
Non Current Assets
4,694.47
3,982.42
3,626.27
3,060.83
2,420.23
1,989.54
1,146.33
1,084.49
1,048.64
827.51
Capital Work in Progress
605.51
106.75
178.49
169.89
97.16
62.21
51.06
100.44
133.32
172.50
Non Current Investment
147.06
145.89
135.82
144.12
105.54
104.86
47.62
0.00
0.50
1.00
Long Term Loans & Adv.
1,685.48
1,656.32
1,394.66
1,162.12
937.49
671.44
72.00
46.26
49.82
54.53
Other Non Current Assets
69.61
29.24
1.73
2.05
12.87
15.07
12.73
7.13
1.23
0.58
Current Assets
4,781.50
3,627.58
2,703.87
2,700.01
2,476.73
2,057.72
1,730.46
1,631.35
1,546.22
1,358.57
Current Investments
87.27
209.78
179.35
250.80
227.59
367.27
299.92
134.49
90.18
9.82
Inventories
2,315.83
1,616.13
1,278.46
1,233.53
1,007.34
935.47
733.23
719.47
695.66
635.26
Sundry Debtors
1,053.68
1,019.72
714.11
671.48
692.40
578.14
545.40
535.21
485.66
411.44
Cash & Bank
312.95
439.61
219.93
238.48
204.97
102.45
105.33
169.76
184.09
227.01
Other Current Assets
1,011.77
86.69
64.85
65.46
344.43
74.39
46.58
72.42
90.63
75.04
Short Term Loans & Adv.
939.30
255.65
247.17
240.26
303.32
62.48
37.74
60.77
79.61
64.87
Net Current Assets
1,205.70
1,455.69
879.86
1,009.23
956.65
878.23
706.70
499.05
296.84
402.59
Total Assets
9,475.97
7,610.00
6,330.14
5,760.84
4,896.96
4,047.26
2,876.79
2,715.84
2,594.86
2,186.08

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
566.50
795.76
724.64
610.84
421.90
394.51
594.57
413.81
310.31
119.74
PBT
1,122.29
978.62
883.16
765.16
704.10
703.08
559.18
404.10
349.98
308.24
Adjustment
233.47
237.60
203.91
181.06
122.68
38.47
99.78
120.37
88.08
55.69
Changes in Working Capital
-490.04
-168.00
-99.86
-92.30
-127.97
-127.52
113.84
11.54
-25.51
-158.38
Cash after chg. in Working capital
865.72
1,048.22
987.21
853.92
698.81
614.03
772.80
536.01
412.55
205.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-299.22
-252.46
-262.57
-243.08
-276.91
-219.52
-178.23
-122.20
-102.24
-84.32
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
-1.49
Cash From Investing Activity
-521.29
-456.70
-223.37
-378.59
-183.43
-308.40
-259.21
-183.55
-301.38
-203.28
Net Fixed Assets
-742.27
-176.71
-322.45
-429.32
-167.71
-279.24
318.93
-131.05
-242.91
-195.67
Net Investments
43.52
-139.71
-70.67
-46.54
46.85
-162.48
-171.39
-56.46
-96.71
-11.01
Others
177.46
-140.28
169.75
97.27
-62.57
133.32
-406.75
3.96
38.24
3.40
Cash from Financing Activity
-78.13
-281.76
-479.42
-258.77
-200.13
-82.42
-367.63
-198.29
-51.85
128.12
Net Cash Inflow / Outflow
-32.92
57.30
21.85
-26.52
38.34
3.69
-32.27
31.97
-42.92
44.58
Opening Cash & Equivalents
136.22
78.92
57.07
83.59
45.25
41.56
73.83
47.40
227.01
182.43
Closing Cash & Equivalent
103.30
136.22
78.92
57.07
83.59
45.25
41.56
79.37
184.09
227.01

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
40.36
34.74
27.37
25.14
22.58
19.57
12.96
11.51
9.79
8.14
ROA
9.70%
10.41%
10.99%
9.29%
10.29%
13.39%
9.97%
10.43%
10.99%
11.05%
ROE
22.73%
24.05%
26.06%
21.36%
22.49%
26.78%
22.30%
24.14%
25.12%
24.39%
ROCE
28.01%
29.60%
30.47%
29.15%
29.59%
33.58%
25.15%
24.44%
25.52%
25.76%
Fixed Asset Turnover
3.54
3.12
2.88
3.42
3.67
4.28
3.42
3.69
4.04
4.13
Receivable days
37.13
39.14
39.72
41.06
43.90
40.60
39.15
38.52
38.37
36.08
Inventory Days
70.42
65.35
72.02
67.46
67.13
60.30
54.27
57.14
59.31
57.09
Payable days
115.42
123.21
60.73
59.05
62.76
56.47
43.26
41.73
40.06
39.05
Cash Conversion Cycle
-7.87
-18.71
51.01
49.47
48.27
44.43
50.17
53.92
57.61
54.12
Total Debt/Equity
0.17
0.11
0.20
0.21
0.19
0.21
0.48
0.56
0.58
0.53
Interest Cover
23.05
23.32
19.95
17.22
29.68
43.73
9.06
8.51
9.18
8.86

News Update:


  • Berger Paints India - Quarterly Results
    10th Nov 2022, 16:31 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.