Nifty
Sensex
:
:
24321.05
79739.66
-92.45 (-0.38%)
-409.22 (-0.51%)

Paints

Rating :
52/99

BSE: 509480 | NSE: BERGEPAINT

514.40
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  517.15
  •  519.50
  •  511.75
  •  513.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  949375
  •  4895.78
  •  679.75
  •  439.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 61,763.87
  • 52.89
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 61,518.66
  • 0.66%
  • 11.49

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 1.36%
  • 7.02%
  • FII
  • DII
  • Others
  • 7.51%
  • 7.52%
  • 1.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.99
  • 11.96
  • 8.52

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.81
  • 11.90
  • 6.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.00
  • 11.88
  • 11.93

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 65.70
  • 75.64
  • 68.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.88
  • 17.48
  • 15.57

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 41.67
  • 46.78
  • 41.95

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
2,520.28
2,443.63
3.14%
2,881.83
2,693.59
6.99%
2,767.30
2,670.92
3.61%
3,029.51
2,759.70
9.78%
Expenses
2,169.40
2,074.87
4.56%
2,401.79
2,343.94
2.47%
2,293.65
2,306.97
-0.58%
2,472.76
2,354.86
5.01%
EBITDA
350.88
368.76
-4.85%
480.04
349.65
37.29%
473.65
363.95
30.14%
556.75
404.84
37.52%
EBIDTM
13.92%
15.09%
16.66%
12.98%
17.12%
13.63%
18.38%
14.67%
Other Income
15.88
15.07
5.37%
18.94
10.88
74.08%
15.28
12.58
21.46%
13.58
13.04
4.14%
Interest
17.84
29.30
-39.11%
19.62
29.55
-33.60%
21.08
24.12
-12.60%
19.71
16.26
21.22%
Depreciation
86.89
74.41
16.77%
82.91
64.35
28.84%
82.87
62.47
32.66%
78.21
62.80
24.54%
PBT
262.03
280.12
-6.46%
396.45
266.63
48.69%
384.98
289.94
32.78%
472.41
338.82
39.43%
Tax
71.43
71.92
-0.68%
97.69
67.95
43.77%
96.68
73.49
31.56%
121.27
88.58
36.90%
PAT
190.60
208.20
-8.45%
298.76
198.68
50.37%
288.30
216.45
33.19%
351.14
250.24
40.32%
PATM
7.56%
8.52%
10.37%
7.38%
10.42%
8.10%
11.59%
9.07%
EPS
1.91
1.59
20.13%
2.57
1.72
49.42%
2.50
1.88
32.98%
3.04
2.17
40.09%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
11,198.92
10,567.84
8,761.78
6,817.59
6,365.82
6,061.86
5,165.73
4,552.25
4,223.10
4,322.06
Net Sales Growth
-
5.97%
20.61%
28.52%
7.10%
5.01%
17.35%
13.48%
7.79%
-2.29%
 
Cost Of Goods Sold
-
5,929.09
5,972.36
4,743.11
3,392.64
3,287.85
3,250.94
2,629.67
2,250.05
2,159.82
2,231.78
Gross Profit
-
5,269.83
4,595.48
4,018.67
3,424.95
3,077.97
2,810.92
2,536.06
2,302.20
2,063.28
2,090.28
GP Margin
-
47.06%
43.49%
45.87%
50.24%
48.35%
46.37%
49.09%
50.57%
48.86%
48.36%
Total Expenditure
-
9,337.60
9,080.64
7,430.71
5,629.61
5,304.83
5,128.36
4,360.69
3,835.44
3,581.97
3,811.34
Power & Fuel Cost
-
88.32
83.27
68.13
56.47
58.54
58.74
47.88
43.36
42.15
47.03
% Of Sales
-
0.79%
0.79%
0.78%
0.83%
0.92%
0.97%
0.93%
0.95%
1.00%
1.09%
Employee Cost
-
713.03
609.19
543.12
485.14
452.50
397.55
346.53
297.64
273.50
253.13
% Of Sales
-
6.37%
5.76%
6.20%
7.12%
7.11%
6.56%
6.71%
6.54%
6.48%
5.86%
Manufacturing Exp.
-
1,593.75
1,569.63
1,419.93
1,126.18
918.99
912.56
778.71
727.95
660.28
612.45
% Of Sales
-
14.23%
14.85%
16.21%
16.52%
14.44%
15.05%
15.07%
15.99%
15.63%
14.17%
General & Admin Exp.
-
339.50
288.62
210.34
166.33
183.85
72.15
119.55
112.10
224.29
84.74
% Of Sales
-
3.03%
2.73%
2.40%
2.44%
2.89%
1.19%
2.31%
2.46%
5.31%
1.96%
Selling & Distn. Exp.
-
526.56
409.18
332.26
280.83
312.00
201.75
248.73
241.34
207.77
436.50
% Of Sales
-
4.70%
3.87%
3.79%
4.12%
4.90%
3.33%
4.82%
5.30%
4.92%
10.10%
Miscellaneous Exp.
-
147.35
148.39
113.82
122.02
91.10
234.67
189.62
163.00
14.16
436.50
% Of Sales
-
1.32%
1.40%
1.30%
1.79%
1.43%
3.87%
3.67%
3.58%
0.34%
3.37%
EBITDA
-
1,861.32
1,487.20
1,331.07
1,187.98
1,060.99
933.50
805.04
716.81
641.13
510.72
EBITDA Margin
-
16.62%
14.07%
15.19%
17.43%
16.67%
15.40%
15.58%
15.75%
15.18%
11.82%
Other Income
-
63.68
51.57
64.59
51.49
68.52
60.03
45.87
54.54
38.29
36.02
Interest
-
78.25
99.23
50.72
44.10
47.04
47.24
24.55
16.22
27.28
50.14
Depreciation
-
330.88
264.03
226.51
211.14
191.01
180.23
122.26
106.30
98.65
92.50
PBT
-
1,515.87
1,175.51
1,118.43
984.23
891.46
766.06
704.10
648.83
553.49
404.10
Tax
-
387.07
301.94
289.34
258.90
227.06
271.27
243.91
229.42
188.62
139.40
Tax Rate
-
25.53%
25.69%
25.87%
26.30%
25.47%
35.41%
34.64%
33.10%
34.08%
34.50%
PAT
-
1,167.74
859.42
832.82
725.36
666.11
495.20
460.19
463.61
364.87
264.70
PAT before Minority Interest
-
1,169.82
860.40
832.95
725.33
664.40
494.79
460.19
463.61
364.87
264.70
Minority Interest
-
-2.08
-0.98
-0.13
0.03
1.71
0.41
0.00
0.00
0.00
0.00
PAT Margin
-
10.43%
8.13%
9.51%
10.64%
10.46%
8.17%
8.91%
10.18%
8.64%
6.12%
PAT Growth
-
35.88%
3.19%
14.81%
8.89%
34.51%
7.61%
-0.74%
27.06%
37.84%
 
EPS
-
10.02
7.37
7.14
6.22
5.71
4.25
3.95
3.98
3.13
2.27

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
5,378.97
4,494.12
3,926.99
3,376.87
2,660.13
2,443.81
2,194.51
1,901.56
1,562.09
1,260.60
Share Capital
116.58
97.14
97.13
97.13
97.12
97.11
97.10
97.10
69.35
69.33
Total Reserves
5,257.27
4,392.40
3,823.09
3,277.14
2,560.76
2,344.32
2,095.21
1,803.59
1,491.91
1,189.34
Non-Current Liabilities
2,343.66
2,098.27
1,966.01
2,054.18
1,838.89
1,622.80
1,182.37
966.21
290.94
322.94
Secured Loans
6.00
7.77
9.83
165.65
243.38
238.92
249.47
262.08
210.75
251.21
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
1,740.47
1,620.59
1,551.91
1,582.02
1,323.09
1,093.71
841.45
616.61
6.41
5.37
Current Liabilities
3,273.97
3,671.56
3,575.80
2,171.89
1,824.01
1,690.78
1,520.08
1,179.49
1,023.76
1,132.30
Trade Payables
1,679.21
1,765.69
1,802.89
1,497.44
1,065.81
999.33
955.25
761.20
669.87
559.68
Other Current Liabilities
402.15
365.68
391.87
296.17
298.38
293.42
238.58
244.44
231.68
143.87
Short Term Borrowings
196.77
757.49
591.86
209.92
292.51
245.01
172.70
144.13
98.79
357.59
Short Term Provisions
995.84
782.70
789.18
168.36
167.31
153.02
153.55
29.72
23.42
71.16
Total Liabilities
11,006.80
10,272.09
9,475.97
7,610.00
6,330.14
5,760.84
4,896.96
4,047.26
2,876.79
2,715.84
Net Block
3,499.72
3,331.57
2,186.81
2,044.22
1,915.57
1,582.65
1,267.17
1,135.96
962.92
930.66
Gross Block
4,734.71
4,323.86
2,954.76
2,734.11
2,451.81
1,970.85
1,571.47
1,310.33
1,048.36
1,461.32
Accumulated Depreciation
1,234.99
992.29
767.95
689.89
536.24
388.20
304.30
174.37
85.44
530.66
Non Current Assets
5,777.31
5,410.63
4,694.47
3,982.42
3,626.27
3,060.83
2,420.23
1,989.54
1,146.33
1,084.49
Capital Work in Progress
188.95
110.54
605.51
106.75
178.49
169.89
97.16
62.21
51.06
100.44
Non Current Investment
169.16
130.15
147.06
145.89
135.82
144.12
105.54
104.86
47.62
0.00
Long Term Loans & Adv.
1,844.77
1,730.61
1,685.48
1,656.32
1,394.66
1,162.12
937.49
671.44
72.00
46.26
Other Non Current Assets
74.71
107.76
69.61
29.24
1.73
2.05
12.87
15.07
12.73
7.13
Current Assets
5,229.49
4,861.46
4,781.50
3,627.58
2,703.87
2,700.01
2,476.73
2,057.72
1,730.46
1,631.35
Current Investments
85.91
52.96
87.27
209.78
179.35
250.80
227.59
367.27
299.92
134.49
Inventories
2,179.68
2,319.12
2,315.83
1,616.13
1,278.46
1,233.53
1,007.34
935.47
733.23
719.47
Sundry Debtors
1,302.02
1,243.12
1,053.68
1,019.72
714.11
671.48
692.40
578.14
545.40
535.21
Cash & Bank
450.65
244.69
312.95
439.61
219.93
238.48
204.97
102.45
105.33
169.76
Other Current Assets
1,211.23
70.28
72.47
86.69
312.02
305.72
344.43
74.39
46.58
72.42
Short Term Loans & Adv.
1,142.34
931.29
939.30
255.65
247.17
240.26
303.32
62.48
37.74
60.77
Net Current Assets
1,955.52
1,189.90
1,205.70
1,455.69
879.86
1,009.23
956.65
878.23
706.70
499.05
Total Assets
11,006.80
10,272.09
9,475.97
7,610.00
6,330.14
5,760.84
4,896.96
4,047.26
2,876.79
2,715.84

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
1,591.05
975.57
566.50
795.76
724.64
610.84
421.90
394.51
594.57
413.81
PBT
1,556.89
1,162.34
1,122.29
978.62
883.16
765.16
704.10
703.08
559.18
404.10
Adjustment
352.52
380.44
241.07
237.60
203.91
181.06
122.68
38.47
99.78
120.37
Changes in Working Capital
30.20
-259.43
-497.64
-168.00
-99.86
-92.30
-127.97
-127.52
113.84
11.54
Cash after chg. in Working capital
1,939.61
1,283.35
865.72
1,048.22
987.21
853.92
698.81
614.03
772.80
536.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-348.56
-307.78
-299.22
-252.46
-262.57
-243.08
-276.91
-219.52
-178.23
-122.20
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
-398.06
-600.25
-521.29
-456.70
-223.37
-378.59
-183.43
-308.40
-259.21
-183.55
Net Fixed Assets
-481.99
-820.48
-688.43
-176.71
-322.45
-429.32
-167.71
-279.24
318.93
-131.05
Net Investments
-25.22
-27.38
43.52
-139.71
-70.67
-46.54
46.85
-162.48
-171.39
-56.46
Others
109.15
247.61
123.62
-140.28
169.75
97.27
-62.57
133.32
-406.75
3.96
Cash from Financing Activity
-1,068.87
-362.85
-78.13
-281.76
-479.42
-258.77
-200.13
-82.42
-367.63
-198.29
Net Cash Inflow / Outflow
124.12
12.47
-32.92
57.30
21.85
-26.52
38.34
3.69
-32.27
31.97
Opening Cash & Equivalents
116.17
103.30
136.22
78.92
57.07
83.59
45.25
41.56
73.83
47.40
Closing Cash & Equivalent
240.26
116.17
103.30
136.22
78.92
57.07
83.59
45.25
41.56
79.37

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 15
Mar 14
Book Value (Rs.)
46.10
38.51
33.63
34.74
27.37
25.14
22.58
19.57
12.96
11.51
ROA
11.00%
8.71%
9.75%
10.41%
10.99%
9.29%
10.29%
13.39%
9.97%
10.43%
ROE
23.72%
20.46%
22.84%
24.05%
26.06%
21.36%
22.49%
26.78%
22.30%
24.14%
ROCE
30.15%
25.60%
28.10%
29.60%
30.47%
29.15%
29.59%
33.58%
25.15%
24.44%
Fixed Asset Turnover
2.90
3.41
3.58
3.12
2.88
3.42
3.67
4.28
3.42
3.69
Receivable days
35.32
33.75
37.13
39.14
39.72
41.06
43.90
40.60
39.15
38.52
Inventory Days
62.44
68.11
70.42
65.35
72.02
67.46
67.13
60.30
54.27
57.14
Payable days
94.55
97.70
115.42
123.21
60.73
59.05
62.76
56.47
43.26
41.73
Cash Conversion Cycle
3.21
4.16
-7.87
-18.71
51.01
49.47
48.27
44.43
50.17
53.92
Total Debt/Equity
0.04
0.17
0.17
0.11
0.20
0.21
0.19
0.21
0.48
0.56
Interest Cover
20.90
12.71
23.13
23.32
19.95
17.22
29.68
43.73
9.06
8.51

News Update:


  • Berger Paints India reports 20% rise in Q4 consolidated net profit
    15th May 2024, 16:49 PM

    Total consolidated income of the company increased by 3.15% at Rs 2,536.16 crore for Q4FY24

    Read More
  • Berger Paints India - Quarterly Results
    15th May 2024, 15:55 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.