Nifty
Sensex
:
:
14677.80
48732.55
-18.70 (-0.13%)
41.75 (0.09%)

Paints

Rating :
62/99

BSE: 509480 | NSE: BERGEPAINT

752.75
14-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  738.15
  •  773.00
  •  735.00
  •  734.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4130485
  •  31218.11
  •  822.95
  •  431.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 73,104.52
  • 118.89
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 73,420.48
  • 0.29%
  • 23.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.98%
  • 1.60%
  • 7.04%
  • FII
  • DII
  • Others
  • 11.24%
  • 3.91%
  • 1.23%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.52
  • 8.55
  • 7.21

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.51
  • 10.55
  • 5.63

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.07
  • 12.79
  • 13.12

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 55.67
  • 63.00
  • 72.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.39
  • 15.65
  • 17.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.89
  • 40.04
  • 45.24

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
2,118.19
1,695.87
24.90%
1,742.55
1,598.58
9.01%
930.76
1,716.53
-45.78%
1,354.84
1,472.09
-7.96%
Expenses
1,703.20
1,399.60
21.69%
1,407.34
1,347.46
4.44%
838.67
1,411.35
-40.58%
1,146.42
1,246.46
-8.03%
EBITDA
414.99
296.27
40.07%
335.21
251.12
33.49%
92.09
305.18
-69.82%
208.42
225.63
-7.63%
EBIDTM
19.59%
17.47%
19.24%
15.71%
9.89%
17.78%
14.01%
15.33%
Other Income
15.60
14.26
9.40%
23.18
15.73
47.36%
7.83
21.88
-64.21%
16.65
16.47
1.09%
Interest
8.87
12.65
-29.88%
10.91
10.38
5.11%
12.39
9.94
24.65%
14.07
13.70
2.70%
Depreciation
52.87
48.27
9.53%
53.72
47.23
13.74%
50.36
46.19
9.03%
49.32
46.09
7.01%
PBT
368.85
249.61
47.77%
293.76
209.24
40.39%
37.17
270.93
-86.28%
161.68
182.31
-11.32%
Tax
94.88
63.73
48.88%
71.64
12.90
455.35%
17.61
94.40
-81.35%
56.03
71.55
-21.69%
PAT
273.97
185.88
47.39%
222.12
196.34
13.13%
19.56
176.53
-88.92%
105.65
110.76
-4.61%
PATM
12.93%
10.96%
12.75%
12.28%
2.10%
10.28%
7.11%
7.52%
EPS
2.83
1.88
50.53%
2.27
2.01
12.94%
0.16
1.82
-91.21%
28.29
1.14
2,381.58%

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
6,146.34
6,365.82
6,061.86
5,165.73
4,552.25
4,223.10
4,322.06
3,869.72
3,346.41
2,947.73
2,340.70
Net Sales Growth
-5.19%
5.01%
17.35%
13.48%
7.79%
-2.29%
11.69%
15.64%
13.52%
25.93%
 
Cost Of Goods Sold
7,371.65
3,286.74
3,250.94
2,629.67
2,250.05
2,159.82
2,231.78
2,082.96
1,827.88
1,653.85
1,265.50
Gross Profit
-1,225.31
3,079.08
2,810.92
2,536.06
2,302.20
2,063.28
2,090.28
1,786.76
1,518.53
1,293.88
1,075.20
GP Margin
-19.94%
48.37%
46.37%
49.09%
50.57%
48.86%
48.36%
46.17%
45.38%
43.89%
45.93%
Total Expenditure
5,095.63
5,307.15
5,128.36
4,360.69
3,835.44
3,581.97
3,811.34
3,438.35
2,975.22
2,644.30
2,090.40
Power & Fuel Cost
-
58.14
58.74
47.88
43.36
42.15
47.03
43.36
36.46
31.96
29.30
% Of Sales
-
0.91%
0.97%
0.93%
0.95%
1.00%
1.09%
1.12%
1.09%
1.08%
1.25%
Employee Cost
-
440.03
397.55
346.53
297.64
273.50
253.13
225.24
187.12
164.00
143.20
% Of Sales
-
6.91%
6.56%
6.71%
6.54%
6.48%
5.86%
5.82%
5.59%
5.56%
6.12%
Manufacturing Exp.
-
922.92
912.56
778.71
727.95
660.28
612.45
537.04
463.39
422.46
363.50
% Of Sales
-
14.50%
15.05%
15.07%
15.99%
15.63%
14.17%
13.88%
13.85%
14.33%
15.53%
General & Admin Exp.
-
81.33
72.15
119.55
112.10
224.29
84.74
78.96
61.47
50.90
42.20
% Of Sales
-
1.28%
1.19%
2.31%
2.46%
5.31%
1.96%
2.04%
1.84%
1.73%
1.80%
Selling & Distn. Exp.
-
261.56
201.75
248.73
241.34
207.77
436.50
353.02
302.61
250.93
190.80
% Of Sales
-
4.11%
3.33%
4.82%
5.30%
4.92%
10.10%
9.12%
9.04%
8.51%
8.15%
Miscellaneous Exp.
-
256.43
234.67
189.62
163.00
14.16
145.71
117.77
96.29
70.20
190.80
% Of Sales
-
4.03%
3.87%
3.67%
3.58%
0.34%
3.37%
3.04%
2.88%
2.38%
2.39%
EBITDA
1,050.71
1,058.67
933.50
805.04
716.81
641.13
510.72
431.37
371.19
303.43
250.30
EBITDA Margin
17.09%
16.63%
15.40%
15.58%
15.75%
15.18%
11.82%
11.15%
11.09%
10.29%
10.69%
Other Income
63.26
68.52
60.03
45.87
54.54
38.29
36.02
35.95
31.43
30.54
30.20
Interest
46.24
47.04
47.24
24.55
16.22
27.28
50.14
46.63
37.66
32.36
24.30
Depreciation
206.27
188.69
180.23
122.26
106.30
98.65
92.50
70.71
56.72
47.18
40.10
PBT
861.46
891.46
766.06
704.10
648.83
553.49
404.10
349.98
308.24
254.43
216.10
Tax
240.16
227.06
271.27
243.91
229.42
188.62
139.40
100.59
89.84
74.39
66.00
Tax Rate
27.88%
25.47%
35.41%
34.64%
33.10%
34.08%
34.50%
28.74%
29.15%
29.24%
30.54%
PAT
621.30
666.11
495.20
460.19
463.61
364.87
264.70
249.39
218.40
180.04
150.10
PAT before Minority Interest
621.34
664.40
494.79
460.19
463.61
364.87
264.70
249.39
218.40
180.04
150.10
Minority Interest
0.04
1.71
0.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.11%
10.46%
8.17%
8.91%
10.18%
8.64%
6.12%
6.44%
6.53%
6.11%
6.41%
PAT Growth
-7.20%
34.51%
7.61%
-0.74%
27.06%
37.84%
6.14%
14.19%
21.31%
19.95%
 
EPS
6.40
6.86
5.10
4.74
4.77
3.76
2.73
2.57
2.25
1.85
1.55

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
2,660.13
2,443.81
2,194.51
1,901.56
1,562.09
1,260.60
1,120.33
953.16
791.54
689.50
Share Capital
97.12
97.11
97.10
97.10
69.35
69.33
69.30
69.26
69.23
69.20
Total Reserves
2,560.76
2,344.32
2,095.21
1,803.59
1,491.91
1,189.34
1,047.99
881.27
720.48
619.30
Non-Current Liabilities
1,838.89
1,622.80
1,182.37
966.21
290.94
322.94
225.15
276.94
185.91
217.70
Secured Loans
243.38
238.92
249.47
262.08
210.75
251.21
147.08
215.22
144.43
183.40
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
1,323.09
1,093.71
841.45
616.61
6.41
5.37
3.82
2.96
0.84
0.90
Current Liabilities
1,824.01
1,690.78
1,520.08
1,179.49
1,023.76
1,132.30
1,249.38
955.98
810.65
562.90
Trade Payables
1,065.81
999.33
955.25
761.20
669.87
559.68
544.29
402.06
358.32
273.60
Other Current Liabilities
298.38
293.42
238.58
244.44
231.68
143.87
218.42
131.33
185.33
107.20
Short Term Borrowings
292.51
245.01
172.70
144.13
98.79
357.59
381.12
334.44
196.60
133.90
Short Term Provisions
167.31
153.02
153.55
29.72
23.42
71.16
105.55
88.15
70.40
48.20
Total Liabilities
6,330.14
5,760.84
4,896.96
4,047.26
2,876.79
2,715.84
2,594.86
2,186.08
1,788.10
1,470.10
Net Block
1,915.57
1,582.65
1,267.17
1,135.96
962.92
930.66
863.77
598.90
508.93
434.10
Gross Block
2,500.69
1,970.85
1,571.47
1,310.33
1,048.36
1,461.32
1,321.98
979.52
831.70
715.70
Accumulated Depreciation
585.12
388.20
304.30
174.37
85.44
530.66
458.21
380.62
322.77
281.60
Non Current Assets
3,626.27
3,060.83
2,420.23
1,989.54
1,146.33
1,084.49
1,048.64
827.51
628.68
530.90
Capital Work in Progress
178.49
169.89
97.16
62.21
51.06
100.44
133.32
172.50
72.91
81.80
Non Current Investment
135.82
144.12
105.54
104.86
47.62
0.00
0.50
1.00
1.00
0.50
Long Term Loans & Adv.
1,394.66
1,162.12
937.49
671.44
72.00
46.26
49.82
54.53
44.72
13.30
Other Non Current Assets
1.73
2.05
12.87
15.07
12.73
7.13
1.23
0.58
1.12
1.20
Current Assets
2,703.87
2,700.01
2,476.73
2,057.72
1,730.46
1,631.35
1,546.22
1,358.57
1,159.42
939.20
Current Investments
179.35
250.80
227.59
367.27
299.92
134.49
90.18
9.82
2.96
52.10
Inventories
1,278.46
1,233.53
1,007.34
935.47
733.23
719.47
695.66
635.26
555.22
443.80
Sundry Debtors
714.11
671.48
692.40
578.14
545.40
535.21
485.66
411.44
358.62
272.80
Cash & Bank
219.93
238.48
204.97
102.45
105.33
169.76
184.09
227.01
182.43
125.30
Other Current Assets
312.02
65.46
41.11
11.91
46.58
72.42
90.63
75.04
60.19
45.20
Short Term Loans & Adv.
247.21
240.26
303.32
62.48
37.74
60.77
79.61
64.87
54.23
42.00
Net Current Assets
879.86
1,009.23
956.65
878.23
706.70
499.05
296.84
402.59
348.77
376.30
Total Assets
6,330.14
5,760.84
4,896.96
4,047.26
2,876.79
2,715.84
2,594.86
2,186.08
1,788.10
1,470.10

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
724.64
610.84
421.90
394.51
594.57
413.81
310.31
119.74
176.07
126.10
PBT
883.16
765.16
704.10
703.08
559.18
404.10
349.98
308.24
254.43
216.10
Adjustment
203.91
181.06
122.68
38.47
99.78
120.37
88.08
55.69
36.47
50.70
Changes in Working Capital
-99.86
-92.30
-127.97
-127.52
113.84
11.54
-25.51
-158.38
-35.49
-70.20
Cash after chg. in Working capital
987.21
853.92
698.81
614.03
772.80
536.01
412.55
205.55
255.41
196.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-262.57
-243.08
-276.91
-219.52
-178.23
-122.20
-102.24
-84.32
-78.86
-70.50
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
-1.49
-0.48
0.00
Cash From Investing Activity
-223.37
-378.59
-183.43
-308.40
-259.21
-183.55
-301.38
-203.28
-70.52
-11.20
Net Fixed Assets
-368.67
-429.32
-167.71
-279.24
318.93
-131.05
-242.91
-195.67
-88.32
-92.96
Net Investments
-70.67
-46.54
46.85
-162.48
-171.39
-56.46
-96.71
-11.01
38.03
52.60
Others
215.97
97.27
-62.57
133.32
-406.75
3.96
38.24
3.40
-20.23
29.16
Cash from Financing Activity
-479.42
-258.77
-200.13
-82.42
-367.63
-198.29
-51.85
128.12
-48.41
-30.90
Net Cash Inflow / Outflow
21.85
-26.52
38.34
3.69
-32.27
31.97
-42.92
44.58
57.14
84.00
Opening Cash & Equivalents
57.07
83.59
45.25
41.56
73.83
47.40
227.01
182.43
125.29
41.30
Closing Cash & Equivalent
78.92
57.07
83.59
45.25
41.56
79.37
184.09
227.01
182.43
125.30

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
27.37
25.14
22.58
19.57
12.96
11.51
9.79
8.14
7.10
6.15
ROA
10.99%
9.29%
10.29%
13.39%
9.97%
10.43%
10.99%
11.05%
11.05%
10.52%
ROE
26.06%
21.36%
22.49%
26.78%
22.30%
24.14%
25.12%
24.39%
23.40%
24.72%
ROCE
30.47%
29.15%
29.59%
33.58%
25.15%
24.44%
25.52%
25.76%
25.56%
23.63%
Fixed Asset Turnover
2.85
3.42
3.67
4.28
3.42
3.69
4.04
4.13
3.65
3.14
Receivable days
39.72
41.06
43.90
40.60
39.15
38.52
38.37
36.08
37.03
41.47
Inventory Days
72.02
67.46
67.13
60.30
54.27
57.14
59.31
57.09
55.62
56.04
Payable days
61.47
59.05
62.76
56.47
43.26
41.73
40.06
39.05
40.96
39.45
Cash Conversion Cycle
50.27
49.47
48.27
44.43
50.17
53.92
57.61
54.12
51.69
58.06
Total Debt/Equity
0.20
0.21
0.19
0.21
0.48
0.56
0.58
0.53
0.48
0.45
Interest Cover
19.95
17.22
29.68
43.73
9.06
8.51
9.18
8.86
9.89
11.00

News Update:


  • Berger paints, Dhunseri to invest Rs 500 crore at Panagarh industrial park
    20th Feb 2021, 10:40 AM

    The paints major is contemplating to invest around Rs 100 crore to manufacture construction chemicals and putty

    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.