Nifty
:
19664.70
Sensex
:
65945.47
-9.85 (-0.05%)
-78.22 (-0.12%)
Nifty
Sensex
:
:
19664.70
65945.47
-9.85 (-0.05%)
-78.22 (-0.12%)

Berger Paints India Ltd.

Paints

Rating :
N/A

BSE: 509480 | NSE: BERGEPAINT

NSE BSE
599.50
26-Sep-2023
  • Open
  • High
  • Low
  • Previous Close
  •  613.50
  •  614.90
  •  597.00
  •  611.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2415991
  •  14556.84
  •  679.75
  •  439.29

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 69,837.51
  • 72.72
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 70,360.47
  • 0.45%
  • 14.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 1.53%
  • 7.61%
  • FII
  • DII
  • Others
  • 10.83%
  • 3.46%
  • 1.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.57
  • 11.76
  • 15.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.18
  • 9.76
  • 4.60

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.17
  • 11.66
  • 5.82

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 64.69
  • 75.71
  • 82.56

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.82
  • 17.55
  • 18.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 40.98
  • 46.62
  • 50.73

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Net Sales
3,029.51
2,759.70
9.78%
2,443.63
2,187.51
11.71%
2,693.59
2,550.77
5.60%
2,670.92
2,225.01
20.04%
Expenses
2,472.76
2,354.86
5.01%
2,074.87
1,841.07
12.70%
2,343.94
2,158.66
8.58%
2,306.97
1,871.02
23.30%
EBITDA
556.75
404.84
37.52%
368.76
346.44
6.44%
349.65
392.11
-10.83%
363.95
353.99
2.81%
EBIDTM
18.38%
14.67%
15.09%
15.84%
12.98%
15.37%
13.63%
15.91%
Other Income
13.58
13.04
4.14%
15.07
19.12
-21.18%
10.88
15.45
-29.58%
12.58
12.99
-3.16%
Interest
19.71
16.26
21.22%
29.30
14.61
100.55%
29.55
13.85
113.36%
24.12
12.68
90.22%
Depreciation
78.21
62.80
24.54%
74.41
59.75
24.54%
64.35
56.05
14.81%
62.47
55.89
11.77%
PBT
472.41
338.82
39.43%
280.12
291.20
-3.80%
266.63
337.66
-21.04%
289.94
298.41
-2.84%
Tax
121.27
88.58
36.90%
71.92
76.15
-5.55%
67.95
84.17
-19.27%
73.49
79.18
-7.19%
PAT
351.14
250.24
40.32%
208.20
215.05
-3.19%
198.68
253.49
-21.62%
216.45
219.23
-1.27%
PATM
11.59%
9.07%
8.52%
9.83%
7.38%
9.94%
8.10%
9.85%
EPS
3.04
2.17
40.09%
1.59
1.89
-15.87%
1.72
2.17
-20.74%
1.88
1.88
0.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
10,837.65
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
3,869.72
Net Sales Growth
11.46%
20.61%
28.52%
7.10%
5.01%
17.35%
13.48%
7.79%
-2.29%
11.69%
 
Cost Of Goods Sold
6,780.47
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
2,082.96
Gross Profit
4,057.18
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
1,786.76
GP Margin
37.44%
43.49%
45.87%
50.24%
48.35%
46.37%
49.09%
50.57%
48.86%
48.36%
46.17%
Total Expenditure
9,198.54
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
3,438.35
Power & Fuel Cost
-
83.27
68.13
56.47
58.54
58.74
47.88
43.36
42.15
47.03
43.36
% Of Sales
-
0.79%
0.78%
0.83%
0.92%
0.97%
0.93%
0.95%
1.00%
1.09%
1.12%
Employee Cost
-
609.19
543.12
485.14
452.50
397.55
346.53
297.64
273.50
253.13
225.24
% Of Sales
-
5.76%
6.20%
7.12%
7.11%
6.56%
6.71%
6.54%
6.48%
5.86%
5.82%
Manufacturing Exp.
-
1,569.63
1,419.93
1,126.18
918.99
912.56
778.71
727.95
660.28
612.45
537.04
% Of Sales
-
14.85%
16.21%
16.52%
14.44%
15.05%
15.07%
15.99%
15.63%
14.17%
13.88%
General & Admin Exp.
-
288.62
210.34
166.33
183.85
72.15
119.55
112.10
224.29
84.74
78.96
% Of Sales
-
2.73%
2.40%
2.44%
2.89%
1.19%
2.31%
2.46%
5.31%
1.96%
2.04%
Selling & Distn. Exp.
-
409.18
332.26
280.83
312.00
201.75
248.73
241.34
207.77
436.50
353.02
% Of Sales
-
3.87%
3.79%
4.12%
4.90%
3.33%
4.82%
5.30%
4.92%
10.10%
9.12%
Miscellaneous Exp.
-
148.39
113.82
122.02
91.10
234.67
189.62
163.00
14.16
145.71
353.02
% Of Sales
-
1.40%
1.30%
1.79%
1.43%
3.87%
3.67%
3.58%
0.34%
3.37%
3.04%
EBITDA
1,639.11
1,487.20
1,331.07
1,187.98
1,060.99
933.50
805.04
716.81
641.13
510.72
431.37
EBITDA Margin
15.12%
14.07%
15.19%
17.43%
16.67%
15.40%
15.58%
15.75%
15.18%
11.82%
11.15%
Other Income
52.11
51.57
64.59
51.49
68.52
60.03
45.87
54.54
38.29
36.02
35.95
Interest
102.68
99.23
50.72
44.10
47.04
47.24
24.55
16.22
27.28
50.14
46.63
Depreciation
279.44
264.03
226.51
211.14
191.01
180.23
122.26
106.30
98.65
92.50
70.71
PBT
1,309.10
1,175.51
1,118.43
984.23
891.46
766.06
704.10
648.83
553.49
404.10
349.98
Tax
334.63
301.94
289.34
258.90
227.06
271.27
243.91
229.42
188.62
139.40
100.59
Tax Rate
25.56%
25.69%
25.87%
26.30%
25.47%
35.41%
34.64%
33.10%
34.08%
34.50%
28.74%
PAT
974.47
859.42
832.82
725.36
666.11
495.20
460.19
463.61
364.87
264.70
249.39
PAT before Minority Interest
973.21
860.40
832.95
725.33
664.40
494.79
460.19
463.61
364.87
264.70
249.39
Minority Interest
-1.26
-0.98
-0.13
0.03
1.71
0.41
0.00
0.00
0.00
0.00
0.00
PAT Margin
8.99%
8.13%
9.51%
10.64%
10.46%
8.17%
8.91%
10.18%
8.64%
6.12%
6.44%
PAT Growth
3.89%
3.19%
14.81%
8.89%
34.51%
7.61%
-0.74%
27.06%
37.84%
6.14%
 
EPS
10.03
8.85
8.57
7.47
6.86
5.10
4.74
4.77
3.76
2.72
2.57

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
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
1,120.33
Share Capital
97.14
97.13
97.13
97.12
97.11
97.10
97.10
69.35
69.33
69.30
Total Reserves
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
1,047.99
Non-Current Liabilities
2,098.27
1,966.01
2,054.18
1,838.89
1,622.80
1,182.37
966.21
290.94
322.94
225.15
Secured Loans
7.77
9.83
165.65
243.38
238.92
249.47
262.08
210.75
251.21
147.08
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
1,620.59
1,551.91
1,582.02
1,323.09
1,093.71
841.45
616.61
6.41
5.37
3.82
Current Liabilities
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
1,249.38
Trade Payables
1,765.69
1,802.89
1,497.44
1,065.81
999.33
955.25
761.20
669.87
559.68
544.29
Other Current Liabilities
365.68
391.87
296.17
298.38
293.42
238.58
244.44
231.68
143.87
218.42
Short Term Borrowings
757.49
591.86
209.92
292.51
245.01
172.70
144.13
98.79
357.59
381.12
Short Term Provisions
782.70
789.18
168.36
167.31
153.02
153.55
29.72
23.42
71.16
105.55
Total Liabilities
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
2,594.86
Net Block
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
863.77
Gross Block
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
1,321.98
Accumulated Depreciation
992.29
767.95
689.89
536.24
388.20
304.30
174.37
85.44
530.66
458.21
Non Current Assets
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
1,048.64
Capital Work in Progress
110.54
605.51
106.75
178.49
169.89
97.16
62.21
51.06
100.44
133.32
Non Current Investment
130.15
147.06
145.89
135.82
144.12
105.54
104.86
47.62
0.00
0.50
Long Term Loans & Adv.
1,730.61
1,685.48
1,656.32
1,394.66
1,162.12
937.49
671.44
72.00
46.26
49.82
Other Non Current Assets
107.76
69.61
29.24
1.73
2.05
12.87
15.07
12.73
7.13
1.23
Current Assets
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
1,546.22
Current Investments
52.96
87.27
209.78
179.35
250.80
227.59
367.27
299.92
134.49
90.18
Inventories
2,319.12
2,315.83
1,616.13
1,278.46
1,233.53
1,007.34
935.47
733.23
719.47
695.66
Sundry Debtors
1,243.12
1,053.68
1,019.72
714.11
671.48
692.40
578.14
545.40
535.21
485.66
Cash & Bank
244.69
312.95
439.61
219.93
238.48
204.97
102.45
105.33
169.76
184.09
Other Current Assets
1,001.57
72.47
86.69
64.85
305.72
344.43
74.39
46.58
72.42
90.63
Short Term Loans & Adv.
931.29
939.30
255.65
247.17
240.26
303.32
62.48
37.74
60.77
79.61
Net Current Assets
1,189.90
1,205.70
1,455.69
879.86
1,009.23
956.65
878.23
706.70
499.05
296.84
Total Assets
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
2,594.86

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
975.97
566.50
795.76
724.64
610.84
421.90
394.51
594.57
413.81
310.31
PBT
1,162.34
1,122.29
978.62
883.16
765.16
704.10
703.08
559.18
404.10
349.98
Adjustment
380.84
241.07
237.60
203.91
181.06
122.68
38.47
99.78
120.37
88.08
Changes in Working Capital
-259.43
-497.64
-168.00
-99.86
-92.30
-127.97
-127.52
113.84
11.54
-25.51
Cash after chg. in Working capital
1,283.75
865.72
1,048.22
987.21
853.92
698.81
614.03
772.80
536.01
412.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-307.78
-299.22
-252.46
-262.57
-243.08
-276.91
-219.52
-178.23
-122.20
-102.24
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
-600.25
-521.29
-456.70
-223.37
-378.59
-183.43
-308.40
-259.21
-183.55
-301.38
Net Fixed Assets
-820.48
-688.43
-176.71
-322.45
-429.32
-167.71
-279.24
318.93
-131.05
-242.91
Net Investments
-27.38
43.52
-139.71
-70.67
-46.54
46.85
-162.48
-171.39
-56.46
-96.71
Others
247.61
123.62
-140.28
169.75
97.27
-62.57
133.32
-406.75
3.96
38.24
Cash from Financing Activity
-362.85
-78.13
-281.76
-479.42
-258.77
-200.13
-82.42
-367.63
-198.29
-51.85
Net Cash Inflow / Outflow
12.87
-32.92
57.30
21.85
-26.52
38.34
3.69
-32.27
31.97
-42.92
Opening Cash & Equivalents
103.30
136.22
78.92
57.07
83.59
45.25
41.56
73.83
47.40
227.01
Closing Cash & Equivalent
116.17
103.30
136.22
78.92
57.07
83.59
45.25
41.56
79.37
184.09

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
38.51
33.63
34.74
27.37
25.14
22.58
19.57
12.96
11.51
9.79
ROA
8.71%
9.75%
10.41%
10.99%
9.29%
10.29%
13.39%
9.97%
10.43%
10.99%
ROE
20.46%
22.84%
24.05%
26.06%
21.36%
22.49%
26.78%
22.30%
24.14%
25.12%
ROCE
25.60%
28.10%
29.60%
30.47%
29.15%
29.59%
33.58%
25.15%
24.44%
25.52%
Fixed Asset Turnover
3.41
3.58
3.12
2.88
3.42
3.67
4.28
3.42
3.69
4.04
Receivable days
33.75
37.13
39.14
39.72
41.06
43.90
40.60
39.15
38.52
38.37
Inventory Days
68.11
70.42
65.35
72.02
67.46
67.13
60.30
54.27
57.14
59.31
Payable days
97.70
115.42
123.21
60.73
59.05
62.76
56.47
43.26
41.73
40.06
Cash Conversion Cycle
4.16
-7.87
-18.71
51.01
49.47
48.27
44.43
50.17
53.92
57.61
Total Debt/Equity
0.17
0.17
0.11
0.20
0.21
0.19
0.21
0.48
0.56
0.58
Interest Cover
12.71
23.13
23.32
19.95
17.22
29.68
43.73
9.06
8.51
9.18

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Berger Paints aiming to double revenue to Rs 20,000 crore by 2028-29
    14th Aug 2023, 11:30 AM

    The company has achieved its Rs 10,000 crore revenue target a year ahead of the target in FY23

    Read More
  • Berger Paints India reports 40% rise in Q1 consolidated net profit
    9th Aug 2023, 16:30 PM

    Total consolidated income of the company increased by 9.75% at Rs 3,043.09 crore for Q1FY24

    Read More
  • Berger Paints India - Quarterly Results
    9th Aug 2023, 15:24 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.