Nifty
Sensex
:
:
15699.25
52727.98
142.60 (0.92%)
462.26 (0.88%)

Paints

Rating :
56/99

BSE: 509480 | NSE: BERGEPAINT

594.10
24-Jun-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 596.20
  • 599.00
  • 588.45
  • 594.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  683311
  •  4046.87
  •  872.95
  •  543.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 57,698.15
  • 69.28
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 57,642.31
  • 0.52%
  • 14.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 1.59%
  • 7.63%
  • FII
  • DII
  • Others
  • 11.28%
  • 3.12%
  • 1.39%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.75
  • 8.41
  • 3.99

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.62
  • 10.63
  • 4.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.95
  • 9.37
  • 13.57

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 60.97
  • 73.55
  • 86.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.29
  • 17.27
  • 20.05

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 38.93
  • 45.05
  • 52.80

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
2,187.51
2,026.09
7.97%
2,550.77
2,118.19
20.42%
2,225.01
1,742.55
27.69%
1,798.49
930.76
93.23%
Expenses
1,841.07
1,690.52
8.91%
2,158.66
1,703.20
26.74%
1,871.02
1,407.34
32.95%
1,559.96
838.67
86.00%
EBITDA
346.44
335.57
3.24%
392.11
414.99
-5.51%
353.99
335.21
5.60%
238.53
92.09
159.02%
EBIDTM
15.84%
16.56%
15.37%
19.59%
15.91%
19.24%
13.26%
9.89%
Other Income
19.12
15.00
27.47%
15.45
15.60
-0.96%
12.99
23.18
-43.96%
17.03
7.83
117.50%
Interest
14.61
11.93
22.46%
13.85
8.87
56.14%
12.68
10.91
16.22%
9.58
12.39
-22.68%
Depreciation
59.75
54.19
10.26%
56.05
52.87
6.01%
55.89
53.72
4.04%
54.82
50.36
8.86%
PBT
291.20
284.45
2.37%
337.66
368.85
-8.46%
298.41
293.76
1.58%
191.16
37.17
414.29%
Tax
76.15
74.77
1.85%
84.17
94.88
-11.29%
79.18
71.64
10.52%
49.84
17.61
183.02%
PAT
215.05
209.68
2.56%
253.49
273.97
-7.48%
219.23
222.12
-1.30%
141.32
19.56
622.49%
PATM
9.83%
10.35%
9.94%
12.93%
9.85%
12.75%
7.86%
2.10%
EPS
2.27
2.15
5.58%
2.60
2.83
-8.13%
2.25
2.27
-0.88%
1.45
0.16
806.25%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
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
2,947.73
Net Sales Growth
28.52%
7.10%
5.01%
17.35%
13.48%
7.79%
-2.29%
11.69%
15.64%
13.52%
 
Cost Of Goods Sold
5,429.07
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
1,653.85
Gross Profit
3,332.71
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
1,293.88
GP Margin
38.04%
50.24%
48.35%
46.37%
49.09%
50.57%
48.86%
48.36%
46.17%
45.38%
43.89%
Total Expenditure
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
2,644.30
Power & Fuel Cost
-
56.47
58.54
58.74
47.88
43.36
42.15
47.03
43.36
36.46
31.96
% Of Sales
-
0.83%
0.92%
0.97%
0.93%
0.95%
1.00%
1.09%
1.12%
1.09%
1.08%
Employee Cost
-
485.14
452.50
397.55
346.53
297.64
273.50
253.13
225.24
187.12
164.00
% Of Sales
-
7.12%
7.11%
6.56%
6.71%
6.54%
6.48%
5.86%
5.82%
5.59%
5.56%
Manufacturing Exp.
-
1,126.18
918.99
912.56
778.71
727.95
660.28
612.45
537.04
463.39
422.46
% Of Sales
-
16.52%
14.44%
15.05%
15.07%
15.99%
15.63%
14.17%
13.88%
13.85%
14.33%
General & Admin Exp.
-
166.33
183.85
72.15
119.55
112.10
224.29
84.74
78.96
61.47
50.90
% Of Sales
-
2.44%
2.89%
1.19%
2.31%
2.46%
5.31%
1.96%
2.04%
1.84%
1.73%
Selling & Distn. Exp.
-
280.83
312.00
201.75
248.73
241.34
207.77
436.50
353.02
302.61
250.93
% Of Sales
-
4.12%
4.90%
3.33%
4.82%
5.30%
4.92%
10.10%
9.12%
9.04%
8.51%
Miscellaneous Exp.
-
122.02
91.10
234.67
189.62
163.00
14.16
145.71
117.77
96.29
250.93
% Of Sales
-
1.79%
1.43%
3.87%
3.67%
3.58%
0.34%
3.37%
3.04%
2.88%
2.38%
EBITDA
1,331.07
1,187.98
1,060.99
933.50
805.04
716.81
641.13
510.72
431.37
371.19
303.43
EBITDA Margin
15.19%
17.43%
16.67%
15.40%
15.58%
15.75%
15.18%
11.82%
11.15%
11.09%
10.29%
Other Income
64.59
51.49
68.52
60.03
45.87
54.54
38.29
36.02
35.95
31.43
30.54
Interest
50.72
44.10
47.04
47.24
24.55
16.22
27.28
50.14
46.63
37.66
32.36
Depreciation
226.51
211.14
191.01
180.23
122.26
106.30
98.65
92.50
70.71
56.72
47.18
PBT
1,118.43
984.23
891.46
766.06
704.10
648.83
553.49
404.10
349.98
308.24
254.43
Tax
289.34
258.90
227.06
271.27
243.91
229.42
188.62
139.40
100.59
89.84
74.39
Tax Rate
25.87%
26.30%
25.47%
35.41%
34.64%
33.10%
34.08%
34.50%
28.74%
29.15%
29.24%
PAT
829.09
725.36
666.11
495.20
460.19
463.61
364.87
264.70
249.39
218.40
180.04
PAT before Minority Interest
828.96
725.33
664.40
494.79
460.19
463.61
364.87
264.70
249.39
218.40
180.04
Minority Interest
-0.13
0.03
1.71
0.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
9.46%
10.64%
10.46%
8.17%
8.91%
10.18%
8.64%
6.12%
6.44%
6.53%
6.11%
PAT Growth
14.31%
8.89%
34.51%
7.61%
-0.74%
27.06%
37.84%
6.14%
14.19%
21.31%
 
EPS
8.54
7.47
6.86
5.10
4.74
4.77
3.76
2.73
2.57
2.25
1.85

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
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
791.54
Share Capital
97.13
97.12
97.11
97.10
97.10
69.35
69.33
69.30
69.26
69.23
Total Reserves
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
720.48
Non-Current Liabilities
2,054.14
1,838.89
1,622.80
1,182.37
966.21
290.94
322.94
225.15
276.94
185.91
Secured Loans
169.48
243.38
238.92
249.47
262.08
210.75
251.21
147.08
215.22
144.43
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
1,582.02
1,323.09
1,093.71
841.45
616.61
6.41
5.37
3.82
2.96
0.84
Current Liabilities
2,171.93
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
Trade Payables
1,497.44
1,065.81
999.33
955.25
761.20
669.87
559.68
544.29
402.06
358.32
Other Current Liabilities
291.84
298.38
293.42
238.58
244.44
231.68
143.87
218.42
131.33
185.33
Short Term Borrowings
214.29
292.51
245.01
172.70
144.13
98.79
357.59
381.12
334.44
196.60
Short Term Provisions
168.36
167.31
153.02
153.55
29.72
23.42
71.16
105.55
88.15
70.40
Total Liabilities
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
1,788.10
Net Block
2,044.22
1,915.57
1,582.65
1,267.17
1,135.96
962.92
930.66
863.77
598.90
508.93
Gross Block
2,786.81
2,451.81
1,970.85
1,571.47
1,310.33
1,048.36
1,461.32
1,321.98
979.52
831.70
Accumulated Depreciation
742.59
536.24
388.20
304.30
174.37
85.44
530.66
458.21
380.62
322.77
Non Current Assets
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
628.68
Capital Work in Progress
106.75
178.49
169.89
97.16
62.21
51.06
100.44
133.32
172.50
72.91
Non Current Investment
145.89
135.82
144.12
105.54
104.86
47.62
0.00
0.50
1.00
1.00
Long Term Loans & Adv.
1,656.32
1,394.66
1,162.12
937.49
671.44
72.00
46.26
49.82
54.53
44.72
Other Non Current Assets
29.24
1.73
2.05
12.87
15.07
12.73
7.13
1.23
0.58
1.12
Current Assets
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
1,159.42
Current Investments
209.78
179.35
250.80
227.59
367.27
299.92
134.49
90.18
9.82
2.96
Inventories
1,616.13
1,278.46
1,233.53
1,007.34
935.47
733.23
719.47
695.66
635.26
555.22
Sundry Debtors
1,019.72
714.11
671.48
692.40
578.14
545.40
535.21
485.66
411.44
358.62
Cash & Bank
439.61
219.93
238.48
204.97
102.45
105.33
169.76
184.09
227.01
182.43
Other Current Assets
342.34
64.85
65.46
41.11
74.39
46.58
72.42
90.63
75.04
60.19
Short Term Loans & Adv.
255.65
247.17
240.26
303.32
62.48
37.74
60.77
79.61
64.87
54.23
Net Current Assets
1,455.65
879.86
1,009.23
956.65
878.23
706.70
499.05
296.84
402.59
348.77
Total Assets
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
1,788.10

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
795.76
724.64
610.84
421.90
394.51
594.57
413.81
310.31
119.74
176.07
PBT
978.62
883.16
765.16
704.10
703.08
559.18
404.10
349.98
308.24
254.43
Adjustment
237.60
203.91
181.06
122.68
38.47
99.78
120.37
88.08
55.69
36.47
Changes in Working Capital
-168.00
-99.86
-92.30
-127.97
-127.52
113.84
11.54
-25.51
-158.38
-35.49
Cash after chg. in Working capital
1,048.22
987.21
853.92
698.81
614.03
772.80
536.01
412.55
205.55
255.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-252.46
-262.57
-243.08
-276.91
-219.52
-178.23
-122.20
-102.24
-84.32
-78.86
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
-1.49
-0.48
Cash From Investing Activity
-456.70
-223.37
-378.59
-183.43
-308.40
-259.21
-183.55
-301.38
-203.28
-70.52
Net Fixed Assets
-225.13
-322.45
-429.32
-167.71
-279.24
318.93
-131.05
-242.91
-195.67
-88.32
Net Investments
-139.71
-70.67
-46.54
46.85
-162.48
-171.39
-56.46
-96.71
-11.01
38.03
Others
-91.86
169.75
97.27
-62.57
133.32
-406.75
3.96
38.24
3.40
-20.23
Cash from Financing Activity
-281.76
-479.42
-258.77
-200.13
-82.42
-367.63
-198.29
-51.85
128.12
-48.41
Net Cash Inflow / Outflow
57.30
21.85
-26.52
38.34
3.69
-32.27
31.97
-42.92
44.58
57.14
Opening Cash & Equivalents
78.92
57.07
83.59
45.25
41.56
73.83
47.40
227.01
182.43
125.29
Closing Cash & Equivalent
136.22
78.92
57.07
83.59
45.25
41.56
79.37
184.09
227.01
182.43

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
34.74
27.37
25.14
22.58
19.57
12.96
11.51
9.79
8.14
7.10
ROA
10.41%
10.99%
9.29%
10.29%
13.39%
9.97%
10.43%
10.99%
11.05%
11.05%
ROE
24.05%
26.06%
21.36%
22.49%
26.78%
22.30%
24.14%
25.12%
24.39%
23.40%
ROCE
29.56%
30.47%
29.15%
29.59%
33.58%
25.15%
24.44%
25.52%
25.76%
25.56%
Fixed Asset Turnover
2.60
2.88
3.42
3.67
4.28
3.42
3.69
4.04
4.13
3.65
Receivable days
46.41
39.72
41.06
43.90
40.60
39.15
38.52
38.37
36.08
37.03
Inventory Days
77.49
72.02
67.46
67.13
60.30
54.27
57.14
59.31
57.09
55.62
Payable days
123.21
60.73
59.05
62.76
56.47
43.26
41.73
40.06
39.05
40.96
Cash Conversion Cycle
0.69
51.01
49.47
48.27
44.43
50.17
53.92
57.61
54.12
51.69
Total Debt/Equity
0.11
0.20
0.21
0.19
0.21
0.48
0.56
0.58
0.53
0.48
Interest Cover
23.32
19.95
17.22
29.68
43.73
9.06
8.51
9.18
8.86
9.89

News Update:


  • Berger paints India aims loss between Rs 75 lakh to Rs 1 crore amid fire at Howrah factory
    11th Jun 2022, 12:57 PM

    The loss is fully covered by insurance. The total sum insured for the Howrah factory is Rs 218 crore

    Read More
  • Berger Paints India reports marginal rise in consolidated net profit for Q4FY22
    27th May 2022, 15:28 PM

    Total consolidated income of the company increased by 8.11% at Rs 2206.63 crore for Q4FY22

    Read More
  • Berger Paints India - Quarterly Results
    26th May 2022, 17:06 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.