Nifty
Sensex
:
:
22172.50
73039.89
50.45 (0.23%)
249.76 (0.34%)

Paints

Rating :
54/99

BSE: 509480 | NSE: BERGEPAINT

566.45
26-Feb-2024
  • Open
  • High
  • Low
  • Previous Close
  •  562.00
  •  570.95
  •  555.00
  •  571.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1111006
  •  6266.76
  •  679.75
  •  457.96

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 66,157.43
  • 58.48
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 66,504.55
  • 0.56%
  • 12.87

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 1.43%
  • 6.81%
  • FII
  • DII
  • Others
  • 10.68%
  • 4.43%
  • 1.66%

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
  • 65.70
  • 75.71
  • 72.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.93
  • 17.60
  • 17.17

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 41.51
  • 47.01
  • 46.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
2,881.83
2,693.59
6.99%
2,767.30
2,670.92
3.61%
3,029.51
2,759.70
9.78%
2,443.63
2,187.51
11.71%
Expenses
2,401.79
2,343.94
2.47%
2,293.65
2,306.97
-0.58%
2,472.76
2,354.86
5.01%
2,074.87
1,841.07
12.70%
EBITDA
480.04
349.65
37.29%
473.65
363.95
30.14%
556.75
404.84
37.52%
368.76
346.44
6.44%
EBIDTM
16.66%
12.98%
17.12%
13.63%
18.38%
14.67%
15.09%
15.84%
Other Income
18.94
10.88
74.08%
15.28
12.58
21.46%
13.58
13.04
4.14%
15.07
19.12
-21.18%
Interest
19.62
29.55
-33.60%
21.08
24.12
-12.60%
19.71
16.26
21.22%
29.30
14.61
100.55%
Depreciation
82.91
64.35
28.84%
82.87
62.47
32.66%
78.21
62.80
24.54%
74.41
59.75
24.54%
PBT
396.45
266.63
48.69%
384.98
289.94
32.78%
472.41
338.82
39.43%
280.12
291.20
-3.80%
Tax
97.69
67.95
43.77%
96.68
73.49
31.56%
121.27
88.58
36.90%
71.92
76.15
-5.55%
PAT
298.76
198.68
50.37%
288.30
216.45
33.19%
351.14
250.24
40.32%
208.20
215.05
-3.19%
PATM
10.37%
7.38%
10.42%
8.10%
11.59%
9.07%
8.52%
9.83%
EPS
2.57
1.72
49.42%
2.50
1.88
32.98%
3.04
2.17
40.09%
1.59
1.89
-15.87%

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
11,122.27
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
7.86%
20.61%
28.52%
7.10%
5.01%
17.35%
13.48%
7.79%
-2.29%
11.69%
 
Cost Of Goods Sold
6,620.77
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
4,501.50
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
40.47%
43.49%
45.87%
50.24%
48.35%
46.37%
49.09%
50.57%
48.86%
48.36%
46.17%
Total Expenditure
9,243.07
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
1,879.20
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
16.90%
14.07%
15.19%
17.43%
16.67%
15.40%
15.58%
15.75%
15.18%
11.82%
11.15%
Other Income
62.87
51.57
64.59
51.49
68.52
60.03
45.87
54.54
38.29
36.02
35.95
Interest
89.71
99.23
50.72
44.10
47.04
47.24
24.55
16.22
27.28
50.14
46.63
Depreciation
318.40
264.03
226.51
211.14
191.01
180.23
122.26
106.30
98.65
92.50
70.71
PBT
1,533.96
1,175.51
1,118.43
984.23
891.46
766.06
704.10
648.83
553.49
404.10
349.98
Tax
387.56
301.94
289.34
258.90
227.06
271.27
243.91
229.42
188.62
139.40
100.59
Tax Rate
25.27%
25.69%
25.87%
26.30%
25.47%
35.41%
34.64%
33.10%
34.08%
34.50%
28.74%
PAT
1,146.40
859.42
832.82
725.36
666.11
495.20
460.19
463.61
364.87
264.70
249.39
PAT before Minority Interest
1,144.52
860.40
832.95
725.33
664.40
494.79
460.19
463.61
364.87
264.70
249.39
Minority Interest
-1.88
-0.98
-0.13
0.03
1.71
0.41
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.31%
8.13%
9.51%
10.64%
10.46%
8.17%
8.91%
10.18%
8.64%
6.12%
6.44%
PAT Growth
30.21%
3.19%
14.81%
8.89%
34.51%
7.61%
-0.74%
27.06%
37.84%
6.14%
 
EPS
9.83
7.37
7.14
6.22
5.71
4.25
3.95
3.98
3.13
2.27
2.14

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

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.