Nifty
Sensex
:
:
18308.10
61308.91
52.35 (0.29%)
85.88 (0.14%)

Paints

Rating :
57/99

BSE: 509480 | NSE: BERGEPAINT

775.90
17-Jan-2022
  • Open
  • High
  • Low
  • Previous Close
  •  766.00
  •  778.70
  •  758.55
  •  771.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  400387
  •  3079.58
  •  872.95
  •  675.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 75,369.85
  • 89.40
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 75,314.01
  • 0.36%
  • 21.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 1.54%
  • 7.50%
  • FII
  • DII
  • Others
  • 11.3%
  • 3.38%
  • 1.29%

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
  • 59.17
  • 65.92
  • 86.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.70
  • 16.87
  • 19.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 37.32
  • 43.66
  • 50.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
2,225.01
1,742.55
27.69%
1,798.49
930.76
93.23%
2,026.09
1,354.84
49.54%
2,118.19
1,695.87
24.90%
Expenses
1,871.02
1,407.34
32.95%
1,559.96
838.67
86.00%
1,690.52
1,146.42
47.46%
1,703.20
1,399.60
21.69%
EBITDA
353.99
335.21
5.60%
238.53
92.09
159.02%
335.57
208.42
61.01%
414.99
296.27
40.07%
EBIDTM
15.91%
19.24%
13.26%
9.89%
16.56%
15.38%
19.59%
17.47%
Other Income
12.99
23.18
-43.96%
17.03
7.83
117.50%
15.00
16.65
-9.91%
15.60
14.26
9.40%
Interest
12.68
10.91
16.22%
9.58
12.39
-22.68%
11.93
14.07
-15.21%
8.87
12.65
-29.88%
Depreciation
55.89
53.72
4.04%
54.82
50.36
8.86%
54.19
49.32
9.87%
52.87
48.27
9.53%
PBT
298.41
293.76
1.58%
191.16
37.17
414.29%
284.45
161.68
75.93%
368.85
249.61
47.77%
Tax
79.18
71.64
10.52%
49.84
17.61
183.02%
74.77
56.03
33.45%
94.88
63.73
48.88%
PAT
219.23
222.12
-1.30%
141.32
19.56
622.49%
209.68
105.65
98.47%
273.97
185.88
47.39%
PATM
9.85%
12.75%
7.86%
2.10%
10.35%
7.80%
12.93%
10.96%
EPS
2.25
2.27
-0.88%
1.45
0.16
806.25%
2.15
1.07
100.93%
2.83
1.88
50.53%

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
8,167.78
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
42.69%
7.10%
5.01%
17.35%
13.48%
7.79%
-2.29%
11.69%
15.64%
13.52%
 
Cost Of Goods Sold
4,799.66
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
3,368.12
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
41.24%
50.24%
48.35%
46.37%
49.09%
50.57%
48.86%
48.36%
46.17%
45.38%
43.89%
Total Expenditure
6,824.70
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
1,343.08
1,187.98
1,060.99
933.50
805.04
716.81
641.13
510.72
431.37
371.19
303.43
EBITDA Margin
16.44%
17.43%
16.67%
15.40%
15.58%
15.75%
15.18%
11.82%
11.15%
11.09%
10.29%
Other Income
60.62
51.49
68.52
60.03
45.87
54.54
38.29
36.02
35.95
31.43
30.54
Interest
43.06
44.10
47.04
47.24
24.55
16.22
27.28
50.14
46.63
37.66
32.36
Depreciation
217.77
211.14
191.01
180.23
122.26
106.30
98.65
92.50
70.71
56.72
47.18
PBT
1,142.87
984.23
891.46
766.06
704.10
648.83
553.49
404.10
349.98
308.24
254.43
Tax
298.67
258.90
227.06
271.27
243.91
229.42
188.62
139.40
100.59
89.84
74.39
Tax Rate
26.13%
26.30%
25.47%
35.41%
34.64%
33.10%
34.08%
34.50%
28.74%
29.15%
29.24%
PAT
844.20
725.36
666.11
495.20
460.19
463.61
364.87
264.70
249.39
218.40
180.04
PAT before Minority Interest
843.76
725.33
664.40
494.79
460.19
463.61
364.87
264.70
249.39
218.40
180.04
Minority Interest
-0.44
0.03
1.71
0.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.34%
10.64%
10.46%
8.17%
8.91%
10.18%
8.64%
6.12%
6.44%
6.53%
6.11%
PAT Growth
58.32%
8.89%
34.51%
7.61%
-0.74%
27.06%
37.84%
6.14%
14.19%
21.31%
 
EPS
8.69
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
73.10
60.73
59.05
62.76
56.47
43.26
41.73
40.06
39.05
40.96
Cash Conversion Cycle
50.80
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 reports marginal fall in Q2 consolidated net profit
    11th Nov 2021, 10:50 AM

    Total consolidated income of the company increased by 26.75% at Rs 2,238.00 crore for Q2FY22

    Read More
  • Berger Paints India - Quarterly Results
    10th Nov 2021, 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.