Nifty
Sensex
:
:
17327.35
58098.92
-302.45 (-1.72%)
-1020.80 (-1.73%)

Paints

Rating :
58/99

BSE: 509480 | NSE: BERGEPAINT

633.70
23-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 637.00
  • 640.90
  • 630.10
  • 635.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  535879
  •  3402.48
  •  856.95
  •  543.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 61,573.83
  • 65.08
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 61,928.81
  • 0.49%
  • 14.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 1.53%
  • 7.73%
  • FII
  • DII
  • Others
  • 11.03%
  • 3.28%
  • 1.44%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.10
  • 11.15
  • 11.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.62
  • 10.58
  • 4.64

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.27
  • 12.49
  • 7.56

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 62.31
  • 73.32
  • 86.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.47
  • 17.34
  • 20.17

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.51
  • 45.41
  • 53.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
2,759.70
1,798.49
53.45%
2,187.51
2,026.09
7.97%
2,550.77
2,118.19
20.42%
2,225.01
1,742.55
27.69%
Expenses
2,354.86
1,559.96
50.96%
1,841.07
1,690.52
8.91%
2,158.66
1,703.20
26.74%
1,871.02
1,407.34
32.95%
EBITDA
404.84
238.53
69.72%
346.44
335.57
3.24%
392.11
414.99
-5.51%
353.99
335.21
5.60%
EBIDTM
14.67%
13.26%
15.84%
16.56%
15.37%
19.59%
15.91%
19.24%
Other Income
13.04
17.03
-23.43%
19.12
15.00
27.47%
15.45
15.60
-0.96%
12.99
23.18
-43.96%
Interest
16.26
9.58
69.73%
14.61
11.93
22.46%
13.85
8.87
56.14%
12.68
10.91
16.22%
Depreciation
62.80
54.82
14.56%
59.75
54.19
10.26%
56.05
52.87
6.01%
55.89
53.72
4.04%
PBT
338.82
191.16
77.24%
291.20
284.45
2.37%
337.66
368.85
-8.46%
298.41
293.76
1.58%
Tax
88.58
49.84
77.73%
76.15
74.77
1.85%
84.17
94.88
-11.29%
79.18
71.64
10.52%
PAT
250.24
141.32
77.07%
215.05
209.68
2.56%
253.49
273.97
-7.48%
219.23
222.12
-1.30%
PATM
9.07%
7.86%
9.83%
10.35%
9.94%
12.93%
9.85%
12.75%
EPS
2.61
1.45
80.00%
2.27
2.15
5.58%
2.60
2.83
-8.13%
2.25
2.27
-0.88%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
9,722.99
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
Net Sales Growth
26.51%
28.52%
7.10%
5.01%
17.35%
13.48%
7.79%
-2.29%
11.69%
15.64%
 
Cost Of Goods Sold
6,097.54
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
1,827.88
Gross Profit
3,625.45
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
1,518.53
GP Margin
37.29%
45.87%
50.24%
48.35%
46.37%
49.09%
50.57%
48.86%
48.36%
46.17%
45.38%
Total Expenditure
8,225.61
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
Power & Fuel Cost
-
68.13
56.47
58.54
58.74
47.88
43.36
42.15
47.03
43.36
36.46
% Of Sales
-
0.78%
0.83%
0.92%
0.97%
0.93%
0.95%
1.00%
1.09%
1.12%
1.09%
Employee Cost
-
543.12
485.14
452.50
397.55
346.53
297.64
273.50
253.13
225.24
187.12
% Of Sales
-
6.20%
7.12%
7.11%
6.56%
6.71%
6.54%
6.48%
5.86%
5.82%
5.59%
Manufacturing Exp.
-
1,419.93
1,126.18
918.99
912.56
778.71
727.95
660.28
612.45
537.04
463.39
% Of Sales
-
16.21%
16.52%
14.44%
15.05%
15.07%
15.99%
15.63%
14.17%
13.88%
13.85%
General & Admin Exp.
-
210.34
166.33
183.85
72.15
119.55
112.10
224.29
84.74
78.96
61.47
% Of Sales
-
2.40%
2.44%
2.89%
1.19%
2.31%
2.46%
5.31%
1.96%
2.04%
1.84%
Selling & Distn. Exp.
-
332.26
280.83
312.00
201.75
248.73
241.34
207.77
436.50
353.02
302.61
% Of Sales
-
3.79%
4.12%
4.90%
3.33%
4.82%
5.30%
4.92%
10.10%
9.12%
9.04%
Miscellaneous Exp.
-
113.82
122.02
91.10
234.67
189.62
163.00
14.16
145.71
117.77
302.61
% Of Sales
-
1.30%
1.79%
1.43%
3.87%
3.67%
3.58%
0.34%
3.37%
3.04%
2.88%
EBITDA
1,497.38
1,331.07
1,187.98
1,060.99
933.50
805.04
716.81
641.13
510.72
431.37
371.19
EBITDA Margin
15.40%
15.19%
17.43%
16.67%
15.40%
15.58%
15.75%
15.18%
11.82%
11.15%
11.09%
Other Income
60.60
64.59
51.49
68.52
60.03
45.87
54.54
38.29
36.02
35.95
31.43
Interest
57.40
50.72
44.10
47.04
47.24
24.55
16.22
27.28
50.14
46.63
37.66
Depreciation
234.49
226.51
211.14
191.01
180.23
122.26
106.30
98.65
92.50
70.71
56.72
PBT
1,266.09
1,118.43
984.23
891.46
766.06
704.10
648.83
553.49
404.10
349.98
308.24
Tax
328.08
289.34
258.90
227.06
271.27
243.91
229.42
188.62
139.40
100.59
89.84
Tax Rate
25.91%
25.87%
26.30%
25.47%
35.41%
34.64%
33.10%
34.08%
34.50%
28.74%
29.15%
PAT
938.01
828.96
725.36
666.11
495.20
460.19
463.61
364.87
264.70
249.39
218.40
PAT before Minority Interest
937.49
829.09
725.33
664.40
494.79
460.19
463.61
364.87
264.70
249.39
218.40
Minority Interest
-0.52
-0.13
0.03
1.71
0.41
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
9.65%
9.46%
10.64%
10.46%
8.17%
8.91%
10.18%
8.64%
6.12%
6.44%
6.53%
PAT Growth
10.73%
14.28%
8.89%
34.51%
7.61%
-0.74%
27.06%
37.84%
6.14%
14.19%
 
EPS
9.66
8.53
7.47
6.86
5.10
4.74
4.77
3.76
2.73
2.57
2.25

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
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
953.16
Share Capital
97.13
97.13
97.12
97.11
97.10
97.10
69.35
69.33
69.30
69.26
Total Reserves
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
881.27
Non-Current Liabilities
1,966.01
2,054.18
1,838.89
1,622.80
1,182.37
966.21
290.94
322.94
225.15
276.94
Secured Loans
9.83
165.65
243.38
238.92
249.47
262.08
210.75
251.21
147.08
215.22
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
1,551.91
1,582.02
1,323.09
1,093.71
841.45
616.61
6.41
5.37
3.82
2.96
Current Liabilities
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
955.98
Trade Payables
1,802.89
1,497.44
1,065.81
999.33
955.25
761.20
669.87
559.68
544.29
402.06
Other Current Liabilities
398.79
296.17
298.38
293.42
238.58
244.44
231.68
143.87
218.42
131.33
Short Term Borrowings
591.86
209.92
292.51
245.01
172.70
144.13
98.79
357.59
381.12
334.44
Short Term Provisions
782.26
168.36
167.31
153.02
153.55
29.72
23.42
71.16
105.55
88.15
Total Liabilities
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
2,186.08
Net Block
2,186.81
2,044.22
1,915.57
1,582.65
1,267.17
1,135.96
962.92
930.66
863.77
598.90
Gross Block
3,017.75
2,734.11
2,451.81
1,970.85
1,571.47
1,310.33
1,048.36
1,461.32
1,321.98
979.52
Accumulated Depreciation
830.94
689.89
536.24
388.20
304.30
174.37
85.44
530.66
458.21
380.62
Non Current Assets
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
827.51
Capital Work in Progress
605.51
106.75
178.49
169.89
97.16
62.21
51.06
100.44
133.32
172.50
Non Current Investment
147.06
145.89
135.82
144.12
105.54
104.86
47.62
0.00
0.50
1.00
Long Term Loans & Adv.
1,685.48
1,656.32
1,394.66
1,162.12
937.49
671.44
72.00
46.26
49.82
54.53
Other Non Current Assets
69.61
29.24
1.73
2.05
12.87
15.07
12.73
7.13
1.23
0.58
Current Assets
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
1,358.57
Current Investments
87.27
209.78
179.35
250.80
227.59
367.27
299.92
134.49
90.18
9.82
Inventories
2,315.83
1,616.13
1,278.46
1,233.53
1,007.34
935.47
733.23
719.47
695.66
635.26
Sundry Debtors
1,053.68
1,019.72
714.11
671.48
692.40
578.14
545.40
535.21
485.66
411.44
Cash & Bank
312.95
439.61
219.93
238.48
204.97
102.45
105.33
169.76
184.09
227.01
Other Current Assets
1,011.77
86.69
64.85
65.46
344.43
74.39
46.58
72.42
90.63
75.04
Short Term Loans & Adv.
939.30
255.65
247.17
240.26
303.32
62.48
37.74
60.77
79.61
64.87
Net Current Assets
1,205.70
1,455.69
879.86
1,009.23
956.65
878.23
706.70
499.05
296.84
402.59
Total Assets
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
2,186.08

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
566.50
795.76
724.64
610.84
421.90
394.51
594.57
413.81
310.31
119.74
PBT
1,122.29
978.62
883.16
765.16
704.10
703.08
559.18
404.10
349.98
308.24
Adjustment
233.47
237.60
203.91
181.06
122.68
38.47
99.78
120.37
88.08
55.69
Changes in Working Capital
-490.04
-168.00
-99.86
-92.30
-127.97
-127.52
113.84
11.54
-25.51
-158.38
Cash after chg. in Working capital
865.72
1,048.22
987.21
853.92
698.81
614.03
772.80
536.01
412.55
205.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-299.22
-252.46
-262.57
-243.08
-276.91
-219.52
-178.23
-122.20
-102.24
-84.32
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
-1.49
Cash From Investing Activity
-521.29
-456.70
-223.37
-378.59
-183.43
-308.40
-259.21
-183.55
-301.38
-203.28
Net Fixed Assets
-742.27
-176.71
-322.45
-429.32
-167.71
-279.24
318.93
-131.05
-242.91
-195.67
Net Investments
43.52
-139.71
-70.67
-46.54
46.85
-162.48
-171.39
-56.46
-96.71
-11.01
Others
177.46
-140.28
169.75
97.27
-62.57
133.32
-406.75
3.96
38.24
3.40
Cash from Financing Activity
-78.13
-281.76
-479.42
-258.77
-200.13
-82.42
-367.63
-198.29
-51.85
128.12
Net Cash Inflow / Outflow
-32.92
57.30
21.85
-26.52
38.34
3.69
-32.27
31.97
-42.92
44.58
Opening Cash & Equivalents
136.22
78.92
57.07
83.59
45.25
41.56
73.83
47.40
227.01
182.43
Closing Cash & Equivalent
103.30
136.22
78.92
57.07
83.59
45.25
41.56
79.37
184.09
227.01

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
40.36
34.74
27.37
25.14
22.58
19.57
12.96
11.51
9.79
8.14
ROA
9.70%
10.41%
10.99%
9.29%
10.29%
13.39%
9.97%
10.43%
10.99%
11.05%
ROE
22.73%
24.05%
26.06%
21.36%
22.49%
26.78%
22.30%
24.14%
25.12%
24.39%
ROCE
28.01%
29.60%
30.47%
29.15%
29.59%
33.58%
25.15%
24.44%
25.52%
25.76%
Fixed Asset Turnover
3.54
3.12
2.88
3.42
3.67
4.28
3.42
3.69
4.04
4.13
Receivable days
37.13
39.14
39.72
41.06
43.90
40.60
39.15
38.52
38.37
36.08
Inventory Days
70.42
65.35
72.02
67.46
67.13
60.30
54.27
57.14
59.31
57.09
Payable days
115.42
123.21
60.73
59.05
62.76
56.47
43.26
41.73
40.06
39.05
Cash Conversion Cycle
-7.87
-18.71
51.01
49.47
48.27
44.43
50.17
53.92
57.61
54.12
Total Debt/Equity
0.17
0.11
0.20
0.21
0.19
0.21
0.48
0.56
0.58
0.53
Interest Cover
23.05
23.32
19.95
17.22
29.68
43.73
9.06
8.51
9.18
8.86

News Update:


  • Berger Paints India reports 81% rise in Q1 consolidated net profit
    4th Aug 2022, 15:47 PM

    Total consolidated income of the company increased by 52.72% at Rs 2,772.74 crore for Q1FY23

    Read More
  • Berger Paints India - Quarterly Results
    4th Aug 2022, 15:25 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.