Nifty
:
24471.70
Sensex
:
78154.25
-112.10 (-0.46%)
-388.19 (-0.49%)
Nifty
Sensex
:
:
24471.70
78154.25
-112.10 (-0.46%)
-388.19 (-0.49%)

JSW Dulux Ltd.

Paints

Rating :
63/99

BSE: 500710 | NSE: JSWDULUX

NSE BSE
3157.00
11-Aug-2026
  • Open
  • High
  • Low
  • Previous Close
  •  3084.9
  •  3195
  •  3066
  •  3055.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  62678
  •  197924949.4
  •  3745
  •  2658.7

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 14,377.53
  • 7.33
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,053.83
  • 6.53%
  • 5.87

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.20%
  • 0.51%
  • 6.13%
  • FII
  • DII
  • Others
  • 8.49%
  • 21.85%
  • 1.82%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.42
  • 2.71
  • -3.15

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.99
  • 3.39
  • -4.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.76
  • 46.74
  • 66.63

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.91
  • 31.98
  • 30.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.00
  • 8.41
  • 9.06

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.18
  • 20.60
  • 21.47

Earnings Forecasts:

(Updated: 08-08-2026)
Description
2026
2027
2028
2029
Adj EPS
42
4
2.63
93.52
P/E Ratio
75.17
789.25
1200.38
33.76
Revenue
38.9
33.09
-
4295.8
EBITDA
4031.1
4434.2
4818.7
622.9
Net Income
579.2
671.5
771.8
425.55
ROA
412.75
471.65
527.2
21.85
P/B Ratio
-4.22
-
-
9.38
ROE
8.62
5.49
-
27.05
FCFF
15.2
16.8
-
592.82
FCFF Yield
362.3
433.65
532.66
4.06
Net Debt
2.48
2.97
3.65
-648.3
BVPS
-748.1
-
-
336.4

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 26
Jun 25
Var%
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Net Sales
965.00
993.10
-2.83%
883.30
1,014.40
-12.92%
907.70
1,050.50
-13.59%
834.90
982.30
-15.01%
Expenses
849.90
858.60
-1.01%
756.30
855.10
-11.55%
771.40
883.60
-12.70%
724.20
835.90
-13.36%
EBITDA
115.10
134.50
-14.42%
127.00
159.30
-20.28%
136.30
166.90
-18.33%
110.70
146.40
-24.39%
EBIDTM
11.93%
13.54%
14.38%
15.70%
15.02%
15.89%
13.26%
14.90%
Other Income
25.60
9.00
184.44%
67.10
2.80
2,296.43%
14.70
6.00
145.00%
7.70
9.10
-15.38%
Interest
2.60
2.70
-3.70%
4.30
2.50
72.00%
2.80
3.30
-15.15%
2.30
1.50
53.33%
Depreciation
20.40
18.30
11.48%
20.10
22.00
-8.64%
18.60
23.40
-20.51%
18.30
22.20
-17.57%
PBT
117.70
122.50
-3.92%
169.70
137.60
23.33%
101.30
146.20
-30.71%
1,972.00
131.80
1,396.21%
Tax
38.00
31.50
20.63%
44.00
29.20
50.68%
27.00
37.60
-28.19%
289.20
33.90
753.10%
PAT
79.70
91.00
-12.42%
125.70
108.40
15.96%
74.30
108.60
-31.58%
1,682.80
97.90
1,618.90%
PATM
8.26%
9.16%
14.23%
10.69%
8.19%
10.34%
201.56%
9.97%
EPS
17.52
20.00
-12.40%
27.63
23.82
15.99%
16.33
23.87
-31.59%
369.85
21.52
1,618.63%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
3,590.90
3,599.20
4,069.30
3,961.60
3,802.10
3,148.60
2,421.40
2,661.80
2,918.40
2,719.30
2,572.50
Net Sales Growth
-11.12%
-11.55%
2.72%
4.20%
20.76%
30.03%
-9.03%
-8.79%
7.32%
5.71%
 
Cost Of Goods Sold
2,144.20
2,108.80
2,318.00
2,222.80
2,290.10
1,878.40
1,322.70
1,442.50
1,691.10
1,526.10
1,388.60
Gross Profit
1,446.70
1,490.40
1,751.30
1,738.80
1,512.00
1,270.20
1,098.70
1,219.30
1,227.30
1,193.20
1,183.90
GP Margin
40.29%
41.41%
43.04%
43.89%
39.77%
40.34%
45.37%
45.81%
42.05%
43.88%
46.02%
Total Expenditure
3,101.80
3,090.70
3,427.80
3,329.60
3,277.00
2,718.20
2,081.30
2,282.70
2,576.30
2,423.70
2,260.10
Power & Fuel Cost
-
20.90
20.00
17.70
17.30
16.60
12.70
15.80
17.20
15.70
14.50
% Of Sales
-
0.58%
0.49%
0.45%
0.46%
0.53%
0.52%
0.59%
0.59%
0.58%
0.56%
Employee Cost
-
313.00
337.40
328.10
301.10
264.00
251.80
255.80
265.60
280.20
248.60
% Of Sales
-
8.70%
8.29%
8.28%
7.92%
8.38%
10.40%
9.61%
9.10%
10.30%
9.66%
Manufacturing Exp.
-
353.30
443.00
446.90
397.30
352.90
292.70
320.60
296.00
282.50
265.20
% Of Sales
-
9.82%
10.89%
11.28%
10.45%
11.21%
12.09%
12.04%
10.14%
10.39%
10.31%
General & Admin Exp.
-
121.20
132.90
111.80
100.30
79.90
72.00
94.90
131.10
139.30
136.40
% Of Sales
-
3.37%
3.27%
2.82%
2.64%
2.54%
2.97%
3.57%
4.49%
5.12%
5.30%
Selling & Distn. Exp.
-
94.30
93.30
119.20
91.60
54.90
53.70
88.20
90.30
107.90
119.60
% Of Sales
-
2.62%
2.29%
3.01%
2.41%
1.74%
2.22%
3.31%
3.09%
3.97%
4.65%
Miscellaneous Exp.
-
79.20
83.20
83.10
79.30
71.50
75.70
64.90
85.00
72.00
119.60
% Of Sales
-
2.20%
2.04%
2.10%
2.09%
2.27%
3.13%
2.44%
2.91%
2.65%
3.39%
EBITDA
489.10
508.50
641.50
632.00
525.10
430.40
340.10
379.10
342.10
295.60
312.40
EBITDA Margin
13.62%
14.13%
15.76%
15.95%
13.81%
13.67%
14.05%
14.24%
11.72%
10.87%
12.14%
Other Income
115.10
98.50
27.60
35.80
27.40
24.80
23.90
37.60
42.50
46.80
65.00
Interest
12.00
12.10
9.80
12.50
14.10
14.50
10.30
9.30
4.50
3.50
3.20
Depreciation
77.40
75.30
89.40
82.30
82.50
75.90
75.50
79.00
65.20
58.20
54.30
PBT
2,360.70
519.60
569.90
573.00
455.90
364.80
278.20
328.40
314.90
280.70
319.90
Tax
398.20
391.70
140.40
146.40
120.80
76.70
70.60
85.80
104.60
77.50
89.60
Tax Rate
16.87%
16.56%
24.64%
25.55%
26.50%
20.91%
25.38%
26.55%
33.14%
27.41%
27.68%
PAT
1,962.50
1,973.80
429.50
426.60
335.10
290.10
207.60
237.40
211.00
205.20
234.10
PAT before Minority Interest
1,962.50
1,973.80
429.50
426.60
335.10
290.10
207.60
237.40
211.00
205.20
234.10
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
54.65%
54.84%
10.55%
10.77%
8.81%
9.21%
8.57%
8.92%
7.23%
7.55%
9.10%
PAT Growth
383.49%
359.56%
0.68%
27.31%
15.51%
39.74%
-12.55%
12.51%
2.83%
-12.35%
 
EPS
431.32
433.80
94.40
93.76
73.65
63.76
45.63
52.18
46.37
45.10
51.45

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
2,451.60
1,330.20
1,329.90
1,316.30
1,259.50
1,288.30
1,238.00
1,136.30
1,290.90
1,009.60
Share Capital
45.50
45.50
45.50
45.50
45.50
45.50
45.50
45.60
46.70
46.70
Total Reserves
2,406.10
1,284.70
1,284.40
1,270.80
1,214.00
1,242.80
1,192.50
1,090.70
1,244.20
962.90
Non-Current Liabilities
2,005.70
1,565.60
1,957.70
1,822.10
1,689.80
1,601.90
1,534.90
74.00
72.60
82.30
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.90
2.90
2.90
Long Term Provisions
1,909.30
1,542.90
1,933.50
1,773.30
1,629.50
1,544.00
1,469.80
57.90
44.80
62.00
Current Liabilities
1,143.20
1,369.00
1,423.50
1,263.90
1,183.80
1,104.50
947.70
2,197.90
2,100.00
792.60
Trade Payables
756.50
956.30
997.50
863.40
845.10
798.40
676.10
606.40
664.50
623.20
Other Current Liabilities
360.00
373.70
384.90
361.90
296.50
262.80
240.80
246.70
172.30
139.30
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
26.70
39.00
41.10
38.60
42.20
43.30
30.80
1,344.80
1,263.20
30.10
Total Liabilities
5,600.50
4,264.80
4,711.10
4,402.30
4,133.10
3,994.70
3,720.60
3,408.20
3,463.50
1,884.50
Net Block
1,613.30
481.30
526.00
510.90
520.20
543.00
573.50
530.10
538.90
519.10
Gross Block
2,045.60
890.20
1,028.30
965.00
923.90
876.80
855.90
752.20
696.60
624.40
Accumulated Depreciation
424.40
408.90
502.30
454.10
403.70
333.80
282.40
222.10
157.70
105.30
Non Current Assets
3,813.40
2,344.50
2,789.50
2,534.10
2,371.80
2,246.20
2,169.90
684.00
702.00
681.80
Capital Work in Progress
48.60
66.70
119.10
72.70
41.60
16.50
15.90
16.90
26.80
23.20
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.50
0.50
77.80
71.70
66.30
Long Term Loans & Adv.
2,146.20
1,790.30
2,137.50
1,944.10
1,803.60
1,679.50
1,573.50
50.70
56.40
62.70
Other Non Current Assets
5.30
6.20
6.90
6.40
6.40
6.70
6.50
8.50
8.20
10.50
Current Assets
1,787.10
1,672.10
1,921.60
1,868.20
1,760.40
1,747.80
1,550.30
2,723.60
2,761.30
1,202.30
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
83.50
299.50
501.60
269.30
Inventories
571.10
604.70
611.50
597.90
664.40
488.20
423.70
391.90
350.80
405.40
Sundry Debtors
602.90
584.90
575.40
552.30
495.50
413.10
396.10
444.00
395.30
412.10
Cash & Bank
323.70
300.50
523.90
564.30
458.50
733.20
553.00
62.50
86.80
34.80
Other Current Assets
289.40
26.00
29.30
32.20
142.00
113.30
94.00
1,525.70
1,426.80
80.70
Short Term Loans & Adv.
270.90
156.00
181.50
121.50
110.20
85.70
67.00
1,501.20
1,399.50
57.60
Net Current Assets
643.90
303.10
498.10
604.30
576.60
643.30
602.60
525.70
661.30
409.70
Total Assets
5,600.50
4,016.60
4,711.10
4,402.30
4,133.10
3,994.70
3,720.60
3,408.20
3,463.50
1,884.50

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
93.20
312.10
485.50
486.20
121.40
283.20
374.10
139.20
182.60
143.30
PBT
2,365.50
569.90
573.00
455.90
366.80
278.20
323.20
315.60
541.80
342.30
Adjustment
-1,834.10
77.10
62.90
73.20
36.20
66.10
71.30
54.50
-224.90
9.10
Changes in Working Capital
-363.40
-169.50
20.40
99.60
-168.40
20.90
90.90
-107.00
42.80
-95.70
Cash after chg. in Working capital
168.00
477.50
656.30
628.70
234.60
365.20
485.40
263.10
359.70
255.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-74.80
-165.40
-170.80
-142.50
-113.20
-82.00
-111.30
-123.90
-177.10
-112.40
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
803.70
121.60
-86.00
-15.10
230.40
-224.90
4.40
185.20
-5.60
225.10
Net Fixed Assets
-1,137.10
190.50
-109.70
-72.20
-72.20
-21.30
-102.70
-45.70
-75.80
-62.10
Net Investments
0.00
-0.10
0.00
0.00
0.50
83.50
293.30
196.00
-237.70
264.80
Others
1,940.80
-68.80
23.70
57.10
302.10
-287.10
-186.20
34.90
307.90
22.40
Cash from Financing Activity
-875.40
-459.50
-439.40
-301.70
-345.90
-173.70
-157.30
-360.00
-125.60
-392.40
Net Cash Inflow / Outflow
21.50
-25.80
-39.90
169.40
5.90
-115.40
221.20
-35.60
51.40
-24.00
Opening Cash & Equivalents
248.20
273.70
314.70
145.00
139.10
254.50
33.30
68.90
17.50
41.60
Closing Cash & Equivalent
269.80
248.20
273.70
314.70
145.00
139.10
254.50
33.30
68.90
17.60

Financial Ratios

Consolidated /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
538.55
292.09
292.02
289.03
276.35
282.73
271.74
248.79
276.12
215.85
ROA
39.69%
9.48%
9.36%
7.85%
7.14%
5.38%
6.66%
6.14%
14.96%
12.57%
ROE
104.45%
32.32%
32.27%
26.05%
22.81%
16.46%
20.03%
17.41%
34.83%
22.77%
ROCE
125.82%
43.62%
44.29%
36.54%
29.98%
22.87%
28.01%
26.35%
42.31%
31.76%
Fixed Asset Turnover
2.45
4.24
3.97
4.03
3.50
2.79
3.31
4.03
4.61
5.22
Receivable days
60.23
52.04
51.95
50.29
52.66
60.99
57.60
52.49
48.44
44.50
Inventory Days
59.62
54.54
55.71
60.59
66.81
68.73
55.92
46.44
45.37
44.62
Payable days
144.42
149.17
147.34
131.09
152.35
192.82
98.32
89.01
99.86
100.33
Cash Conversion Cycle
-24.57
-42.59
-39.67
-20.21
-32.88
-63.10
15.20
9.92
-6.05
-11.21
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
196.50
59.15
46.84
33.33
26.30
28.01
35.75
71.13
139.23
107.97

Annual Reports:

FY 2026
FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


  • JSW Dulux - Quarterly Results
    12th Aug 2026, 00:00 AM

    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.