Nifty
Sensex
:
:
14938.10
50405.32
-142.65 (-0.95%)
-440.76 (-0.87%)

Paints

Rating :
52/99

BSE: 500165 | NSE: KANSAINER

577.80
05-Mar-2021
  • Open
  • High
  • Low
  • Previous Close
  •  580.80
  •  584.80
  •  569.00
  •  580.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  303776
  •  1747.24
  •  680.00
  •  293.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 31,133.39
  • 65.87
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 31,119.58
  • 0.55%
  • 8.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 0.66%
  • 7.04%
  • FII
  • DII
  • Others
  • 4.17%
  • 12.10%
  • 1.04%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.73
  • 6.99
  • 4.27

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.40
  • 6.62
  • 0.27

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.02
  • -10.38
  • 0.43

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 47.72
  • 49.83
  • 51.79

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.39
  • 7.91
  • 7.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.25
  • 31.10
  • 31.83

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
1,592.55
1,331.94
19.57%
1,383.21
1,325.55
4.35%
638.92
1,542.41
-58.58%
1,080.07
1,221.23
-11.56%
Expenses
1,288.11
1,134.27
13.56%
1,114.64
1,106.67
0.72%
562.10
1,288.71
-56.38%
945.86
1,068.74
-11.50%
EBITDA
304.44
197.67
54.01%
268.57
218.88
22.70%
76.82
253.70
-69.72%
134.21
152.49
-11.99%
EBIDTM
19.12%
14.84%
19.42%
16.51%
12.02%
16.45%
14.01%
14.01%
Other Income
14.31
10.59
35.13%
4.81
4.33
11.09%
8.16
6.77
20.53%
3.84
12.63
-69.60%
Interest
5.03
5.26
-4.37%
5.42
4.83
12.22%
5.51
4.63
19.01%
6.19
3.25
90.46%
Depreciation
39.92
36.90
8.18%
39.30
33.84
16.13%
37.92
33.02
14.84%
38.36
28.46
34.79%
PBT
273.80
166.10
64.84%
228.66
184.54
23.91%
41.55
222.82
-81.35%
93.50
133.41
-29.92%
Tax
69.30
50.29
37.80%
60.70
-5.38
-
11.91
78.13
-84.76%
28.14
48.00
-41.38%
PAT
204.50
115.81
76.58%
167.96
189.92
-11.56%
29.64
144.69
-79.51%
65.36
85.41
-23.48%
PATM
12.84%
8.69%
12.14%
14.33%
4.64%
9.38%
7.11%
7.11%
EPS
3.78
2.17
74.19%
3.12
3.54
-11.86%
0.62
2.71
-77.12%
28.29
28.29
0.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 09
Mar 08
Net Sales
4,694.75
5,279.97
5,424.32
4,658.08
4,052.55
3,766.87
3,586.98
3,193.28
2,867.04
1,397.22
1,399.92
Net Sales Growth
-13.40%
-2.66%
16.45%
14.94%
7.58%
5.02%
12.33%
11.38%
105.20%
-0.19%
 
Cost Of Goods Sold
6,835.44
2,902.28
3,067.50
2,482.13
2,092.39
2,106.93
2,135.21
1,922.17
1,747.96
809.99
789.87
Gross Profit
-2,140.69
2,377.69
2,356.82
2,175.95
1,960.16
1,659.94
1,451.77
1,271.11
1,119.08
587.23
610.06
GP Margin
-45.60%
45.03%
43.45%
46.71%
48.37%
44.07%
40.47%
39.81%
39.03%
42.03%
43.58%
Total Expenditure
3,910.71
4,475.51
4,671.80
3,864.29
3,315.15
3,183.12
3,135.83
2,826.65
2,529.36
1,247.89
1,213.65
Power & Fuel Cost
-
73.63
86.76
75.79
71.27
69.68
65.41
66.88
45.56
21.73
21.27
% Of Sales
-
1.39%
1.60%
1.63%
1.76%
1.85%
1.82%
2.09%
1.59%
1.56%
1.52%
Employee Cost
-
310.37
283.41
235.08
186.80
160.52
146.24
127.78
119.20
73.60
77.86
% Of Sales
-
5.88%
5.22%
5.05%
4.61%
4.26%
4.08%
4.00%
4.16%
5.27%
5.56%
Manufacturing Exp.
-
401.27
438.74
366.89
328.02
307.07
282.62
266.21
223.59
138.81
133.00
% Of Sales
-
7.60%
8.09%
7.88%
8.09%
8.15%
7.88%
8.34%
7.80%
9.93%
9.50%
General & Admin Exp.
-
45.74
49.53
40.86
37.58
29.38
26.81
22.51
18.05
30.54
30.37
% Of Sales
-
0.87%
0.91%
0.88%
0.93%
0.78%
0.75%
0.70%
0.63%
2.19%
2.17%
Selling & Distn. Exp.
-
550.08
553.57
512.97
476.07
405.90
382.78
331.20
290.87
147.68
133.17
% Of Sales
-
10.42%
10.21%
11.01%
11.75%
10.78%
10.67%
10.37%
10.15%
10.57%
9.51%
Miscellaneous Exp.
-
192.14
192.29
150.57
123.02
103.64
96.76
89.90
84.12
25.52
133.17
% Of Sales
-
3.64%
3.54%
3.23%
3.04%
2.75%
2.70%
2.82%
2.93%
1.83%
2.01%
EBITDA
784.04
804.46
752.52
793.79
737.40
583.75
451.15
366.63
337.68
149.33
186.27
EBITDA Margin
16.70%
15.24%
13.87%
17.04%
18.20%
15.50%
12.58%
11.48%
11.78%
10.69%
13.31%
Other Income
31.12
25.53
60.52
70.91
98.00
27.53
21.53
9.79
16.19
28.38
25.63
Interest
22.15
20.91
9.97
0.67
0.00
0.00
0.92
1.79
0.68
2.13
2.27
Depreciation
155.50
142.12
106.28
77.07
70.09
67.38
68.26
64.80
47.35
38.29
42.04
PBT
637.51
666.96
696.79
786.96
765.31
543.90
403.50
309.83
305.84
137.29
167.59
Tax
170.05
151.18
249.13
273.21
255.23
177.23
128.31
101.17
128.27
41.57
50.56
Tax Rate
26.67%
22.67%
35.75%
34.72%
33.35%
16.42%
31.80%
32.65%
30.40%
29.09%
29.93%
PAT
467.46
521.01
452.75
514.40
508.84
900.99
274.06
207.96
293.14
101.60
119.59
PAT before Minority Interest
470.82
515.78
447.66
513.75
510.08
902.01
275.19
208.66
293.62
101.36
118.35
Minority Interest
3.36
5.23
5.09
0.65
-1.24
-1.02
-1.13
-0.70
-0.48
0.24
1.24
PAT Margin
9.96%
9.87%
8.35%
11.04%
12.56%
23.92%
7.64%
6.51%
10.22%
7.27%
8.54%
PAT Growth
-12.76%
15.08%
-11.98%
1.09%
-43.52%
228.76%
31.78%
-29.06%
188.52%
-15.04%
 
EPS
8.67
9.67
8.40
9.55
9.44
16.72
5.09
3.86
5.44
1.89
2.22

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 09
Mar 08
Shareholder's Funds
3,760.30
3,416.33
3,132.32
2,814.50
2,509.61
1,601.47
1,425.67
1,286.96
663.00
598.75
Share Capital
53.89
53.89
53.89
53.89
53.89
53.89
53.89
53.89
26.95
26.95
Total Reserves
3,706.41
3,362.44
3,078.43
2,760.61
2,455.72
1,547.58
1,371.78
1,233.07
636.05
571.81
Non-Current Liabilities
184.40
131.04
91.22
97.67
46.39
146.72
152.04
148.54
83.03
114.41
Secured Loans
23.44
0.95
0.00
0.00
0.65
5.20
6.29
7.16
16.08
46.03
Unsecured Loans
0.00
3.40
9.71
18.20
28.79
40.60
50.81
59.59
77.54
78.77
Long Term Provisions
0.07
0.02
0.13
0.00
4.05
25.49
28.79
38.52
0.00
0.00
Current Liabilities
917.24
950.43
890.00
708.83
678.48
619.84
698.00
647.96
329.27
277.40
Trade Payables
595.39
693.38
699.87
560.66
551.27
326.47
442.67
392.60
243.78
192.48
Other Current Liabilities
150.22
139.48
147.80
119.84
106.06
191.78
171.43
167.18
0.45
1.06
Short Term Borrowings
149.82
96.51
16.83
0.00
0.00
4.50
4.75
8.08
0.00
0.00
Short Term Provisions
21.81
21.06
25.50
28.33
21.15
97.09
79.15
80.09
85.03
83.86
Total Liabilities
4,883.62
4,517.89
4,129.92
3,636.25
3,240.45
2,372.98
2,279.53
2,086.57
1,075.30
1,004.47
Net Block
1,906.21
1,464.89
1,035.36
957.28
937.58
916.40
921.60
786.35
238.62
239.99
Gross Block
2,893.68
2,308.87
1,738.54
1,584.98
1,499.16
1,413.29
1,350.38
1,160.16
541.98
517.73
Accumulated Depreciation
987.47
843.98
703.18
627.70
561.58
496.89
428.78
373.82
303.36
277.74
Non Current Assets
2,395.08
2,197.54
1,544.93
1,245.98
1,055.32
1,045.93
1,028.75
987.92
343.54
357.16
Capital Work in Progress
169.10
316.35
345.98
154.37
41.95
43.94
48.16
123.49
35.62
26.64
Non Current Investment
1.03
1.14
0.89
0.87
3.28
25.23
25.23
40.23
69.30
90.53
Long Term Loans & Adv.
311.03
404.73
162.70
133.46
72.51
60.36
33.76
37.85
0.00
0.00
Other Non Current Assets
7.71
10.43
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
2,488.54
2,320.35
2,584.99
2,390.27
2,185.13
1,327.05
1,250.78
1,098.64
731.75
647.31
Current Investments
305.10
195.56
519.96
530.75
535.56
182.48
23.37
12.50
233.68
129.67
Inventories
1,008.35
1,111.06
829.18
703.20
582.72
555.14
658.33
548.32
170.63
199.27
Sundry Debtors
786.98
755.58
702.64
590.44
545.51
515.30
468.26
430.54
209.57
236.37
Cash & Bank
192.03
96.19
363.61
261.44
478.51
34.45
55.27
61.44
76.16
34.25
Other Current Assets
196.08
22.59
15.04
15.38
42.83
39.68
45.55
45.84
41.71
47.75
Short Term Loans & Adv.
167.32
139.37
154.56
289.06
30.68
27.73
34.78
38.56
41.71
47.75
Net Current Assets
1,571.30
1,369.92
1,694.99
1,681.44
1,506.65
707.21
552.78
450.69
402.49
369.91
Total Assets
4,883.62
4,517.89
4,129.92
3,636.25
3,240.45
2,372.98
2,279.53
2,086.56
1,075.29
1,004.47

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 09
Mar 08
Cash From Operating Activity
595.07
99.92
360.02
351.20
391.71
309.25
194.51
220.03
202.88
141.47
PBT
666.96
696.79
786.96
765.31
1,079.24
403.50
309.83
421.88
143.00
167.59
Adjustment
150.68
74.11
23.46
-5.96
-487.70
57.02
55.24
-83.48
16.62
21.23
Changes in Working Capital
-57.04
-360.25
-174.01
-182.04
50.01
-29.21
-87.58
-50.16
85.06
7.75
Cash after chg. in Working capital
760.60
410.65
636.41
577.31
641.55
431.31
277.49
288.24
244.69
196.57
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-165.53
-310.73
-276.39
-226.11
-249.84
-122.06
-82.98
-68.21
-41.80
-55.10
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
-376.22
88.45
-162.74
-557.25
144.11
-238.68
-113.22
-142.29
-118.71
-122.91
Net Fixed Assets
-361.38
-370.78
-335.16
-185.50
-83.67
-58.80
-114.24
-692.23
-70.81
-64.75
Net Investments
-150.53
241.28
7.01
-6.25
-331.13
-159.11
4.13
233.83
-62.29
-77.32
Others
135.69
217.95
165.41
-365.50
558.91
-20.77
-3.11
316.11
14.39
19.16
Cash from Financing Activity
-140.69
-222.89
-191.58
-216.20
-91.83
-91.39
-87.46
-77.32
-42.29
-6.37
Net Cash Inflow / Outflow
78.16
-34.52
5.70
-422.25
443.99
-20.82
-6.17
0.42
41.88
12.19
Opening Cash & Equivalents
25.96
60.66
55.01
477.63
33.88
55.27
61.44
61.02
34.25
22.06
Closing Cash & Equivalent
104.12
25.96
60.66
55.01
477.87
34.45
55.27
61.44
76.16
34.25

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 09
Mar 08
Book Value (Rs.)
69.78
63.39
58.12
52.23
46.57
29.72
26.46
23.88
12.30
11.11
ROA
10.97%
10.35%
13.23%
14.84%
32.14%
11.83%
9.56%
18.57%
9.75%
12.64%
ROE
14.37%
13.67%
17.28%
19.16%
43.88%
18.18%
15.38%
30.12%
16.07%
21.24%
ROCE
18.43%
21.12%
26.21%
28.35%
51.29%
25.71%
21.76%
39.72%
19.60%
25.04%
Fixed Asset Turnover
2.27
2.96
3.19
3.24
3.19
3.08
3.00
3.98
3.00
3.29
Receivable days
47.78
44.47
44.56
41.45
41.63
42.22
43.52
34.49
51.17
50.63
Inventory Days
65.64
59.17
52.80
46.93
44.65
52.09
58.43
38.74
42.44
45.29
Payable days
54.11
53.94
59.72
62.16
51.09
46.27
53.58
45.02
60.52
52.07
Cash Conversion Cycle
59.31
49.70
37.64
26.22
35.18
48.03
48.37
28.21
33.10
43.85
Total Debt/Equity
0.05
0.03
0.01
0.01
0.02
0.03
0.05
0.07
0.14
0.21
Interest Cover
32.90
70.89
1175.57
0.00
0.00
439.59
174.09
621.42
68.16
75.40

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.