Nifty
Sensex
:
:
22147.90
72943.68
-124.60 (-0.56%)
-456.10 (-0.62%)

Paints

Rating :
48/99

BSE: 500165 | NSE: KANSAINER

272.55
16-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  273.00
  •  275.00
  •  270.00
  •  273.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  265130
  •  724.31
  •  357.30
  •  249.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 22,129.39
  • 19.02
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 22,175.33
  • 0.99%
  • 4.05

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 0.64%
  • 7.40%
  • FII
  • DII
  • Others
  • 4.28%
  • 11.81%
  • 0.88%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.98
  • 6.82
  • 14.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.36
  • 1.68
  • -1.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.58
  • 0.90
  • -3.67

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 51.89
  • 55.57
  • 55.14

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.16
  • 6.43
  • 5.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.07
  • 31.96
  • 30.72

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
1,918.71
1,826.81
5.03%
1,956.54
1,930.96
1.32%
2,156.80
2,051.37
5.14%
1,733.59
1,536.60
12.82%
Expenses
1,674.71
1,631.33
2.66%
1,683.30
1,731.61
-2.79%
1,825.30
1,796.33
1.61%
1,565.47
1,452.68
7.76%
EBITDA
244.00
195.48
24.82%
273.24
199.35
37.07%
331.50
255.04
29.98%
168.12
83.92
100.33%
EBIDTM
12.72%
10.70%
13.97%
10.32%
15.37%
12.43%
9.70%
5.46%
Other Income
20.13
7.38
172.76%
22.02
4.07
441.03%
17.20
4.83
256.11%
9.70
-0.97
-
Interest
7.47
7.41
0.81%
7.60
6.30
20.63%
7.12
8.49
-16.14%
6.80
7.82
-13.04%
Depreciation
48.43
46.00
5.28%
47.39
45.14
4.98%
46.68
43.13
8.23%
45.81
43.04
6.44%
PBT
208.23
149.45
39.33%
240.27
151.98
58.09%
956.15
208.25
359.14%
125.21
32.09
290.18%
Tax
56.14
40.48
38.69%
64.79
40.77
58.92%
222.15
56.20
295.28%
28.97
12.92
124.23%
PAT
152.09
108.97
39.57%
175.48
111.21
57.79%
734.00
152.05
382.74%
96.24
19.17
402.03%
PATM
7.93%
5.96%
8.97%
5.76%
34.03%
7.41%
5.55%
1.25%
EPS
1.91
1.36
40.44%
2.19
1.41
55.32%
9.13
1.93
373.06%
1.16
0.31
274.19%

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
7,765.64
7,542.73
6,369.35
5,074.25
5,279.97
5,424.32
4,658.08
4,052.55
3,766.87
3,586.98
3,193.28
Net Sales Growth
5.72%
18.42%
25.52%
-3.90%
-2.66%
16.45%
14.94%
7.58%
5.02%
12.33%
 
Cost Of Goods Sold
5,063.21
4,704.29
3,893.36
2,762.39
2,902.28
3,067.50
2,482.13
2,092.39
2,106.93
2,135.21
1,922.17
Gross Profit
2,702.43
2,838.44
2,475.99
2,311.86
2,377.69
2,356.82
2,175.95
1,960.16
1,659.94
1,451.77
1,271.11
GP Margin
34.80%
37.63%
38.87%
45.56%
45.03%
43.45%
46.71%
48.37%
44.07%
40.47%
39.81%
Total Expenditure
6,748.78
6,724.74
5,719.99
4,210.97
4,475.51
4,671.80
3,864.29
3,315.15
3,183.12
3,135.83
2,826.65
Power & Fuel Cost
-
89.64
71.19
64.41
73.63
86.76
75.79
71.27
69.68
65.41
66.88
% Of Sales
-
1.19%
1.12%
1.27%
1.39%
1.60%
1.63%
1.76%
1.85%
1.82%
2.09%
Employee Cost
-
377.05
355.58
304.68
310.37
283.41
235.08
186.80
160.52
146.24
127.78
% Of Sales
-
5.00%
5.58%
6.00%
5.88%
5.22%
5.05%
4.61%
4.26%
4.08%
4.00%
Manufacturing Exp.
-
610.05
578.55
420.70
401.27
438.74
366.89
328.02
307.07
282.62
266.21
% Of Sales
-
8.09%
9.08%
8.29%
7.60%
8.09%
7.88%
8.09%
8.15%
7.88%
8.34%
General & Admin Exp.
-
36.78
32.32
32.38
45.74
49.53
40.86
37.58
29.38
26.81
22.51
% Of Sales
-
0.49%
0.51%
0.64%
0.87%
0.91%
0.88%
0.93%
0.78%
0.75%
0.70%
Selling & Distn. Exp.
-
668.59
585.98
460.42
550.08
553.57
512.97
476.07
405.90
382.78
331.20
% Of Sales
-
8.86%
9.20%
9.07%
10.42%
10.21%
11.01%
11.75%
10.78%
10.67%
10.37%
Miscellaneous Exp.
-
238.34
203.01
165.99
192.14
192.29
150.57
123.02
103.64
96.76
331.20
% Of Sales
-
3.16%
3.19%
3.27%
3.64%
3.54%
3.23%
3.04%
2.75%
2.70%
2.82%
EBITDA
1,016.86
817.99
649.36
863.28
804.46
752.52
793.79
737.40
583.75
451.15
366.63
EBITDA Margin
13.09%
10.84%
10.20%
17.01%
15.24%
13.87%
17.04%
18.20%
15.50%
12.58%
11.48%
Other Income
69.05
25.98
25.41
38.21
25.53
60.52
70.91
98.00
27.53
21.53
9.79
Interest
28.99
29.00
28.59
23.74
20.91
9.97
0.67
0.00
0.00
0.92
1.79
Depreciation
188.31
180.08
169.77
165.30
142.12
106.28
77.07
70.09
67.38
68.26
64.80
PBT
1,529.86
634.89
476.41
712.45
666.96
696.79
786.96
765.31
543.90
403.50
309.83
Tax
372.05
166.42
133.26
186.73
151.18
249.13
273.21
255.23
177.23
128.31
101.17
Tax Rate
24.32%
26.21%
27.97%
26.21%
22.67%
35.75%
34.72%
33.35%
16.42%
31.80%
32.65%
PAT
1,157.81
473.58
358.86
529.74
521.01
452.75
514.40
508.84
900.99
274.06
207.96
PAT before Minority Interest
1,163.18
468.47
343.15
525.72
515.78
447.66
513.75
510.08
902.01
275.19
208.66
Minority Interest
5.37
5.11
15.71
4.02
5.23
5.09
0.65
-1.24
-1.02
-1.13
-0.70
PAT Margin
14.91%
6.28%
5.63%
10.44%
9.87%
8.35%
11.04%
12.56%
23.92%
7.64%
6.51%
PAT Growth
195.81%
31.97%
-32.26%
1.68%
15.08%
-11.98%
1.09%
-43.52%
228.76%
31.78%
 
EPS
14.32
5.86
4.44
6.55
6.44
5.60
6.36
6.29
11.15
3.39
2.57

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
4,533.70
4,132.22
4,052.90
3,760.30
3,416.33
3,132.32
2,814.50
2,509.61
1,601.47
1,425.67
Share Capital
53.89
53.89
53.89
53.89
53.89
53.89
53.89
53.89
53.89
53.89
Total Reserves
4,476.06
4,078.33
3,999.01
3,706.41
3,362.44
3,078.43
2,760.61
2,455.72
1,547.58
1,371.78
Non-Current Liabilities
239.30
231.81
203.65
184.40
131.04
91.22
97.67
46.39
146.72
152.04
Secured Loans
4.69
10.94
17.19
23.44
0.95
0.00
0.00
0.65
5.20
6.29
Unsecured Loans
0.00
0.00
0.00
0.00
3.40
9.71
18.20
28.79
40.60
50.81
Long Term Provisions
22.76
22.27
0.45
0.07
0.02
0.13
0.00
4.05
25.49
28.79
Current Liabilities
1,506.65
1,326.06
1,240.52
917.24
950.43
890.00
708.83
678.48
619.84
698.00
Trade Payables
1,015.55
980.64
906.82
595.39
693.38
699.87
560.66
551.27
326.47
442.67
Other Current Liabilities
318.83
134.00
156.92
150.22
139.48
147.80
119.84
106.06
191.78
171.43
Short Term Borrowings
149.05
185.81
149.66
149.82
96.51
16.83
0.00
0.00
4.50
4.75
Short Term Provisions
23.22
25.61
27.12
21.81
21.06
25.50
28.33
21.15
97.09
79.15
Total Liabilities
6,306.36
5,709.38
5,533.35
4,883.62
4,517.89
4,129.92
3,636.25
3,240.45
2,372.98
2,279.53
Net Block
2,107.88
1,995.98
1,912.19
1,906.39
1,464.89
1,035.36
957.28
937.58
916.40
921.60
Gross Block
3,542.26
3,270.13
3,041.59
2,897.15
2,308.87
1,738.54
1,584.98
1,499.16
1,413.29
1,350.38
Accumulated Depreciation
1,434.38
1,274.15
1,129.40
990.76
843.98
703.18
627.70
561.58
496.89
428.78
Non Current Assets
2,503.24
2,479.10
2,355.49
2,395.08
2,197.54
1,544.93
1,245.98
1,055.32
1,045.93
1,028.75
Capital Work in Progress
113.06
224.58
206.85
169.10
316.35
345.98
154.37
41.95
43.94
48.16
Non Current Investment
3.23
1.08
0.95
0.85
1.14
0.89
0.87
3.28
25.23
25.23
Long Term Loans & Adv.
247.48
249.01
232.63
311.03
404.73
162.70
133.46
72.51
60.36
33.76
Other Non Current Assets
31.46
8.27
2.87
7.71
10.43
0.00
0.00
0.00
0.00
0.00
Current Assets
3,803.07
3,230.28
3,177.86
2,488.54
2,320.35
2,584.99
2,390.27
2,185.13
1,327.05
1,250.78
Current Investments
498.13
209.46
668.06
305.10
195.56
519.96
530.75
535.56
182.48
23.37
Inventories
1,729.13
1,629.55
1,197.93
1,008.35
1,111.06
829.18
703.20
582.72
555.14
658.33
Sundry Debtors
1,237.91
1,093.33
956.35
786.98
755.58
702.64
590.44
545.51
515.30
468.26
Cash & Bank
126.86
106.00
124.53
192.03
96.19
363.61
261.44
478.51
34.45
55.27
Other Current Assets
211.04
36.09
76.19
28.76
161.96
169.60
304.44
42.83
39.68
45.55
Short Term Loans & Adv.
170.73
155.85
154.80
167.32
139.37
154.56
289.06
30.68
27.73
34.78
Net Current Assets
2,296.42
1,904.22
1,937.34
1,571.30
1,369.92
1,694.99
1,681.44
1,506.65
707.21
552.78
Total Assets
6,306.31
5,709.38
5,533.35
4,883.62
4,517.89
4,129.92
3,636.25
3,240.45
2,372.98
2,279.53

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
408.25
24.77
645.87
595.07
99.92
360.02
351.20
391.71
304.74
194.51
PBT
634.89
476.41
712.45
666.96
696.79
786.96
765.31
1,079.24
403.50
309.83
Adjustment
195.71
135.88
169.40
150.68
74.11
23.46
-5.96
-487.70
52.51
55.24
Changes in Working Capital
-235.80
-425.76
-78.84
-57.04
-360.25
-174.01
-182.04
50.01
-29.23
-87.58
Cash after chg. in Working capital
594.80
186.53
803.01
760.60
410.65
636.41
577.31
641.55
426.78
277.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-186.55
-161.76
-157.14
-165.53
-310.73
-276.39
-226.11
-249.84
-122.04
-82.98
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
-226.91
249.54
-452.84
-376.22
88.45
-162.74
-557.25
144.11
-238.68
-113.22
Net Fixed Assets
-157.95
-248.47
-272.13
-364.85
-370.78
-335.16
-185.50
-83.67
-58.80
-114.24
Net Investments
-352.70
469.85
-315.16
-150.35
241.28
7.01
-6.25
-331.13
-159.11
4.13
Others
283.74
28.16
134.45
138.98
217.95
165.41
-365.50
558.91
-20.77
-3.11
Cash from Financing Activity
-132.60
-309.31
-274.16
-140.69
-222.89
-191.58
-216.20
-91.83
-86.97
-87.46
Net Cash Inflow / Outflow
48.74
-35.00
-81.13
78.16
-34.52
5.70
-422.25
443.99
-20.91
-6.17
Opening Cash & Equivalents
-12.15
23.94
104.12
25.96
60.66
55.01
477.63
33.88
54.79
61.44
Closing Cash & Equivalent
36.59
-12.15
23.94
104.12
25.96
60.66
55.01
477.87
33.88
55.27

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
56.04
51.12
75.21
69.78
63.39
58.12
52.23
46.57
29.72
26.46
ROA
7.80%
6.10%
10.09%
10.97%
10.35%
13.23%
14.84%
32.14%
11.83%
9.56%
ROE
10.82%
8.38%
13.46%
14.37%
13.67%
17.28%
19.16%
43.88%
18.18%
15.38%
ROCE
14.71%
11.80%
18.03%
18.43%
21.12%
26.21%
28.35%
51.29%
25.71%
21.76%
Fixed Asset Turnover
2.50
2.29
1.94
2.26
2.96
3.19
3.24
3.19
3.08
3.00
Receivable days
49.93
51.86
55.28
47.78
44.47
44.56
41.45
41.63
42.22
43.52
Inventory Days
71.94
71.53
69.96
65.64
59.17
52.80
46.93
44.65
52.09
58.43
Payable days
75.33
88.47
99.24
54.11
53.94
59.72
62.16
51.09
46.27
53.58
Cash Conversion Cycle
46.54
34.92
25.99
59.31
49.70
37.64
26.22
35.18
48.03
48.37
Total Debt/Equity
0.04
0.05
0.04
0.05
0.03
0.01
0.01
0.02
0.03
0.05
Interest Cover
22.89
17.66
31.01
32.90
70.89
1175.57
0.00
0.00
439.59
174.09

News Update:


  • Kansai Nerolac Paints opens sales depot in Kerala
    20th Mar 2024, 16:49 PM

    This is the company’s 110th sales depot across the country

    Read More
  • Kansai Nerolac Paint - Quarterly Results
    5th Feb 2024, 14:37 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.