Nifty
Sensex
:
:
17071.35
58017.80
-80.55 (-0.47%)
-196.79 (-0.34%)

Paints

Rating :
49/99

BSE: 500165 | NSE: KANSAINER

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 20,702.60
  • 51.18
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 20,799.60
  • 0.59%
  • 4.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 0.51%
  • 7.20%
  • FII
  • DII
  • Others
  • 3.32%
  • 13.30%
  • 0.68%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.31
  • 6.46
  • 6.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.76
  • -3.94
  • -4.19

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.04
  • -6.95
  • -11.69

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 51.99
  • 55.52
  • 58.99

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.60
  • 7.11
  • 6.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.26
  • 32.42
  • 33.95

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
1,826.81
1,810.35
0.91%
1,930.96
1,619.64
19.22%
2,051.37
1,402.76
46.24%
1,536.60
1,459.57
5.28%
Expenses
1,631.33
1,598.18
2.07%
1,731.61
1,456.89
18.86%
1,796.33
1,212.24
48.18%
1,452.68
1,246.12
16.58%
EBITDA
195.48
212.17
-7.87%
199.35
162.75
22.49%
255.04
190.52
33.87%
83.92
213.45
-60.68%
EBIDTM
10.70%
11.72%
10.32%
10.05%
12.43%
13.58%
5.46%
14.62%
Other Income
7.38
9.96
-25.90%
4.07
6.48
-37.19%
4.83
9.94
-51.41%
-0.97
10.93
-
Interest
7.41
7.26
2.07%
6.30
6.85
-8.03%
8.49
6.66
27.48%
7.82
7.78
0.51%
Depreciation
46.00
42.95
7.10%
45.14
42.06
7.32%
43.13
41.72
3.38%
43.04
48.16
-10.63%
PBT
149.45
171.92
-13.07%
151.98
120.32
26.31%
208.25
152.08
36.93%
32.09
168.44
-80.95%
Tax
40.48
46.60
-13.13%
40.77
33.04
23.40%
56.20
40.70
38.08%
12.92
44.82
-71.17%
PAT
108.97
125.32
-13.05%
111.21
87.28
27.42%
152.05
111.38
36.51%
19.17
123.62
-84.49%
PATM
5.96%
6.92%
5.76%
5.39%
7.41%
7.94%
1.25%
8.47%
EPS
2.04
2.38
-14.29%
2.11
1.71
23.39%
2.90
2.12
36.79%
0.46
2.31
-80.09%

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
7,345.74
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
2,867.04
Net Sales Growth
16.74%
25.52%
-3.90%
-2.66%
16.45%
14.94%
7.58%
5.02%
12.33%
11.38%
 
Cost Of Goods Sold
5,191.16
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
1,747.96
Gross Profit
2,154.58
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
1,119.08
GP Margin
29.33%
38.87%
45.56%
45.03%
43.45%
46.71%
48.37%
44.07%
40.47%
39.81%
39.03%
Total Expenditure
6,611.95
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
2,529.36
Power & Fuel Cost
-
71.19
64.41
73.63
86.76
75.79
71.27
69.68
65.41
66.88
45.56
% Of Sales
-
1.12%
1.27%
1.39%
1.60%
1.63%
1.76%
1.85%
1.82%
2.09%
1.59%
Employee Cost
-
355.58
304.68
310.37
283.41
235.08
186.80
160.52
146.24
127.78
119.20
% Of Sales
-
5.58%
6.00%
5.88%
5.22%
5.05%
4.61%
4.26%
4.08%
4.00%
4.16%
Manufacturing Exp.
-
578.55
420.70
401.27
438.74
366.89
328.02
307.07
282.62
266.21
223.59
% Of Sales
-
9.08%
8.29%
7.60%
8.09%
7.88%
8.09%
8.15%
7.88%
8.34%
7.80%
General & Admin Exp.
-
32.32
32.38
45.74
49.53
40.86
37.58
29.38
26.81
22.51
18.05
% Of Sales
-
0.51%
0.64%
0.87%
0.91%
0.88%
0.93%
0.78%
0.75%
0.70%
0.63%
Selling & Distn. Exp.
-
585.98
460.42
550.08
553.57
512.97
476.07
405.90
382.78
331.20
290.87
% Of Sales
-
9.20%
9.07%
10.42%
10.21%
11.01%
11.75%
10.78%
10.67%
10.37%
10.15%
Miscellaneous Exp.
-
203.01
165.99
192.14
192.29
150.57
123.02
103.64
96.76
89.90
290.87
% Of Sales
-
3.19%
3.27%
3.64%
3.54%
3.23%
3.04%
2.75%
2.70%
2.82%
2.93%
EBITDA
733.79
649.36
863.28
804.46
752.52
793.79
737.40
583.75
451.15
366.63
337.68
EBITDA Margin
9.99%
10.20%
17.01%
15.24%
13.87%
17.04%
18.20%
15.50%
12.58%
11.48%
11.78%
Other Income
15.31
25.41
38.21
25.53
60.52
70.91
98.00
27.53
21.53
9.79
16.19
Interest
30.02
28.59
23.74
20.91
9.97
0.67
0.00
0.00
0.92
1.79
0.68
Depreciation
177.31
169.77
165.30
142.12
106.28
77.07
70.09
67.38
68.26
64.80
47.35
PBT
541.77
476.41
712.45
666.96
696.79
786.96
765.31
543.90
403.50
309.83
305.84
Tax
150.37
133.26
186.73
151.18
249.13
273.21
255.23
177.23
128.31
101.17
128.27
Tax Rate
27.76%
27.97%
26.21%
22.67%
35.75%
34.72%
33.35%
16.42%
31.80%
32.65%
30.40%
PAT
391.40
358.86
529.74
521.01
452.75
514.40
508.84
900.99
274.06
207.96
293.14
PAT before Minority Interest
404.54
343.15
525.72
515.78
447.66
513.75
510.08
902.01
275.19
208.66
293.62
Minority Interest
13.14
15.71
4.02
5.23
5.09
0.65
-1.24
-1.02
-1.13
-0.70
-0.48
PAT Margin
5.33%
5.63%
10.44%
9.87%
8.35%
11.04%
12.56%
23.92%
7.64%
6.51%
10.22%
PAT Growth
-12.56%
-32.26%
1.68%
15.08%
-11.98%
1.09%
-43.52%
228.76%
31.78%
-29.06%
 
EPS
7.26
6.66
9.83
9.67
8.40
9.55
9.44
16.72
5.09
3.86
5.44

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
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
1,286.96
Share Capital
53.89
53.89
53.89
53.89
53.89
53.89
53.89
53.89
53.89
53.89
Total Reserves
4,078.33
3,999.01
3,706.41
3,362.44
3,078.43
2,760.61
2,455.72
1,547.58
1,371.78
1,233.07
Non-Current Liabilities
231.81
203.65
184.40
131.04
91.22
97.67
46.39
146.72
152.04
148.54
Secured Loans
10.94
17.19
23.44
0.95
0.00
0.00
0.65
5.20
6.29
7.16
Unsecured Loans
0.00
0.00
0.00
3.40
9.71
18.20
28.79
40.60
50.81
59.59
Long Term Provisions
22.27
0.45
0.07
0.02
0.13
0.00
4.05
25.49
28.79
38.52
Current Liabilities
1,326.06
1,240.52
917.24
950.43
890.00
708.83
678.48
619.84
698.00
647.96
Trade Payables
980.64
906.82
595.39
693.38
699.87
560.66
551.27
326.47
442.67
392.60
Other Current Liabilities
134.00
156.92
150.22
139.48
147.80
119.84
106.06
191.78
171.43
167.18
Short Term Borrowings
185.81
149.66
149.82
96.51
16.83
0.00
0.00
4.50
4.75
8.08
Short Term Provisions
25.61
27.12
21.81
21.06
25.50
28.33
21.15
97.09
79.15
80.09
Total Liabilities
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
2,086.57
Net Block
1,996.16
1,912.19
1,906.39
1,464.89
1,035.36
957.28
937.58
916.40
921.60
786.35
Gross Block
3,273.60
3,041.59
2,897.15
2,308.87
1,738.54
1,584.98
1,499.16
1,413.29
1,350.38
1,160.16
Accumulated Depreciation
1,277.44
1,129.40
990.76
843.98
703.18
627.70
561.58
496.89
428.78
373.82
Non Current Assets
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
987.92
Capital Work in Progress
224.58
206.85
169.10
316.35
345.98
154.37
41.95
43.94
48.16
123.49
Non Current Investment
1.08
0.95
0.85
1.14
0.89
0.87
3.28
25.23
25.23
40.23
Long Term Loans & Adv.
249.01
232.63
311.03
404.73
162.70
133.46
72.51
60.36
33.76
37.85
Other Non Current Assets
8.27
2.87
7.71
10.43
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
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
1,098.64
Current Investments
209.46
668.06
305.10
195.56
519.96
530.75
535.56
182.48
23.37
12.50
Inventories
1,629.55
1,197.93
1,008.35
1,111.06
829.18
703.20
582.72
555.14
658.33
548.32
Sundry Debtors
1,093.33
956.35
786.98
755.58
702.64
590.44
545.51
515.30
468.26
430.54
Cash & Bank
106.00
124.53
192.03
96.19
363.61
261.44
478.51
34.45
55.27
61.44
Other Current Assets
191.94
76.19
28.76
22.59
169.60
304.44
42.83
39.68
45.55
45.84
Short Term Loans & Adv.
145.99
154.80
167.32
139.37
154.56
289.06
30.68
27.73
34.78
38.56
Net Current Assets
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
450.69
Total Assets
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
2,086.56

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
24.77
645.87
595.07
99.92
360.02
351.20
391.71
304.74
194.51
220.03
PBT
476.41
712.45
666.96
696.79
786.96
765.31
1,079.24
403.50
309.83
421.88
Adjustment
135.88
169.40
150.68
74.11
23.46
-5.96
-487.70
52.51
55.24
-83.48
Changes in Working Capital
-425.76
-78.84
-57.04
-360.25
-174.01
-182.04
50.01
-29.23
-87.58
-50.16
Cash after chg. in Working capital
186.53
803.01
760.60
410.65
636.41
577.31
641.55
426.78
277.49
288.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-161.76
-157.14
-165.53
-310.73
-276.39
-226.11
-249.84
-122.04
-82.98
-68.21
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
249.54
-452.84
-376.22
88.45
-162.74
-557.25
144.11
-238.68
-113.22
-142.29
Net Fixed Assets
-251.94
-272.13
-364.85
-370.78
-335.16
-185.50
-83.67
-58.80
-114.24
-692.23
Net Investments
469.85
-315.16
-150.35
241.28
7.01
-6.25
-331.13
-159.11
4.13
233.83
Others
31.63
134.45
138.98
217.95
165.41
-365.50
558.91
-20.77
-3.11
316.11
Cash from Financing Activity
-309.31
-274.16
-140.69
-222.89
-191.58
-216.20
-91.83
-86.97
-87.46
-77.32
Net Cash Inflow / Outflow
-35.00
-81.13
78.16
-34.52
5.70
-422.25
443.99
-20.91
-6.17
0.42
Opening Cash & Equivalents
23.94
104.12
25.96
60.66
55.01
477.63
33.88
54.79
61.44
61.02
Closing Cash & Equivalent
-12.15
23.94
104.12
25.96
60.66
55.01
477.87
33.88
55.27
61.44

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
76.68
75.21
69.78
63.39
58.12
52.23
46.57
29.72
26.46
23.88
ROA
6.10%
10.09%
10.97%
10.35%
13.23%
14.84%
32.14%
11.83%
9.56%
18.57%
ROE
8.38%
13.46%
14.37%
13.67%
17.28%
19.16%
43.88%
18.18%
15.38%
30.12%
ROCE
11.80%
18.03%
18.43%
21.12%
26.21%
28.35%
51.29%
25.71%
21.76%
39.72%
Fixed Asset Turnover
2.28
1.94
2.26
2.96
3.19
3.24
3.19
3.08
3.00
3.98
Receivable days
51.86
55.28
47.78
44.47
44.56
41.45
41.63
42.22
43.52
34.49
Inventory Days
71.53
69.96
65.64
59.17
52.80
46.93
44.65
52.09
58.43
38.74
Payable days
88.47
99.24
54.11
53.94
59.72
62.16
51.09
46.27
53.58
45.02
Cash Conversion Cycle
34.92
25.99
59.31
49.70
37.64
26.22
35.18
48.03
48.37
28.21
Total Debt/Equity
0.05
0.04
0.05
0.03
0.01
0.01
0.02
0.03
0.05
0.07
Interest Cover
17.66
31.01
32.90
70.89
1175.57
0.00
0.00
439.59
174.09
621.42

News Update:


  • Kansai Nerolac Paints gets nod to acquire 40% stake in Nerofix from Polygel Industries
    3rd Mar 2023, 17:04 PM

    The Board of Directors at their meeting held on March 03, 2023 has approved the same

    Read More
  • Kansai Nerolac Paint - Quarterly Results
    3rd Feb 2023, 14:37 PM

    Read More
  • Kansai Nerolac Paints gets nod to sell land in Thane to Shoden Developers
    31st Jan 2023, 10:08 AM

    The company has entered into an agreement to sell with the Purchaser

    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.