Nifty
Sensex
:
:
24331.80
79826.79
-81.70 (-0.33%)
-322.09 (-0.40%)

Paints

Rating :
49/99

BSE: 500165 | NSE: KANSAINER

266.95
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  270.80
  •  272.00
  •  265.60
  •  269.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1266536
  •  3402.18
  •  357.30
  •  251.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 22,125.35
  • 18.66
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 21,986.10
  • 1.37%
  • 3.97

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 0.60%
  • 7.71%
  • FII
  • DII
  • Others
  • 5.09%
  • 10.62%
  • 0.99%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.08
  • 8.12
  • 6.99

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.58
  • 5.02
  • 9.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.77
  • 17.87
  • 48.93

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 51.90
  • 55.53
  • 53.67

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.05
  • 6.28
  • 5.62

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.86
  • 31.46
  • 29.32

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
1,769.39
1,733.59
2.07%
1,918.71
1,826.81
5.03%
1,956.54
1,930.96
1.32%
2,156.80
2,051.37
5.14%
Expenses
1,590.38
1,565.47
1.59%
1,674.71
1,631.33
2.66%
1,683.30
1,731.61
-2.79%
1,825.30
1,796.33
1.61%
EBITDA
179.01
168.12
6.48%
244.00
195.48
24.82%
273.24
199.35
37.07%
331.50
255.04
29.98%
EBIDTM
10.12%
9.70%
12.72%
10.70%
13.97%
10.32%
15.37%
12.43%
Other Income
32.53
9.70
235.36%
20.13
7.38
172.76%
22.02
4.07
441.03%
17.20
4.83
256.11%
Interest
7.02
6.80
3.24%
7.47
7.41
0.81%
7.60
6.30
20.63%
7.12
8.49
-16.14%
Depreciation
47.96
45.81
4.69%
48.43
46.00
5.28%
47.39
45.14
4.98%
46.68
43.13
8.23%
PBT
156.56
125.21
25.04%
208.23
149.45
39.33%
240.27
151.98
58.09%
956.15
208.25
359.14%
Tax
42.27
28.97
45.91%
56.14
40.48
38.69%
64.79
40.77
58.92%
222.15
56.20
295.28%
PAT
114.29
96.24
18.76%
152.09
108.97
39.57%
175.48
111.21
57.79%
734.00
152.05
382.74%
PATM
6.46%
5.55%
7.93%
5.96%
8.97%
5.76%
34.03%
7.41%
EPS
1.44
1.16
24.14%
1.91
1.36
40.44%
2.19
1.41
55.32%
9.13
1.93
373.06%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
7,801.44
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
Net Sales Growth
-
3.43%
18.42%
25.52%
-3.90%
-2.66%
16.45%
14.94%
7.58%
5.02%
 
Cost Of Goods Sold
-
4,524.49
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
Gross Profit
-
3,276.95
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
GP Margin
-
42.00%
37.63%
38.87%
45.56%
45.03%
43.45%
46.71%
48.37%
44.07%
40.47%
Total Expenditure
-
6,773.69
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
Power & Fuel Cost
-
97.79
89.64
71.19
64.41
73.63
86.76
75.79
71.27
69.68
65.41
% Of Sales
-
1.25%
1.19%
1.12%
1.27%
1.39%
1.60%
1.63%
1.76%
1.85%
1.82%
Employee Cost
-
448.62
377.05
355.58
304.68
310.37
283.41
235.08
186.80
160.52
146.24
% Of Sales
-
5.75%
5.00%
5.58%
6.00%
5.88%
5.22%
5.05%
4.61%
4.26%
4.08%
Manufacturing Exp.
-
575.91
610.05
578.55
420.70
401.27
438.74
366.89
328.02
307.07
282.62
% Of Sales
-
7.38%
8.09%
9.08%
8.29%
7.60%
8.09%
7.88%
8.09%
8.15%
7.88%
General & Admin Exp.
-
37.96
36.78
32.32
32.38
45.74
49.53
40.86
37.58
29.38
26.81
% Of Sales
-
0.49%
0.49%
0.51%
0.64%
0.87%
0.91%
0.88%
0.93%
0.78%
0.75%
Selling & Distn. Exp.
-
802.66
668.59
585.98
460.42
550.08
553.57
512.97
476.07
405.90
382.78
% Of Sales
-
10.29%
8.86%
9.20%
9.07%
10.42%
10.21%
11.01%
11.75%
10.78%
10.67%
Miscellaneous Exp.
-
286.26
238.34
203.01
165.99
192.14
192.29
150.57
123.02
103.64
382.78
% Of Sales
-
3.67%
3.16%
3.19%
3.27%
3.64%
3.54%
3.23%
3.04%
2.75%
2.70%
EBITDA
-
1,027.75
817.99
649.36
863.28
804.46
752.52
793.79
737.40
583.75
451.15
EBITDA Margin
-
13.17%
10.84%
10.20%
17.01%
15.24%
13.87%
17.04%
18.20%
15.50%
12.58%
Other Income
-
91.88
25.98
25.41
38.21
25.53
60.52
70.91
98.00
27.53
21.53
Interest
-
29.21
29.00
28.59
23.74
20.91
9.97
0.67
0.00
0.00
0.92
Depreciation
-
190.46
180.08
169.77
165.30
142.12
106.28
77.07
70.09
67.38
68.26
PBT
-
899.96
634.89
476.41
712.45
666.96
696.79
786.96
765.31
543.90
403.50
Tax
-
385.35
166.42
133.26
186.73
151.18
249.13
273.21
255.23
177.23
128.31
Tax Rate
-
24.68%
26.21%
27.97%
26.21%
22.67%
35.75%
34.72%
33.35%
16.42%
31.80%
PAT
-
1,185.44
473.58
358.86
529.74
521.01
452.75
514.40
508.84
900.99
274.06
PAT before Minority Interest
-
1,175.86
468.47
343.15
525.72
515.78
447.66
513.75
510.08
902.01
275.19
Minority Interest
-
9.58
5.11
15.71
4.02
5.23
5.09
0.65
-1.24
-1.02
-1.13
PAT Margin
-
15.20%
6.28%
5.63%
10.44%
9.87%
8.35%
11.04%
12.56%
23.92%
7.64%
PAT Growth
-
150.31%
31.97%
-32.26%
1.68%
15.08%
-11.98%
1.09%
-43.52%
228.76%
 
EPS
-
14.66
5.86
4.44
6.55
6.44
5.60
6.36
6.29
11.15
3.39

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
5,582.60
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
Share Capital
80.84
53.89
53.89
53.89
53.89
53.89
53.89
53.89
53.89
53.89
Total Reserves
5,485.86
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
Non-Current Liabilities
290.56
239.33
231.81
203.65
184.40
131.04
91.22
97.67
46.39
146.72
Secured Loans
15.00
4.69
10.94
17.19
23.44
0.95
0.00
0.00
0.65
5.20
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
3.40
9.71
18.20
28.79
40.60
Long Term Provisions
23.91
22.76
22.27
0.45
0.07
0.02
0.13
0.00
4.05
25.49
Current Liabilities
1,520.56
1,506.65
1,326.06
1,240.52
917.24
950.43
890.00
708.83
678.48
619.84
Trade Payables
1,095.58
1,015.55
980.64
906.82
595.39
693.38
699.87
560.66
551.27
326.47
Other Current Liabilities
289.88
318.83
134.00
156.92
150.22
139.48
147.80
119.84
106.06
191.78
Short Term Borrowings
101.01
149.05
185.81
149.66
149.82
96.51
16.83
0.00
0.00
4.50
Short Term Provisions
34.09
23.22
25.61
27.12
21.81
21.06
25.50
28.33
21.15
97.09
Total Liabilities
7,409.72
6,306.39
5,709.38
5,533.35
4,883.62
4,517.89
4,129.92
3,636.25
3,240.45
2,372.98
Net Block
2,182.01
2,107.88
1,995.98
1,912.19
1,906.39
1,464.89
1,035.36
957.28
937.58
916.40
Gross Block
3,775.79
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
Accumulated Depreciation
1,593.78
1,434.38
1,274.15
1,129.40
990.76
843.98
703.18
627.70
561.58
496.89
Non Current Assets
2,660.63
2,503.26
2,479.10
2,355.49
2,395.08
2,197.54
1,544.93
1,245.98
1,055.32
1,045.93
Capital Work in Progress
152.60
113.06
224.58
206.85
169.10
316.35
345.98
154.37
41.95
43.94
Non Current Investment
3.72
3.23
1.08
0.95
0.85
1.14
0.89
0.87
3.28
25.23
Long Term Loans & Adv.
278.69
247.50
249.01
232.63
311.03
404.73
162.70
133.46
72.51
60.36
Other Non Current Assets
43.49
31.46
8.27
2.87
7.71
10.43
0.00
0.00
0.00
0.00
Current Assets
4,749.04
3,803.08
3,230.28
3,177.86
2,488.54
2,320.35
2,584.99
2,390.27
2,185.13
1,327.05
Current Investments
1,322.90
498.13
209.46
668.06
305.10
195.56
519.96
530.75
535.56
182.48
Inventories
1,687.46
1,729.13
1,629.55
1,197.93
1,008.35
1,111.06
829.18
703.20
582.72
555.14
Sundry Debtors
1,334.88
1,237.91
1,093.33
956.35
786.98
755.58
702.64
590.44
545.51
515.30
Cash & Bank
259.95
126.86
106.00
124.53
192.03
96.19
363.61
261.44
478.51
34.45
Other Current Assets
143.85
40.32
36.09
76.19
196.08
161.96
169.60
304.44
42.83
39.68
Short Term Loans & Adv.
82.83
170.73
155.85
154.80
167.32
139.37
154.56
289.06
30.68
27.73
Net Current Assets
3,228.48
2,296.43
1,904.22
1,937.34
1,571.30
1,369.92
1,694.99
1,681.44
1,506.65
707.21
Total Assets
7,409.67
6,306.34
5,709.38
5,533.35
4,883.62
4,517.89
4,129.92
3,636.25
3,240.45
2,372.98

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
903.01
408.25
24.77
645.87
595.07
99.92
360.02
351.20
391.71
304.74
PBT
1,561.21
634.89
476.41
712.45
666.96
696.79
786.96
765.31
1,079.24
403.50
Adjustment
-498.80
195.71
135.88
169.40
150.68
74.11
23.46
-5.96
-487.70
52.51
Changes in Working Capital
82.69
-235.80
-425.76
-78.84
-57.04
-360.25
-174.01
-182.04
50.01
-29.23
Cash after chg. in Working capital
1,145.10
594.80
186.53
803.01
760.60
410.65
636.41
577.31
641.55
426.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-242.09
-186.55
-161.76
-157.14
-165.53
-310.73
-276.39
-226.11
-249.84
-122.04
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
-589.76
-226.91
249.54
-452.84
-376.22
88.45
-162.74
-557.25
144.11
-238.68
Net Fixed Assets
-266.92
-157.95
-248.47
-272.13
-364.85
-370.78
-335.16
-185.50
-83.67
-58.80
Net Investments
-806.26
-352.70
469.85
-315.16
-150.35
241.28
7.01
-6.25
-331.13
-159.11
Others
483.42
283.74
28.16
134.45
138.98
217.95
165.41
-365.50
558.91
-20.77
Cash from Financing Activity
-248.84
-132.60
-309.31
-274.16
-140.69
-222.89
-191.58
-216.20
-91.83
-86.97
Net Cash Inflow / Outflow
64.41
48.74
-35.00
-81.13
78.16
-34.52
5.70
-422.25
443.99
-20.91
Opening Cash & Equivalents
36.59
-12.15
23.94
104.12
25.96
60.66
55.01
477.63
33.88
54.79
Closing Cash & Equivalent
101.00
36.59
-12.15
23.94
104.12
25.96
60.66
55.01
477.87
33.88

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
68.86
56.04
51.12
75.21
69.78
63.39
58.12
52.23
46.57
29.72
ROA
17.15%
7.80%
6.10%
10.09%
10.97%
10.35%
13.23%
14.84%
32.14%
11.83%
ROE
23.29%
10.82%
8.38%
13.46%
14.37%
13.67%
17.28%
19.16%
43.88%
18.18%
ROCE
30.59%
14.71%
11.80%
18.03%
18.43%
21.12%
26.21%
28.35%
51.29%
25.71%
Fixed Asset Turnover
2.39
2.50
2.29
1.94
2.26
2.96
3.19
3.24
3.19
3.08
Receivable days
53.62
49.93
51.86
55.28
47.78
44.47
44.56
41.45
41.63
42.22
Inventory Days
71.20
71.94
71.53
69.96
65.64
59.17
52.80
46.93
44.65
52.09
Payable days
80.70
75.33
88.47
99.24
54.11
53.94
59.72
62.16
51.09
46.27
Cash Conversion Cycle
44.12
46.54
34.92
25.99
59.31
49.70
37.64
26.22
35.18
48.03
Total Debt/Equity
0.02
0.04
0.05
0.04
0.05
0.03
0.01
0.01
0.02
0.03
Interest Cover
54.45
22.89
17.66
31.01
32.90
70.89
1175.57
0.00
0.00
439.59

News Update:


  • Kansai Nerolac Paints opens sales depot in Uttar Pradesh
    6th Jul 2024, 11:37 AM

    This is the company’s 113th sales depots across the country

    Read More
  • Kansai Nerolac Paint - Quarterly Results
    4th May 2024, 17:03 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.