Nifty
:
10710.80
Sensex
:
36093.47
-129.85 (-1.20%)
-470.41 (-1.29%)
Nifty
Sensex
:
:
10710.80
36093.47
-129.85 (-1.20%)
-470.41 (-1.29%)

Kansai Nerolac Paints Ltd.

Paints

Rating :
78/99

BSE: 500165 | NSE: KANSAINER

NSE BSE
465.65
18-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  465.15
  •  469.10
  •  461.50
  •  463.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  97486
  •  454.67
  •  499.50
  •  343.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 25,051.68
  • 52.69
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 25,063.44
  • 0.56%
  • 7.01

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 0.84%
  • 7.95%
  • FII
  • DII
  • Others
  • 0.01%
  • 10.29%
  • 5.92%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.73
  • 7.83
  • 8.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.90
  • 10.78
  • 0.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.94
  • 11.46
  • -2.61

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.10
  • 45.34
  • 49.61

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.53
  • 7.70
  • 7.91

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.23
  • 27.56
  • 28.59

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
1,542.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
1,288.71
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
253.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
16.45%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
6.77
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
4.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
33.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
222.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
78.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
144.69
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
9.38%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
2.71
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 09
Mar 08
Mar 07
Net Sales
-
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
1,293.46
Net Sales Growth
-
16.45%
14.94%
7.58%
5.02%
12.33%
11.38%
105.20%
-0.19%
8.23%
 
Cost Of Goods Sold
-
3,067.50
2,480.19
2,092.39
2,106.93
2,135.21
1,922.17
1,747.96
809.99
789.87
739.64
Gross Profit
-
2,356.82
2,177.89
1,960.16
1,659.94
1,451.77
1,271.11
1,119.08
587.23
610.06
553.82
GP Margin
-
43.45%
46.76%
48.37%
44.07%
40.47%
39.81%
39.03%
42.03%
43.58%
42.82%
Total Expenditure
-
4,671.80
3,866.14
3,316.13
3,183.12
3,135.83
2,826.65
2,529.36
1,247.89
1,213.65
1,122.50
Power & Fuel Cost
-
86.76
75.79
71.27
69.68
65.41
66.88
45.56
21.73
21.27
20.77
% Of Sales
-
1.60%
1.63%
1.76%
1.85%
1.82%
2.09%
1.59%
1.56%
1.52%
1.61%
Employee Cost
-
283.41
218.11
186.80
160.52
146.24
127.78
119.20
73.60
77.86
68.50
% Of Sales
-
5.22%
4.68%
4.61%
4.26%
4.08%
4.00%
4.16%
5.27%
5.56%
5.30%
Manufacturing Exp.
-
438.74
391.23
329.00
307.07
282.62
266.21
223.59
138.81
133.00
122.13
% Of Sales
-
8.09%
8.40%
8.12%
8.15%
7.88%
8.34%
7.80%
9.93%
9.50%
9.44%
General & Admin Exp.
-
49.53
40.86
37.58
29.38
26.81
22.51
18.05
30.54
30.37
28.60
% Of Sales
-
0.91%
0.88%
0.93%
0.78%
0.75%
0.70%
0.63%
2.19%
2.17%
2.21%
Selling & Distn. Exp.
-
553.57
512.97
476.07
405.90
382.78
331.20
290.87
147.68
133.17
119.88
% Of Sales
-
10.21%
11.01%
11.75%
10.78%
10.67%
10.37%
10.15%
10.57%
9.51%
9.27%
Miscellaneous Exp.
-
192.29
146.99
123.02
103.64
96.76
89.90
84.12
25.52
28.11
119.88
% Of Sales
-
3.54%
3.16%
3.04%
2.75%
2.70%
2.82%
2.93%
1.83%
2.01%
1.78%
EBITDA
-
752.52
791.94
736.42
583.75
451.15
366.63
337.68
149.33
186.27
170.96
EBITDA Margin
-
13.87%
17.00%
18.17%
15.50%
12.58%
11.48%
11.78%
10.69%
13.31%
13.22%
Other Income
-
60.52
70.91
98.00
27.53
21.53
9.79
16.19
28.38
25.63
22.26
Interest
-
9.97
0.00
0.00
0.00
0.92
1.79
0.68
2.13
2.27
1.76
Depreciation
-
106.28
75.89
69.11
67.38
68.26
64.80
47.35
38.29
42.04
36.02
PBT
-
696.79
786.96
765.31
543.90
403.50
309.83
305.84
137.29
167.59
155.43
Tax
-
249.13
273.21
255.23
177.23
128.31
101.17
128.27
41.57
50.56
53.41
Tax Rate
-
35.75%
34.72%
33.35%
16.42%
31.80%
32.65%
30.40%
29.09%
29.93%
34.00%
PAT
-
452.75
514.40
508.84
900.99
274.06
207.96
293.14
101.60
119.59
105.24
PAT before Minority Interest
-
447.66
513.75
510.08
902.01
275.19
208.66
293.62
101.36
118.35
103.69
Minority Interest
-
5.09
0.65
-1.24
-1.02
-1.13
-0.70
-0.48
0.24
1.24
1.55
PAT Margin
-
8.35%
11.04%
12.56%
23.92%
7.64%
6.51%
10.22%
7.27%
8.54%
8.14%
PAT Growth
-
-11.98%
1.09%
-43.52%
228.76%
31.78%
-29.06%
188.52%
-15.04%
13.64%
 
Unadjusted EPS
-
8.40
9.55
9.44
16.73
5.08
38.59
54.39
37.62
43.92
40.65

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 09
Mar 08
Mar 07
Shareholder's Funds
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
517.21
Share Capital
53.89
53.89
53.89
53.89
53.89
53.89
53.89
26.95
26.95
25.51
Total Reserves
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
490.27
Non-Current Liabilities
131.04
91.22
97.67
46.39
146.72
152.04
148.54
83.03
114.41
120.07
Secured Loans
0.95
0.00
0.00
0.65
5.20
6.29
7.16
16.08
46.03
46.60
Unsecured Loans
3.40
9.71
18.20
28.79
40.60
50.81
59.59
77.54
78.77
79.98
Long Term Provisions
0.02
0.13
0.00
4.05
25.49
28.79
38.52
0.00
0.00
0.00
Current Liabilities
950.43
890.00
708.83
678.48
619.84
698.00
647.96
329.27
277.40
215.82
Trade Payables
693.38
699.87
560.66
551.27
326.47
442.67
392.60
243.78
192.48
167.56
Other Current Liabilities
139.48
147.80
119.84
106.06
191.78
171.43
167.18
0.45
1.06
2.77
Short Term Borrowings
96.51
16.83
0.00
0.00
4.50
4.75
8.08
0.00
0.00
0.00
Short Term Provisions
21.06
25.50
28.33
21.15
97.09
79.15
80.09
85.03
83.86
45.49
Total Liabilities
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
868.43
Net Block
1,464.89
1,035.36
957.28
937.58
916.40
921.60
786.35
238.62
239.99
224.56
Gross Block
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
461.61
Accumulated Depreciation
843.98
703.18
627.70
561.58
496.89
428.78
373.82
303.36
277.74
237.05
Non Current Assets
2,197.54
1,544.93
1,245.98
1,055.32
1,045.93
1,028.75
987.92
343.54
357.16
333.48
Capital Work in Progress
316.35
345.98
154.37
41.95
43.94
48.16
123.49
35.62
26.64
17.63
Non Current Investment
1.14
0.89
0.87
3.28
25.23
25.23
40.23
69.30
90.53
91.29
Long Term Loans & Adv.
404.73
162.70
133.46
72.51
60.36
33.76
37.85
0.00
0.00
0.00
Other Non Current Assets
10.43
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
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
534.96
Current Investments
195.56
519.96
530.75
535.56
182.48
23.37
12.50
233.68
129.67
50.27
Inventories
1,111.06
829.18
703.20
582.72
555.14
658.33
548.32
170.63
199.27
199.96
Sundry Debtors
755.58
702.64
590.44
545.51
515.30
468.26
430.54
209.57
236.37
209.94
Cash & Bank
96.19
363.61
261.44
478.51
34.45
55.27
61.44
76.16
34.25
22.06
Other Current Assets
161.96
15.04
15.38
12.15
39.68
45.55
45.84
41.71
47.75
52.72
Short Term Loans & Adv.
139.37
154.56
289.06
30.68
27.73
34.78
38.56
41.71
47.75
52.72
Net Current Assets
1,369.92
1,694.99
1,681.44
1,506.65
707.21
552.78
450.69
402.49
369.91
319.13
Total Assets
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
868.44

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
99.92
359.33
351.20
391.71
309.25
194.51
220.03
202.88
141.47
105.65
PBT
696.79
786.96
765.31
1,079.24
403.50
309.83
421.88
143.00
167.59
155.43
Adjustment
74.11
22.77
-5.96
-487.70
57.02
55.24
-83.48
16.62
21.23
24.53
Changes in Working Capital
-360.25
-174.01
-182.04
50.01
-29.21
-87.58
-50.16
85.06
7.75
-18.98
Cash after chg. in Working capital
410.65
635.72
577.31
641.55
431.31
277.49
288.24
244.69
196.57
160.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-310.73
-276.39
-226.11
-249.84
-122.06
-82.98
-68.21
-41.80
-55.10
-55.33
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
88.45
-162.74
-557.25
144.11
-238.68
-113.22
-142.29
-118.71
-122.91
-51.07
Net Fixed Assets
-370.78
-335.16
-185.50
-83.67
-58.80
-114.24
-692.23
-70.81
-64.75
-69.46
Net Investments
241.28
7.01
-6.25
-331.13
-159.11
4.13
233.83
-62.29
-77.32
9.11
Others
217.95
165.41
-365.50
558.91
-20.77
-3.11
316.11
14.39
19.16
9.28
Cash from Financing Activity
-222.89
-189.00
-216.20
-91.83
-91.39
-87.46
-77.32
-42.29
-6.37
-83.28
Net Cash Inflow / Outflow
-34.52
7.59
-422.25
443.99
-20.82
-6.17
0.42
41.88
12.19
-28.69
Opening Cash & Equivalents
60.66
55.01
477.63
33.88
55.27
61.44
61.02
34.25
22.06
47.54
Closing Cash & Equivalent
25.96
62.55
55.01
477.87
34.45
55.27
61.44
76.16
34.25
22.06

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
63.39
58.12
52.23
46.57
29.72
26.46
23.88
12.30
11.11
10.11
ROA
10.35%
13.23%
14.84%
32.14%
11.83%
9.56%
18.57%
9.75%
12.64%
12.72%
ROE
13.67%
17.28%
19.16%
43.88%
18.18%
15.38%
30.12%
16.07%
21.24%
22.32%
ROCE
21.12%
26.19%
28.35%
51.29%
25.71%
21.76%
39.72%
19.60%
25.04%
27.23%
Fixed Asset Turnover
2.96
3.19
3.24
3.19
3.08
3.00
3.98
3.00
3.29
3.64
Receivable days
44.47
44.56
41.45
41.63
42.22
43.52
34.49
51.17
50.63
43.41
Inventory Days
59.17
52.80
46.93
44.65
52.09
58.43
38.74
42.44
45.29
46.40
Payable days
53.94
59.65
62.16
51.09
46.27
53.58
45.02
60.52
52.07
49.50
Cash Conversion Cycle
49.70
37.70
26.22
35.18
48.03
48.37
28.21
33.10
43.85
40.31
Total Debt/Equity
0.03
0.01
0.01
0.02
0.03
0.05
0.07
0.14
0.21
0.25
Interest Cover
70.89
0.00
0.00
0.00
439.59
174.09
621.42
68.16
75.40
90.47

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Kansai Nerolac Paints enters into business transfer agreement with Nerofix, Polygel
    22nd Aug 2019, 10:31 AM

    The agreement is for the adhesives, construction chemicals and sealants business of Polygel would be transferred to Nerofix

    Read More
  • Kansai Nerolac Paints to merge two subsidiaries with itself
    30th Jul 2019, 09:16 AM

    The Board of Directors of the Company at its meeting held on July 29, 2019 has approved the same

    Read More
  • Kansai Nerolac Paints reports 4% rise in Q1 consolidated net profit
    29th Jul 2019, 14:43 PM

    Total consolidated income of the company increased by 8.81% at Rs 1,549.18 crore for Q1FY20

    Read More
  • Kansai Nerolac Paint - Quarterly Results
    29th Jul 2019, 13:46 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.