Nifty
Sensex
:
:
18308.10
61308.91
52.35 (0.29%)
85.88 (0.14%)

Paints

Rating :
49/99

BSE: 500165 | NSE: KANSAINER

606.35
17-Jan-2022
  • Open
  • High
  • Low
  • Previous Close
  •  611.00
  •  619.05
  •  605.55
  •  610.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  53657
  •  327.35
  •  680.00
  •  521.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 32,682.79
  • 61.04
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 32,731.36
  • 0.87%
  • 8.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 0.52%
  • 7.03%
  • FII
  • DII
  • Others
  • 3.57%
  • 13.18%
  • 0.71%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.07
  • 4.60
  • -2.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.46
  • 3.20
  • 2.78

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.42
  • 0.81
  • 5.37

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 49.87
  • 52.55
  • 58.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.70
  • 7.91
  • 7.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.05
  • 32.11
  • 33.53

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
1,619.64
1,383.21
17.09%
1,402.76
638.92
119.55%
1,459.57
1,080.07
35.14%
1,592.55
1,331.94
19.57%
Expenses
1,456.89
1,114.64
30.70%
1,212.24
562.10
115.66%
1,246.12
945.86
31.74%
1,288.11
1,134.27
13.56%
EBITDA
162.75
268.57
-39.40%
190.52
76.82
148.01%
213.45
134.21
59.04%
304.44
197.67
54.01%
EBIDTM
10.05%
19.42%
13.58%
12.02%
14.62%
12.43%
19.12%
14.84%
Other Income
6.48
4.81
34.72%
9.94
8.16
21.81%
10.93
3.84
184.64%
14.31
10.59
35.13%
Interest
6.85
5.42
26.38%
6.66
5.51
20.87%
7.78
6.19
25.69%
5.03
5.26
-4.37%
Depreciation
42.06
39.30
7.02%
41.72
37.92
10.02%
48.16
38.36
25.55%
39.92
36.90
8.18%
PBT
120.32
228.66
-47.38%
152.08
41.55
266.02%
168.44
93.50
80.15%
273.80
166.10
64.84%
Tax
33.04
60.70
-45.57%
40.70
11.91
241.73%
44.82
28.14
59.28%
69.30
50.29
37.80%
PAT
87.28
167.96
-48.04%
111.38
29.64
275.78%
123.62
65.36
89.14%
204.50
115.81
76.58%
PATM
5.39%
12.14%
7.94%
4.64%
8.47%
6.05%
12.84%
8.69%
EPS
1.71
3.12
-45.19%
2.12
0.62
241.94%
2.31
1.25
84.80%
3.78
2.17
74.19%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 09
Net Sales
6,074.52
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
1,397.22
Net Sales Growth
36.99%
-3.90%
-2.66%
16.45%
14.94%
7.58%
5.02%
12.33%
11.38%
105.20%
 
Cost Of Goods Sold
4,007.22
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
809.99
Gross Profit
2,067.30
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
587.23
GP Margin
34.03%
45.56%
45.03%
43.45%
46.71%
48.37%
44.07%
40.47%
39.81%
39.03%
42.03%
Total Expenditure
5,203.36
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
1,247.89
Power & Fuel Cost
-
64.41
73.63
86.76
75.79
71.27
69.68
65.41
66.88
45.56
21.73
% Of Sales
-
1.27%
1.39%
1.60%
1.63%
1.76%
1.85%
1.82%
2.09%
1.59%
1.56%
Employee Cost
-
304.68
310.37
283.41
235.08
186.80
160.52
146.24
127.78
119.20
73.60
% Of Sales
-
6.00%
5.88%
5.22%
5.05%
4.61%
4.26%
4.08%
4.00%
4.16%
5.27%
Manufacturing Exp.
-
420.70
401.27
438.74
366.89
328.02
307.07
282.62
266.21
223.59
138.81
% Of Sales
-
8.29%
7.60%
8.09%
7.88%
8.09%
8.15%
7.88%
8.34%
7.80%
9.93%
General & Admin Exp.
-
32.38
45.74
49.53
40.86
37.58
29.38
26.81
22.51
18.05
30.54
% Of Sales
-
0.64%
0.87%
0.91%
0.88%
0.93%
0.78%
0.75%
0.70%
0.63%
2.19%
Selling & Distn. Exp.
-
460.42
550.08
553.57
512.97
476.07
405.90
382.78
331.20
290.87
147.68
% Of Sales
-
9.07%
10.42%
10.21%
11.01%
11.75%
10.78%
10.67%
10.37%
10.15%
10.57%
Miscellaneous Exp.
-
165.99
192.14
192.29
150.57
123.02
103.64
96.76
89.90
84.12
147.68
% Of Sales
-
3.27%
3.64%
3.54%
3.23%
3.04%
2.75%
2.70%
2.82%
2.93%
1.83%
EBITDA
871.16
863.28
804.46
752.52
793.79
737.40
583.75
451.15
366.63
337.68
149.33
EBITDA Margin
14.34%
17.01%
15.24%
13.87%
17.04%
18.20%
15.50%
12.58%
11.48%
11.78%
10.69%
Other Income
41.66
38.21
25.53
60.52
70.91
98.00
27.53
21.53
9.79
16.19
28.38
Interest
26.32
23.74
20.91
9.97
0.67
0.00
0.00
0.92
1.79
0.68
2.13
Depreciation
171.86
165.30
142.12
106.28
77.07
70.09
67.38
68.26
64.80
47.35
38.29
PBT
714.64
712.45
666.96
696.79
786.96
765.31
543.90
403.50
309.83
305.84
137.29
Tax
187.86
186.73
151.18
249.13
273.21
255.23
177.23
128.31
101.17
128.27
41.57
Tax Rate
26.29%
26.21%
22.67%
35.75%
34.72%
33.35%
16.42%
31.80%
32.65%
30.40%
29.09%
PAT
526.78
529.74
521.01
452.75
514.40
508.84
900.99
274.06
207.96
293.14
101.60
PAT before Minority Interest
534.17
525.72
515.78
447.66
513.75
510.08
902.01
275.19
208.66
293.62
101.36
Minority Interest
7.39
4.02
5.23
5.09
0.65
-1.24
-1.02
-1.13
-0.70
-0.48
0.24
PAT Margin
8.67%
10.44%
9.87%
8.35%
11.04%
12.56%
23.92%
7.64%
6.51%
10.22%
7.27%
PAT Growth
39.08%
1.68%
15.08%
-11.98%
1.09%
-43.52%
228.76%
31.78%
-29.06%
188.52%
 
EPS
9.78
9.83
9.67
8.40
9.55
9.44
16.72
5.09
3.86
5.44
1.89

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 09
Shareholder's Funds
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
663.00
Share Capital
53.89
53.89
53.89
53.89
53.89
53.89
53.89
53.89
53.89
26.95
Total Reserves
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
636.05
Non-Current Liabilities
203.65
184.40
131.04
91.22
97.67
46.39
146.72
152.04
148.54
83.03
Secured Loans
17.19
23.44
0.95
0.00
0.00
0.65
5.20
6.29
7.16
16.08
Unsecured Loans
0.00
0.00
3.40
9.71
18.20
28.79
40.60
50.81
59.59
77.54
Long Term Provisions
0.45
0.07
0.02
0.13
0.00
4.05
25.49
28.79
38.52
0.00
Current Liabilities
1,240.52
917.24
950.43
890.00
708.83
678.48
619.84
698.00
647.96
329.27
Trade Payables
906.82
595.39
693.38
699.87
560.66
551.27
326.47
442.67
392.60
243.78
Other Current Liabilities
156.92
150.22
139.48
147.80
119.84
106.06
191.78
171.43
167.18
0.45
Short Term Borrowings
149.66
149.82
96.51
16.83
0.00
0.00
4.50
4.75
8.08
0.00
Short Term Provisions
27.12
21.81
21.06
25.50
28.33
21.15
97.09
79.15
80.09
85.03
Total Liabilities
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
1,075.30
Net Block
1,912.19
1,906.39
1,464.89
1,035.36
957.28
937.58
916.40
921.60
786.35
238.62
Gross Block
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
541.98
Accumulated Depreciation
1,129.40
990.76
843.98
703.18
627.70
561.58
496.89
428.78
373.82
303.36
Non Current Assets
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
343.54
Capital Work in Progress
206.85
169.10
316.35
345.98
154.37
41.95
43.94
48.16
123.49
35.62
Non Current Investment
0.95
0.85
1.14
0.89
0.87
3.28
25.23
25.23
40.23
69.30
Long Term Loans & Adv.
232.63
311.03
404.73
162.70
133.46
72.51
60.36
33.76
37.85
0.00
Other Non Current Assets
2.87
7.71
10.43
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
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
731.75
Current Investments
668.06
305.10
195.56
519.96
530.75
535.56
182.48
23.37
12.50
233.68
Inventories
1,197.93
1,008.35
1,111.06
829.18
703.20
582.72
555.14
658.33
548.32
170.63
Sundry Debtors
956.35
786.98
755.58
702.64
590.44
545.51
515.30
468.26
430.54
209.57
Cash & Bank
124.53
192.03
96.19
363.61
261.44
478.51
34.45
55.27
61.44
76.16
Other Current Assets
230.99
28.76
22.59
15.04
304.44
42.83
39.68
45.55
45.84
41.71
Short Term Loans & Adv.
154.80
167.32
139.37
154.56
289.06
30.68
27.73
34.78
38.56
41.71
Net Current Assets
1,937.34
1,571.30
1,369.92
1,694.99
1,681.44
1,506.65
707.21
552.78
450.69
402.49
Total Assets
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
1,075.29

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 09
Cash From Operating Activity
645.87
595.07
99.92
360.02
351.20
391.71
304.74
194.51
220.03
202.88
PBT
712.45
666.96
696.79
786.96
765.31
1,079.24
403.50
309.83
421.88
143.00
Adjustment
169.40
150.68
74.11
23.46
-5.96
-487.70
52.51
55.24
-83.48
16.62
Changes in Working Capital
-78.84
-57.04
-360.25
-174.01
-182.04
50.01
-29.23
-87.58
-50.16
85.06
Cash after chg. in Working capital
803.01
760.60
410.65
636.41
577.31
641.55
426.78
277.49
288.24
244.69
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-157.14
-165.53
-310.73
-276.39
-226.11
-249.84
-122.04
-82.98
-68.21
-41.80
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
-452.84
-376.22
88.45
-162.74
-557.25
144.11
-238.68
-113.22
-142.29
-118.71
Net Fixed Assets
-171.41
-364.85
-370.78
-335.16
-185.50
-83.67
-58.80
-114.24
-692.23
-70.81
Net Investments
-378.58
-150.35
241.28
7.01
-6.25
-331.13
-159.11
4.13
233.83
-62.29
Others
97.15
138.98
217.95
165.41
-365.50
558.91
-20.77
-3.11
316.11
14.39
Cash from Financing Activity
-274.16
-140.69
-222.89
-191.58
-216.20
-91.83
-86.97
-87.46
-77.32
-42.29
Net Cash Inflow / Outflow
-81.13
78.16
-34.52
5.70
-422.25
443.99
-20.91
-6.17
0.42
41.88
Opening Cash & Equivalents
104.12
25.96
60.66
55.01
477.63
33.88
54.79
61.44
61.02
34.25
Closing Cash & Equivalent
23.94
104.12
25.96
60.66
55.01
477.87
33.88
55.27
61.44
76.16

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 09
Book Value (Rs.)
75.21
69.78
63.39
58.12
52.23
46.57
29.72
26.46
23.88
12.30
ROA
10.09%
10.97%
10.35%
13.23%
14.84%
32.14%
11.83%
9.56%
18.57%
9.75%
ROE
13.46%
14.37%
13.67%
17.28%
19.16%
43.88%
18.18%
15.38%
30.12%
16.07%
ROCE
18.03%
18.43%
21.12%
26.21%
28.35%
51.29%
25.71%
21.76%
39.72%
19.60%
Fixed Asset Turnover
1.94
2.26
2.96
3.19
3.24
3.19
3.08
3.00
3.98
3.00
Receivable days
55.28
47.78
44.47
44.56
41.45
41.63
42.22
43.52
34.49
51.17
Inventory Days
69.96
65.64
59.17
52.80
46.93
44.65
52.09
58.43
38.74
42.44
Payable days
63.99
54.11
53.94
59.72
62.16
51.09
46.27
53.58
45.02
60.52
Cash Conversion Cycle
61.25
59.31
49.70
37.64
26.22
35.18
48.03
48.37
28.21
33.10
Total Debt/Equity
0.04
0.05
0.03
0.01
0.01
0.02
0.03
0.05
0.07
0.14
Interest Cover
31.01
32.90
70.89
1175.57
0.00
0.00
439.59
174.09
621.42
68.16

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.