Nifty
Sensex
:
:
15772.70
52478.09
-96.55 (-0.61%)
-294.96 (-0.56%)

Paints

Rating :
49/99

BSE: 500165 | NSE: KANSAINER

582.85
15-Jun-2021
  • Open
  • High
  • Low
  • Previous Close
  •  578.60
  •  585.70
  •  576.70
  •  575.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  148045
  •  863.46
  •  680.00
  •  382.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 31,416.33
  • 59.31
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 31,464.90
  • 0.90%
  • 7.75

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 0.66%
  • 7.04%
  • FII
  • DII
  • Others
  • 3.73%
  • 12.66%
  • 0.92%

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
  • 48.22
  • 50.56
  • 53.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.46
  • 7.93
  • 7.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.74
  • 31.63
  • 32.33

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
1,459.57
1,080.07
35.14%
1,592.55
1,331.94
19.57%
1,383.21
1,325.55
4.35%
638.92
1,542.41
-58.58%
Expenses
1,246.12
945.86
31.74%
1,288.11
1,134.27
13.56%
1,114.64
1,106.67
0.72%
562.10
1,288.71
-56.38%
EBITDA
213.45
134.21
59.04%
304.44
197.67
54.01%
268.57
218.88
22.70%
76.82
253.70
-69.72%
EBIDTM
14.62%
12.43%
19.12%
14.84%
19.42%
16.51%
12.02%
16.45%
Other Income
10.93
3.84
184.64%
14.31
10.59
35.13%
4.81
4.33
11.09%
8.16
6.77
20.53%
Interest
7.78
6.19
25.69%
5.03
5.26
-4.37%
5.42
4.83
12.22%
5.51
4.63
19.01%
Depreciation
48.16
38.36
25.55%
39.92
36.90
8.18%
39.30
33.84
16.13%
37.92
33.02
14.84%
PBT
168.44
93.50
80.15%
273.80
166.10
64.84%
228.66
184.54
23.91%
41.55
222.82
-81.35%
Tax
44.82
28.14
59.28%
69.30
50.29
37.80%
60.70
-5.38
-
11.91
78.13
-84.76%
PAT
123.62
65.36
89.14%
204.50
115.81
76.58%
167.96
189.92
-11.56%
29.64
144.69
-79.51%
PATM
8.47%
6.05%
12.84%
8.69%
12.14%
14.33%
4.64%
9.38%
EPS
2.31
1.25
84.80%
3.78
2.17
74.19%
3.12
3.54
-11.86%
0.62
2.71
-77.12%

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
-
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
-
-3.90%
-2.66%
16.45%
14.94%
7.58%
5.02%
12.33%
11.38%
105.20%
 
Cost Of Goods Sold
-
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
-
2,311.86
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
-
45.56%
45.03%
43.45%
46.71%
48.37%
44.07%
40.47%
39.81%
39.03%
42.03%
Total Expenditure
-
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
-
863.28
804.46
752.52
793.79
737.40
583.75
451.15
366.63
337.68
149.33
EBITDA Margin
-
17.01%
15.24%
13.87%
17.04%
18.20%
15.50%
12.58%
11.48%
11.78%
10.69%
Other Income
-
38.21
25.53
60.52
70.91
98.00
27.53
21.53
9.79
16.19
28.38
Interest
-
23.74
20.91
9.97
0.67
0.00
0.00
0.92
1.79
0.68
2.13
Depreciation
-
165.30
142.12
106.28
77.07
70.09
67.38
68.26
64.80
47.35
38.29
PBT
-
712.45
666.96
696.79
786.96
765.31
543.90
403.50
309.83
305.84
137.29
Tax
-
186.73
151.18
249.13
273.21
255.23
177.23
128.31
101.17
128.27
41.57
Tax Rate
-
26.21%
22.67%
35.75%
34.72%
33.35%
16.42%
31.80%
32.65%
30.40%
29.09%
PAT
-
529.74
521.01
452.75
514.40
508.84
900.99
274.06
207.96
293.14
101.60
PAT before Minority Interest
-
525.72
515.78
447.66
513.75
510.08
902.01
275.19
208.66
293.62
101.36
Minority Interest
-
4.02
5.23
5.09
0.65
-1.24
-1.02
-1.13
-0.70
-0.48
0.24
PAT Margin
-
10.44%
9.87%
8.35%
11.04%
12.56%
23.92%
7.64%
6.51%
10.22%
7.27%
PAT Growth
-
1.68%
15.08%
-11.98%
1.09%
-43.52%
228.76%
31.78%
-29.06%
188.52%
 
EPS
-
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.