Nifty
Sensex
:
:
10696.15
36329.01
-103.50 (-0.96%)
-345.51 (-0.94%)

Paints

Rating :
65/99

BSE: 500165 | NSE: KANSAINER

443.75
07-Jul-2020
  • Open
  • High
  • Low
  • Previous Close
  •  451.00
  •  452.70
  •  440.50
  •  450.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  299964
  •  1331.96
  •  573.00
  •  293.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 23,901.09
  • 45.87
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 23,887.28
  • 0.71%
  • 6.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 0.76%
  • 7.45%
  • FII
  • DII
  • Others
  • 3.93%
  • 11.29%
  • 1.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.73
  • 6.99
  • 4.27

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.40
  • 6.62
  • 0.27

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.02
  • -10.38
  • 0.43

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 47.53
  • 48.54
  • 50.95

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.42
  • 8.05
  • 7.91

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.43
  • 29.55
  • 29.81

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
1,080.07
1,221.23
-11.56%
1,331.94
1,428.07
-6.73%
1,325.55
1,364.90
-2.88%
1,542.41
1,410.12
9.38%
Expenses
945.86
1,068.74
-11.50%
1,134.27
1,247.27
-9.06%
1,106.67
1,169.03
-5.33%
1,288.71
1,186.76
8.59%
EBITDA
134.21
152.49
-11.99%
197.67
180.80
9.33%
218.88
195.87
11.75%
253.70
223.36
13.58%
EBIDTM
12.43%
12.49%
14.84%
12.66%
16.51%
14.35%
16.45%
15.84%
Other Income
3.84
12.63
-69.60%
10.59
20.08
-47.26%
4.33
14.20
-69.51%
6.77
13.61
-50.26%
Interest
6.19
3.25
90.46%
5.26
3.36
56.55%
4.83
2.56
88.67%
4.63
0.80
478.75%
Depreciation
38.36
28.46
34.79%
36.90
28.06
31.50%
33.84
27.39
23.55%
33.02
22.37
47.61%
PBT
93.50
133.41
-29.92%
166.10
169.46
-1.98%
184.54
180.12
2.45%
222.82
213.80
4.22%
Tax
28.14
48.00
-41.38%
50.29
63.22
-20.45%
-5.38
62.69
-
78.13
75.22
3.87%
PAT
65.36
85.41
-23.48%
115.81
106.24
9.01%
189.92
117.43
61.73%
144.69
138.58
4.41%
PATM
6.05%
6.99%
8.69%
7.44%
14.33%
8.60%
9.38%
9.83%
EPS
1.21
1.58
-23.42%
2.15
1.97
9.14%
3.52
2.18
61.47%
2.68
2.57
4.28%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 09
Mar 08
Net Sales
-
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
1,399.92
Net Sales Growth
-
-2.66%
16.45%
14.94%
7.58%
5.02%
12.33%
11.38%
105.20%
-0.19%
 
Cost Of Goods Sold
-
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
789.87
Gross Profit
-
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
610.06
GP Margin
-
45.03%
43.45%
46.71%
48.37%
44.07%
40.47%
39.81%
39.03%
42.03%
43.58%
Total Expenditure
-
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
1,213.65
Power & Fuel Cost
-
73.63
86.76
75.79
71.27
69.68
65.41
66.88
45.56
21.73
21.27
% Of Sales
-
1.39%
1.60%
1.63%
1.76%
1.85%
1.82%
2.09%
1.59%
1.56%
1.52%
Employee Cost
-
310.37
283.41
235.08
186.80
160.52
146.24
127.78
119.20
73.60
77.86
% Of Sales
-
5.88%
5.22%
5.05%
4.61%
4.26%
4.08%
4.00%
4.16%
5.27%
5.56%
Manufacturing Exp.
-
401.27
438.74
366.89
328.02
307.07
282.62
266.21
223.59
138.81
133.00
% Of Sales
-
7.60%
8.09%
7.88%
8.09%
8.15%
7.88%
8.34%
7.80%
9.93%
9.50%
General & Admin Exp.
-
45.74
49.53
40.86
37.58
29.38
26.81
22.51
18.05
30.54
30.37
% Of Sales
-
0.87%
0.91%
0.88%
0.93%
0.78%
0.75%
0.70%
0.63%
2.19%
2.17%
Selling & Distn. Exp.
-
550.08
553.57
512.97
476.07
405.90
382.78
331.20
290.87
147.68
133.17
% Of Sales
-
10.42%
10.21%
11.01%
11.75%
10.78%
10.67%
10.37%
10.15%
10.57%
9.51%
Miscellaneous Exp.
-
192.14
192.29
150.57
123.02
103.64
96.76
89.90
84.12
25.52
133.17
% Of Sales
-
3.64%
3.54%
3.23%
3.04%
2.75%
2.70%
2.82%
2.93%
1.83%
2.01%
EBITDA
-
804.46
752.52
793.79
737.40
583.75
451.15
366.63
337.68
149.33
186.27
EBITDA Margin
-
15.24%
13.87%
17.04%
18.20%
15.50%
12.58%
11.48%
11.78%
10.69%
13.31%
Other Income
-
25.53
60.52
70.91
98.00
27.53
21.53
9.79
16.19
28.38
25.63
Interest
-
20.91
9.97
0.67
0.00
0.00
0.92
1.79
0.68
2.13
2.27
Depreciation
-
142.12
106.28
77.07
70.09
67.38
68.26
64.80
47.35
38.29
42.04
PBT
-
666.96
696.79
786.96
765.31
543.90
403.50
309.83
305.84
137.29
167.59
Tax
-
151.18
249.13
273.21
255.23
177.23
128.31
101.17
128.27
41.57
50.56
Tax Rate
-
22.67%
35.75%
34.72%
33.35%
16.42%
31.80%
32.65%
30.40%
29.09%
29.93%
PAT
-
521.01
452.75
514.40
508.84
900.99
274.06
207.96
293.14
101.60
119.59
PAT before Minority Interest
-
515.78
447.66
513.75
510.08
902.01
275.19
208.66
293.62
101.36
118.35
Minority Interest
-
5.23
5.09
0.65
-1.24
-1.02
-1.13
-0.70
-0.48
0.24
1.24
PAT Margin
-
9.87%
8.35%
11.04%
12.56%
23.92%
7.64%
6.51%
10.22%
7.27%
8.54%
PAT Growth
-
15.08%
-11.98%
1.09%
-43.52%
228.76%
31.78%
-29.06%
188.52%
-15.04%
 
EPS
-
9.67
8.40
9.55
9.44
16.72
5.09
3.86
5.44
1.89
2.22

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 09
Mar 08
Shareholder's Funds
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
598.75
Share Capital
53.89
53.89
53.89
53.89
53.89
53.89
53.89
53.89
26.95
26.95
Total Reserves
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
571.81
Non-Current Liabilities
184.40
131.04
91.22
97.67
46.39
146.72
152.04
148.54
83.03
114.41
Secured Loans
23.44
0.95
0.00
0.00
0.65
5.20
6.29
7.16
16.08
46.03
Unsecured Loans
0.00
3.40
9.71
18.20
28.79
40.60
50.81
59.59
77.54
78.77
Long Term Provisions
0.07
0.02
0.13
0.00
4.05
25.49
28.79
38.52
0.00
0.00
Current Liabilities
917.24
950.43
890.00
708.83
678.48
619.84
698.00
647.96
329.27
277.40
Trade Payables
595.39
693.38
699.87
560.66
551.27
326.47
442.67
392.60
243.78
192.48
Other Current Liabilities
150.22
139.48
147.80
119.84
106.06
191.78
171.43
167.18
0.45
1.06
Short Term Borrowings
149.82
96.51
16.83
0.00
0.00
4.50
4.75
8.08
0.00
0.00
Short Term Provisions
21.81
21.06
25.50
28.33
21.15
97.09
79.15
80.09
85.03
83.86
Total Liabilities
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
1,004.47
Net Block
1,906.21
1,464.89
1,035.36
957.28
937.58
916.40
921.60
786.35
238.62
239.99
Gross Block
2,893.68
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
Accumulated Depreciation
987.47
843.98
703.18
627.70
561.58
496.89
428.78
373.82
303.36
277.74
Non Current Assets
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
357.16
Capital Work in Progress
169.10
316.35
345.98
154.37
41.95
43.94
48.16
123.49
35.62
26.64
Non Current Investment
1.03
1.14
0.89
0.87
3.28
25.23
25.23
40.23
69.30
90.53
Long Term Loans & Adv.
311.03
404.73
162.70
133.46
72.51
60.36
33.76
37.85
0.00
0.00
Other Non Current Assets
7.71
10.43
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
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
647.31
Current Investments
305.10
195.56
519.96
530.75
535.56
182.48
23.37
12.50
233.68
129.67
Inventories
1,008.35
1,111.06
829.18
703.20
582.72
555.14
658.33
548.32
170.63
199.27
Sundry Debtors
786.98
755.58
702.64
590.44
545.51
515.30
468.26
430.54
209.57
236.37
Cash & Bank
192.03
96.19
363.61
261.44
478.51
34.45
55.27
61.44
76.16
34.25
Other Current Assets
196.08
22.59
15.04
15.38
42.83
39.68
45.55
45.84
41.71
47.75
Short Term Loans & Adv.
167.32
139.37
154.56
289.06
30.68
27.73
34.78
38.56
41.71
47.75
Net Current Assets
1,571.30
1,369.92
1,694.99
1,681.44
1,506.65
707.21
552.78
450.69
402.49
369.91
Total Assets
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
1,004.47

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 09
Mar 08
Cash From Operating Activity
595.07
99.92
360.02
351.20
391.71
309.25
194.51
220.03
202.88
141.47
PBT
666.96
696.79
786.96
765.31
1,079.24
403.50
309.83
421.88
143.00
167.59
Adjustment
150.68
74.11
23.46
-5.96
-487.70
57.02
55.24
-83.48
16.62
21.23
Changes in Working Capital
-57.04
-360.25
-174.01
-182.04
50.01
-29.21
-87.58
-50.16
85.06
7.75
Cash after chg. in Working capital
760.60
410.65
636.41
577.31
641.55
431.31
277.49
288.24
244.69
196.57
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-165.53
-310.73
-276.39
-226.11
-249.84
-122.06
-82.98
-68.21
-41.80
-55.10
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
-376.22
88.45
-162.74
-557.25
144.11
-238.68
-113.22
-142.29
-118.71
-122.91
Net Fixed Assets
-361.38
-370.78
-335.16
-185.50
-83.67
-58.80
-114.24
-692.23
-70.81
-64.75
Net Investments
-150.53
241.28
7.01
-6.25
-331.13
-159.11
4.13
233.83
-62.29
-77.32
Others
135.69
217.95
165.41
-365.50
558.91
-20.77
-3.11
316.11
14.39
19.16
Cash from Financing Activity
-140.69
-222.89
-191.58
-216.20
-91.83
-91.39
-87.46
-77.32
-42.29
-6.37
Net Cash Inflow / Outflow
78.16
-34.52
5.70
-422.25
443.99
-20.82
-6.17
0.42
41.88
12.19
Opening Cash & Equivalents
25.96
60.66
55.01
477.63
33.88
55.27
61.44
61.02
34.25
22.06
Closing Cash & Equivalent
104.12
25.96
60.66
55.01
477.87
34.45
55.27
61.44
76.16
34.25

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 09
Mar 08
Book Value (Rs.)
69.78
63.39
58.12
52.23
46.57
29.72
26.46
23.88
12.30
11.11
ROA
10.97%
10.35%
13.23%
14.84%
32.14%
11.83%
9.56%
18.57%
9.75%
12.64%
ROE
14.37%
13.67%
17.28%
19.16%
43.88%
18.18%
15.38%
30.12%
16.07%
21.24%
ROCE
18.43%
21.12%
26.21%
28.35%
51.29%
25.71%
21.76%
39.72%
19.60%
25.04%
Fixed Asset Turnover
2.27
2.96
3.19
3.24
3.19
3.08
3.00
3.98
3.00
3.29
Receivable days
47.78
44.47
44.56
41.45
41.63
42.22
43.52
34.49
51.17
50.63
Inventory Days
65.64
59.17
52.80
46.93
44.65
52.09
58.43
38.74
42.44
45.29
Payable days
54.11
53.94
59.72
62.16
51.09
46.27
53.58
45.02
60.52
52.07
Cash Conversion Cycle
59.31
49.70
37.64
26.22
35.18
48.03
48.37
28.21
33.10
43.85
Total Debt/Equity
0.05
0.03
0.01
0.01
0.02
0.03
0.05
0.07
0.14
0.21
Interest Cover
32.90
70.89
1175.57
0.00
0.00
439.59
174.09
621.42
68.16
75.40

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.