Nifty
Sensex
:
:
17327.35
58098.92
-302.45 (-1.72%)
-1020.80 (-1.73%)

Paints

Rating :
45/99

BSE: 500165 | NSE: KANSAINER

479.10
23-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 482.10
  • 496.15
  • 476.80
  • 481.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  202991
  •  986.40
  •  675.00
  •  358.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 25,792.70
  • 64.04
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 25,889.70
  • 0.47%
  • 6.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 0.52%
  • 7.15%
  • FII
  • DII
  • Others
  • 3.28%
  • 13.36%
  • 0.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.31
  • 6.46
  • 6.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.76
  • -3.94
  • -4.19

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.04
  • -6.95
  • -11.69

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 51.57
  • 55.03
  • 60.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.76
  • 7.53
  • 7.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.20
  • 32.50
  • 34.31

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
2,051.37
1,402.76
46.24%
1,536.60
1,459.57
5.28%
1,810.35
1,592.55
13.68%
1,619.64
1,383.21
17.09%
Expenses
1,796.33
1,212.24
48.18%
1,452.68
1,246.12
16.58%
1,598.18
1,288.11
24.07%
1,456.89
1,114.64
30.70%
EBITDA
255.04
190.52
33.87%
83.92
213.45
-60.68%
212.17
304.44
-30.31%
162.75
268.57
-39.40%
EBIDTM
12.43%
13.58%
5.46%
14.62%
11.72%
19.12%
10.05%
19.42%
Other Income
4.83
9.94
-51.41%
-0.97
10.93
-
9.96
14.31
-30.40%
6.48
4.81
34.72%
Interest
8.49
6.66
27.48%
7.82
7.78
0.51%
7.26
5.03
44.33%
6.85
5.42
26.38%
Depreciation
43.13
41.72
3.38%
43.04
48.16
-10.63%
42.95
39.92
7.59%
42.06
39.30
7.02%
PBT
208.25
152.08
36.93%
32.09
168.44
-80.95%
171.92
273.80
-37.21%
120.32
228.66
-47.38%
Tax
56.20
40.70
38.08%
12.92
44.82
-71.17%
46.60
69.30
-32.76%
33.04
60.70
-45.57%
PAT
152.05
111.38
36.51%
19.17
123.62
-84.49%
125.32
204.50
-38.72%
87.28
167.96
-48.04%
PATM
7.41%
7.94%
1.25%
8.47%
6.92%
12.84%
5.39%
12.14%
EPS
2.90
2.12
36.79%
0.46
2.31
-80.09%
2.38
3.78
-37.04%
1.71
3.12
-45.19%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
7,017.96
6,369.35
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
Net Sales Growth
20.21%
25.52%
-3.90%
-2.66%
16.45%
14.94%
7.58%
5.02%
12.33%
11.38%
 
Cost Of Goods Sold
4,942.20
3,893.36
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
Gross Profit
2,075.76
2,475.99
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
GP Margin
29.58%
38.87%
45.56%
45.03%
43.45%
46.71%
48.37%
44.07%
40.47%
39.81%
39.03%
Total Expenditure
6,304.08
5,719.99
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
Power & Fuel Cost
-
71.19
64.41
73.63
86.76
75.79
71.27
69.68
65.41
66.88
45.56
% Of Sales
-
1.12%
1.27%
1.39%
1.60%
1.63%
1.76%
1.85%
1.82%
2.09%
1.59%
Employee Cost
-
355.58
304.68
310.37
283.41
235.08
186.80
160.52
146.24
127.78
119.20
% Of Sales
-
5.58%
6.00%
5.88%
5.22%
5.05%
4.61%
4.26%
4.08%
4.00%
4.16%
Manufacturing Exp.
-
578.55
420.70
401.27
438.74
366.89
328.02
307.07
282.62
266.21
223.59
% Of Sales
-
9.08%
8.29%
7.60%
8.09%
7.88%
8.09%
8.15%
7.88%
8.34%
7.80%
General & Admin Exp.
-
32.32
32.38
45.74
49.53
40.86
37.58
29.38
26.81
22.51
18.05
% Of Sales
-
0.51%
0.64%
0.87%
0.91%
0.88%
0.93%
0.78%
0.75%
0.70%
0.63%
Selling & Distn. Exp.
-
585.98
460.42
550.08
553.57
512.97
476.07
405.90
382.78
331.20
290.87
% Of Sales
-
9.20%
9.07%
10.42%
10.21%
11.01%
11.75%
10.78%
10.67%
10.37%
10.15%
Miscellaneous Exp.
-
203.01
165.99
192.14
192.29
150.57
123.02
103.64
96.76
89.90
290.87
% Of Sales
-
3.19%
3.27%
3.64%
3.54%
3.23%
3.04%
2.75%
2.70%
2.82%
2.93%
EBITDA
713.88
649.36
863.28
804.46
752.52
793.79
737.40
583.75
451.15
366.63
337.68
EBITDA Margin
10.17%
10.20%
17.01%
15.24%
13.87%
17.04%
18.20%
15.50%
12.58%
11.48%
11.78%
Other Income
20.30
25.41
38.21
25.53
60.52
70.91
98.00
27.53
21.53
9.79
16.19
Interest
30.42
28.59
23.74
20.91
9.97
0.67
0.00
0.00
0.92
1.79
0.68
Depreciation
171.18
169.77
165.30
142.12
106.28
77.07
70.09
67.38
68.26
64.80
47.35
PBT
532.58
476.41
712.45
666.96
696.79
786.96
765.31
543.90
403.50
309.83
305.84
Tax
148.76
133.26
186.73
151.18
249.13
273.21
255.23
177.23
128.31
101.17
128.27
Tax Rate
27.93%
27.97%
26.21%
22.67%
35.75%
34.72%
33.35%
16.42%
31.80%
32.65%
30.40%
PAT
383.82
358.86
529.74
521.01
452.75
514.40
508.84
900.99
274.06
207.96
293.14
PAT before Minority Interest
401.09
343.15
525.72
515.78
447.66
513.75
510.08
902.01
275.19
208.66
293.62
Minority Interest
17.27
15.71
4.02
5.23
5.09
0.65
-1.24
-1.02
-1.13
-0.70
-0.48
PAT Margin
5.47%
5.63%
10.44%
9.87%
8.35%
11.04%
12.56%
23.92%
7.64%
6.51%
10.22%
PAT Growth
-36.82%
-32.26%
1.68%
15.08%
-11.98%
1.09%
-43.52%
228.76%
31.78%
-29.06%
 
EPS
7.12
6.66
9.83
9.67
8.40
9.55
9.44
16.72
5.09
3.86
5.44

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
4,132.22
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
Share Capital
53.89
53.89
53.89
53.89
53.89
53.89
53.89
53.89
53.89
53.89
Total Reserves
4,078.33
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
Non-Current Liabilities
231.81
203.65
184.40
131.04
91.22
97.67
46.39
146.72
152.04
148.54
Secured Loans
10.94
17.19
23.44
0.95
0.00
0.00
0.65
5.20
6.29
7.16
Unsecured Loans
0.00
0.00
0.00
3.40
9.71
18.20
28.79
40.60
50.81
59.59
Long Term Provisions
22.27
0.45
0.07
0.02
0.13
0.00
4.05
25.49
28.79
38.52
Current Liabilities
1,326.06
1,240.52
917.24
950.43
890.00
708.83
678.48
619.84
698.00
647.96
Trade Payables
980.64
906.82
595.39
693.38
699.87
560.66
551.27
326.47
442.67
392.60
Other Current Liabilities
134.00
156.92
150.22
139.48
147.80
119.84
106.06
191.78
171.43
167.18
Short Term Borrowings
185.81
149.66
149.82
96.51
16.83
0.00
0.00
4.50
4.75
8.08
Short Term Provisions
25.61
27.12
21.81
21.06
25.50
28.33
21.15
97.09
79.15
80.09
Total Liabilities
5,709.38
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
Net Block
1,996.16
1,912.19
1,906.39
1,464.89
1,035.36
957.28
937.58
916.40
921.60
786.35
Gross Block
3,273.60
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
Accumulated Depreciation
1,277.44
1,129.40
990.76
843.98
703.18
627.70
561.58
496.89
428.78
373.82
Non Current Assets
2,479.10
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
Capital Work in Progress
224.58
206.85
169.10
316.35
345.98
154.37
41.95
43.94
48.16
123.49
Non Current Investment
1.08
0.95
0.85
1.14
0.89
0.87
3.28
25.23
25.23
40.23
Long Term Loans & Adv.
249.01
232.63
311.03
404.73
162.70
133.46
72.51
60.36
33.76
37.85
Other Non Current Assets
8.27
2.87
7.71
10.43
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
3,230.28
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
Current Investments
209.46
668.06
305.10
195.56
519.96
530.75
535.56
182.48
23.37
12.50
Inventories
1,629.55
1,197.93
1,008.35
1,111.06
829.18
703.20
582.72
555.14
658.33
548.32
Sundry Debtors
1,093.33
956.35
786.98
755.58
702.64
590.44
545.51
515.30
468.26
430.54
Cash & Bank
106.00
124.53
192.03
96.19
363.61
261.44
478.51
34.45
55.27
61.44
Other Current Assets
191.94
76.19
28.76
22.59
169.60
304.44
42.83
39.68
45.55
45.84
Short Term Loans & Adv.
145.99
154.80
167.32
139.37
154.56
289.06
30.68
27.73
34.78
38.56
Net Current Assets
1,904.22
1,937.34
1,571.30
1,369.92
1,694.99
1,681.44
1,506.65
707.21
552.78
450.69
Total Assets
5,709.38
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
24.77
645.87
595.07
99.92
360.02
351.20
391.71
304.74
194.51
220.03
PBT
476.41
712.45
666.96
696.79
786.96
765.31
1,079.24
403.50
309.83
421.88
Adjustment
135.88
169.40
150.68
74.11
23.46
-5.96
-487.70
52.51
55.24
-83.48
Changes in Working Capital
-425.76
-78.84
-57.04
-360.25
-174.01
-182.04
50.01
-29.23
-87.58
-50.16
Cash after chg. in Working capital
186.53
803.01
760.60
410.65
636.41
577.31
641.55
426.78
277.49
288.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-161.76
-157.14
-165.53
-310.73
-276.39
-226.11
-249.84
-122.04
-82.98
-68.21
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
249.54
-452.84
-376.22
88.45
-162.74
-557.25
144.11
-238.68
-113.22
-142.29
Net Fixed Assets
-251.94
-272.13
-364.85
-370.78
-335.16
-185.50
-83.67
-58.80
-114.24
-692.23
Net Investments
469.85
-315.16
-150.35
241.28
7.01
-6.25
-331.13
-159.11
4.13
233.83
Others
31.63
134.45
138.98
217.95
165.41
-365.50
558.91
-20.77
-3.11
316.11
Cash from Financing Activity
-309.31
-274.16
-140.69
-222.89
-191.58
-216.20
-91.83
-86.97
-87.46
-77.32
Net Cash Inflow / Outflow
-35.00
-81.13
78.16
-34.52
5.70
-422.25
443.99
-20.91
-6.17
0.42
Opening Cash & Equivalents
23.94
104.12
25.96
60.66
55.01
477.63
33.88
54.79
61.44
61.02
Closing Cash & Equivalent
-12.15
23.94
104.12
25.96
60.66
55.01
477.87
33.88
55.27
61.44

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
76.68
75.21
69.78
63.39
58.12
52.23
46.57
29.72
26.46
23.88
ROA
6.10%
10.09%
10.97%
10.35%
13.23%
14.84%
32.14%
11.83%
9.56%
18.57%
ROE
8.38%
13.46%
14.37%
13.67%
17.28%
19.16%
43.88%
18.18%
15.38%
30.12%
ROCE
11.80%
18.03%
18.43%
21.12%
26.21%
28.35%
51.29%
25.71%
21.76%
39.72%
Fixed Asset Turnover
2.28
1.94
2.26
2.96
3.19
3.24
3.19
3.08
3.00
3.98
Receivable days
51.86
55.28
47.78
44.47
44.56
41.45
41.63
42.22
43.52
34.49
Inventory Days
71.53
69.96
65.64
59.17
52.80
46.93
44.65
52.09
58.43
38.74
Payable days
88.47
99.24
54.11
53.94
59.72
62.16
51.09
46.27
53.58
45.02
Cash Conversion Cycle
34.92
25.99
59.31
49.70
37.64
26.22
35.18
48.03
48.37
28.21
Total Debt/Equity
0.05
0.04
0.05
0.03
0.01
0.01
0.02
0.03
0.05
0.07
Interest Cover
17.66
31.01
32.90
70.89
1175.57
0.00
0.00
439.59
174.09
621.42

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.