Nifty
Sensex
:
:
10817.60
36436.80
-185.90 (-1.69%)
-686.23 (-1.85%)

Paints

Rating :
86/99  (View)

BSE: 509480 | NSE: BERGEPAINT

365.05
-1.20 (-0.33%)
17-Sep-2019 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  364.25
  •  366.75
  •  361.80
  •  366.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  896801
  •  3273.77
  •  373.05
  •  260.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 35,587.05
  • 65.93
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 35,868.62
  • 0.52%
  • 13.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 2.58%
  • 7.59%
  • FII
  • DII
  • Others
  • 0.14%
  • 7.81%
  • 6.88%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.35
  • 7.00
  • 10.02

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.04
  • 11.54
  • 4.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.27
  • 13.51
  • 2.47

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 50.97
  • 55.08
  • 58.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.19
  • 12.52
  • 13.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.37
  • 30.87
  • 32.69

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
1,716.53
1,483.01
15.75%
1,472.09
1,298.27
13.39%
1,616.70
1,338.63
20.77%
1,490.06
1,281.71
16.26%
Expenses
1,411.35
1,256.00
12.37%
1,260.35
1,098.10
14.78%
1,380.69
1,116.04
23.71%
1,283.25
1,082.58
18.54%
EBITDA
305.18
227.01
34.43%
211.74
200.17
5.78%
236.01
222.59
6.03%
206.81
199.13
3.86%
EBIDTM
17.78%
15.31%
14.38%
15.42%
14.60%
16.63%
13.88%
15.54%
Other Income
21.88
16.43
33.17%
16.47
12.20
35.00%
15.12
10.05
50.45%
12.01
10.12
18.68%
Interest
9.94
3.83
159.53%
9.67
6.38
51.57%
10.94
7.77
40.80%
7.89
7.61
3.68%
Depreciation
46.19
34.02
35.77%
34.60
31.99
8.16%
35.51
31.18
13.89%
33.64
30.59
9.97%
PBT
270.93
205.59
31.78%
183.94
174.00
5.71%
204.68
193.69
5.67%
177.29
171.05
3.65%
Tax
94.40
71.51
32.01%
72.12
60.46
19.29%
69.87
65.67
6.40%
59.65
62.21
-4.12%
PAT
176.53
134.08
31.66%
111.82
113.54
-1.51%
134.81
128.02
5.30%
117.64
108.84
8.09%
PATM
10.28%
9.04%
7.60%
8.75%
8.34%
9.56%
7.89%
8.49%
EPS
1.82
1.39
30.94%
1.15
1.09
5.50%
1.38
1.34
2.99%
1.21
1.15
5.22%

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 12
Mar 11
Mar 10
Net Sales
6,295.38
6,061.86
5,165.73
4,552.25
4,223.10
4,322.06
3,869.72
3,346.41
2,947.73
2,340.70
1,891.30
Net Sales Growth
16.55%
17.35%
13.48%
7.79%
-2.29%
11.69%
15.64%
13.52%
25.93%
23.76%
 
Cost Of Goods Sold
3,817.62
3,252.14
2,630.66
2,251.02
2,159.82
2,231.78
2,082.96
1,827.88
1,653.85
1,265.50
1,036.36
Gross Profit
2,477.76
2,809.72
2,535.07
2,301.23
2,063.28
2,090.28
1,786.76
1,518.53
1,293.88
1,075.20
854.94
GP Margin
39.36%
46.35%
49.07%
50.55%
48.86%
48.36%
46.17%
45.38%
43.89%
45.93%
45.20%
Total Expenditure
5,335.64
5,180.29
4,358.74
3,833.69
3,581.97
3,811.34
3,438.35
2,975.22
2,644.30
2,090.40
1,692.17
Power & Fuel Cost
-
59.13
48.27
43.79
42.15
47.03
43.36
36.46
31.96
29.30
23.20
% Of Sales
-
0.98%
0.93%
0.96%
1.00%
1.09%
1.12%
1.09%
1.08%
1.25%
1.23%
Employee Cost
-
408.51
356.58
306.72
273.50
253.13
225.24
187.12
164.00
143.20
123.60
% Of Sales
-
6.74%
6.90%
6.74%
6.48%
5.86%
5.82%
5.59%
5.56%
6.12%
6.54%
Manufacturing Exp.
-
916.31
785.94
731.46
660.28
612.45
537.04
463.39
422.46
363.50
281.89
% Of Sales
-
15.12%
15.21%
16.07%
15.63%
14.17%
13.88%
13.85%
14.33%
15.53%
14.90%
General & Admin Exp.
-
126.13
119.55
112.10
224.29
217.57
190.62
154.30
114.85
97.50
75.55
% Of Sales
-
2.08%
2.31%
2.46%
5.31%
5.03%
4.93%
4.61%
3.90%
4.17%
3.99%
Selling & Distn. Exp.
-
201.75
248.73
241.34
207.77
436.50
353.02
302.61
250.93
190.80
149.01
% Of Sales
-
3.33%
4.82%
5.30%
4.92%
10.10%
9.12%
9.04%
8.51%
8.15%
7.88%
Miscellaneous Exp.
-
216.32
169.01
147.26
14.16
12.88
6.11
3.46
6.25
0.60
149.01
% Of Sales
-
3.57%
3.27%
3.23%
0.34%
0.30%
0.16%
0.10%
0.21%
0.03%
0.14%
EBITDA
959.74
881.57
806.99
718.56
641.13
510.72
431.37
371.19
303.43
250.30
199.13
EBITDA Margin
15.25%
14.54%
15.62%
15.78%
15.18%
11.82%
11.15%
11.09%
10.29%
10.69%
10.53%
Other Income
65.48
60.03
45.87
54.54
38.29
36.02
35.95
31.43
30.54
30.20
25.89
Interest
38.44
32.33
24.55
16.22
27.28
50.14
46.63
37.66
32.36
24.30
17.20
Depreciation
149.94
137.77
124.21
108.05
98.65
92.50
70.71
56.72
47.18
40.10
35.82
PBT
836.84
771.50
704.10
648.83
553.49
404.10
349.98
308.24
254.43
216.10
172.01
Tax
296.04
273.15
243.91
229.42
188.62
139.40
100.59
89.84
74.39
66.00
51.62
Tax Rate
35.38%
35.41%
34.64%
33.10%
34.08%
34.50%
28.74%
29.15%
29.24%
30.54%
30.01%
PAT
540.80
498.76
460.19
463.61
364.87
264.70
249.39
218.40
180.04
150.10
120.39
PAT before Minority Interest
541.56
498.35
460.19
463.61
364.87
264.70
249.39
218.40
180.04
150.10
120.39
Minority Interest
0.76
0.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
8.59%
8.23%
8.91%
10.18%
8.64%
6.12%
6.44%
6.53%
6.11%
6.41%
6.37%
PAT Growth
11.62%
8.38%
-0.74%
27.06%
37.84%
6.14%
14.19%
21.31%
19.95%
24.68%
 
Unadjusted EPS
5.56
5.13
4.75
4.88
3.82
3.82
7.20
6.31
5.20
4.34
3.66

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 12
Mar 11
Mar 10
Shareholder's Funds
2,472.70
2,194.51
1,901.56
1,562.09
1,260.60
1,120.33
953.16
791.54
689.50
596.47
Share Capital
97.11
97.10
97.10
69.35
69.33
69.30
69.26
69.23
69.20
69.21
Total Reserves
2,373.21
2,095.21
1,803.59
1,491.91
1,189.34
1,047.99
881.27
720.48
619.30
527.25
Non-Current Liabilities
1,439.52
1,182.37
966.21
290.94
322.94
225.15
276.94
185.91
217.70
293.81
Secured Loans
238.92
249.47
262.08
210.75
251.21
147.08
215.22
144.43
183.40
267.33
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.07
Long Term Provisions
1,093.71
841.45
616.61
6.41
5.37
3.82
2.96
0.84
0.90
0.00
Current Liabilities
1,650.45
1,520.08
1,179.49
1,023.76
1,132.30
1,249.38
955.98
810.65
562.90
356.61
Trade Payables
999.00
955.25
761.20
669.87
559.68
544.29
402.06
358.32
273.60
245.10
Other Current Liabilities
253.42
238.58
244.44
231.68
143.87
218.42
131.33
185.33
107.20
58.01
Short Term Borrowings
245.01
172.70
144.13
98.79
357.59
381.12
334.44
196.60
133.90
0.00
Short Term Provisions
153.02
153.55
29.72
23.42
71.16
105.55
88.15
70.40
48.20
53.50
Total Liabilities
5,566.12
4,896.96
4,047.26
2,876.79
2,715.84
2,594.86
2,186.08
1,788.10
1,470.10
1,246.89
Net Block
1,372.13
1,267.17
1,135.96
962.92
930.66
863.77
598.90
508.93
434.10
429.47
Gross Block
1,765.47
1,571.47
1,310.33
1,048.36
1,461.32
1,321.98
979.52
831.70
715.70
675.66
Accumulated Depreciation
393.34
304.30
174.37
85.44
530.66
458.21
380.62
322.77
281.60
246.19
Non Current Assets
2,865.10
2,420.23
1,989.54
1,146.33
1,084.49
1,048.64
827.51
628.68
530.90
463.32
Capital Work in Progress
169.89
97.16
62.21
51.06
100.44
133.32
172.50
72.91
81.80
32.60
Non Current Investment
144.12
105.54
104.86
47.62
0.00
0.50
1.00
1.00
0.50
1.25
Long Term Loans & Adv.
1,162.12
937.49
671.44
72.00
46.26
49.82
54.53
44.72
13.30
0.00
Other Non Current Assets
16.84
12.87
15.07
12.73
7.13
1.23
0.58
1.12
1.20
0.00
Current Assets
2,701.02
2,476.73
2,057.72
1,730.46
1,631.35
1,546.22
1,358.57
1,159.42
939.20
783.58
Current Investments
250.80
227.59
367.27
299.92
134.49
90.18
9.82
2.96
52.10
126.91
Inventories
1,233.53
1,007.34
935.47
733.23
719.47
695.66
635.26
555.22
443.80
329.86
Sundry Debtors
671.48
692.40
578.14
545.40
535.21
485.66
411.44
358.62
272.80
242.32
Cash & Bank
238.48
204.97
102.45
105.33
169.76
184.09
227.01
182.43
125.30
41.26
Other Current Assets
306.73
41.11
11.91
8.84
72.42
90.63
75.04
60.19
45.20
43.23
Short Term Loans & Adv.
240.25
303.32
62.48
37.74
60.77
79.61
64.87
54.23
42.00
43.11
Net Current Assets
1,050.57
956.65
878.23
706.70
499.05
296.84
402.59
348.77
376.30
426.96
Total Assets
5,566.12
4,896.96
4,047.26
2,876.79
2,715.84
2,594.86
2,186.08
1,788.10
1,470.10
1,246.90

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
561.67
421.90
394.51
594.57
413.81
310.31
119.74
176.07
126.10
180.66
PBT
771.50
704.74
703.08
559.18
404.10
349.98
308.24
254.43
216.10
172.01
Adjustment
125.79
122.05
38.47
99.78
120.37
88.08
55.69
36.47
50.70
54.34
Changes in Working Capital
-92.54
-127.97
-127.52
113.84
11.54
-25.51
-158.38
-35.49
-70.20
4.55
Cash after chg. in Working capital
804.75
698.82
614.03
772.80
536.01
412.55
205.55
255.41
196.60
230.90
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-243.08
-276.92
-219.52
-178.23
-122.20
-102.24
-84.32
-78.86
-70.50
-50.24
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
-409.05
-183.43
-308.40
-259.21
-183.55
-301.38
-203.28
-70.52
-11.20
-181.92
Net Fixed Assets
-229.69
-167.71
-279.24
318.93
-131.05
-242.91
-195.67
-88.32
-92.96
-61.84
Net Investments
-46.54
46.85
-162.48
-171.39
-56.46
-96.71
-11.01
38.03
52.60
-140.67
Others
-132.82
-62.57
133.32
-406.75
3.96
38.24
3.40
-20.23
29.16
20.59
Cash from Financing Activity
-179.14
-200.13
-82.42
-367.63
-198.29
-51.85
128.12
-48.41
-30.90
6.14
Net Cash Inflow / Outflow
-26.52
38.34
3.69
-32.27
31.97
-42.92
44.58
57.14
84.00
4.88
Opening Cash & Equivalents
83.59
45.25
41.56
73.83
47.40
227.01
182.43
125.29
41.30
36.38
Closing Cash & Equivalent
57.07
83.59
45.25
41.56
79.37
184.09
227.01
182.43
125.30
41.26

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
25.44
22.58
19.57
16.08
18.14
16.11
13.71
8.14
7.10
6.15
ROA
9.53%
10.29%
13.39%
13.05%
9.97%
10.43%
10.99%
11.05%
11.05%
10.52%
ROE
21.38%
22.49%
26.78%
25.89%
22.30%
24.14%
25.12%
24.39%
23.40%
24.72%
ROCE
28.66%
29.59%
33.58%
30.68%
25.15%
24.44%
25.52%
25.76%
25.56%
23.63%
Fixed Asset Turnover
3.63
3.67
4.28
3.73
3.42
3.69
4.04
4.13
3.65
3.14
Receivable days
41.06
43.90
40.60
42.10
39.15
38.52
38.37
36.08
37.03
41.47
Inventory Days
67.46
67.13
60.30
56.60
54.27
57.14
59.31
57.09
55.62
56.04
Payable days
59.34
62.45
56.19
50.60
43.26
41.73
40.06
39.05
40.96
39.45
Cash Conversion Cycle
49.19
48.57
44.70
48.11
50.17
53.92
57.61
54.12
51.69
58.06
Total Debt/Equity
0.21
0.19
0.21
0.23
0.48
0.56
0.58
0.53
0.48
0.45
Interest Cover
24.86
29.68
43.73
21.29
9.06
8.51
9.18
8.86
9.89
11.00

News Update


  • Berger Paints focusing on expansion plans
    6th Aug 2019, 10:30 AM

    The company is also constructing its first colourant facility at Rishra in the home state of West Bengal

    Read More
  • Berger Paints reports 32% rise in Q1 consolidated net profit
    6th Aug 2019, 09:59 AM

    Total income of the company increased by 15.94% at Rs 1,738.41 crore for Q1FY20

    Read More
  • Berger Paints India - Quarterly Results
    5th Aug 2019, 17:25 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.