Nifty
Sensex
:
:
11914.40
40359.41
-54.00 (-0.45%)
-215.76 (-0.53%)

Paints

Rating :
87/99  (View)

BSE: 509480 | NSE: BERGEPAINT

476.90
-4.65 (-0.97%)
22-Nov-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  480.00
  •  482.95
  •  472.00
  •  481.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1547853
  •  7381.71
  •  533.75
  •  285.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 46,730.76
  • 75.69
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 47,012.33
  • 0.39%
  • 18.28

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 2.95%
  • 7.28%
  • FII
  • DII
  • Others
  • 0.05%
  • 7.13%
  • 7.59%

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
  • 51.51
  • 55.75
  • 58.47

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.48
  • 12.76
  • 13.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.08
  • 31.50
  • 33.23

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
1,598.58
1,490.06
7.28%
1,716.53
1,483.01
15.75%
1,472.09
1,298.27
13.39%
1,616.70
1,338.63
20.77%
Expenses
1,347.46
1,283.25
5.00%
1,411.35
1,243.65
13.48%
1,260.35
1,098.10
14.78%
1,380.69
1,116.04
23.71%
EBITDA
251.12
206.81
21.43%
305.18
239.36
27.50%
211.74
200.17
5.78%
236.01
222.59
6.03%
EBIDTM
15.71%
13.88%
17.78%
16.14%
14.38%
15.42%
14.60%
16.63%
Other Income
15.73
12.01
30.97%
21.88
16.43
33.17%
16.47
12.20
35.00%
15.12
10.05
50.45%
Interest
10.38
7.89
31.56%
9.94
7.25
37.10%
9.67
6.38
51.57%
10.94
7.77
40.80%
Depreciation
47.23
33.64
40.40%
46.19
44.48
3.84%
34.60
31.99
8.16%
35.51
31.18
13.89%
PBT
209.24
177.29
18.02%
270.93
204.06
32.77%
183.94
174.00
5.71%
204.68
193.69
5.67%
Tax
12.90
59.65
-78.37%
94.40
70.98
33.00%
72.12
60.46
19.29%
69.87
65.67
6.40%
PAT
196.34
117.64
66.90%
176.53
133.08
32.65%
111.82
113.54
-1.51%
134.81
128.02
5.30%
PATM
12.28%
7.89%
10.28%
8.97%
7.60%
8.75%
8.34%
9.56%
EPS
2.01
1.21
66.12%
1.82
1.38
31.88%
1.15
1.09
5.50%
1.38
1.34
2.99%

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
6,403.90
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
14.15%
17.35%
13.48%
7.79%
-2.29%
11.69%
15.64%
13.52%
25.93%
23.76%
 
Cost Of Goods Sold
3,847.42
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
2,556.48
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
39.92%
46.35%
49.07%
50.55%
48.86%
48.36%
46.17%
45.38%
43.89%
45.93%
45.20%
Total Expenditure
5,399.85
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
780.11
731.46
660.28
612.45
537.04
463.39
422.46
363.50
281.89
% Of Sales
-
15.12%
15.10%
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
174.84
147.26
14.16
12.88
6.11
3.46
6.25
0.60
149.01
% Of Sales
-
3.57%
3.38%
3.23%
0.34%
0.30%
0.16%
0.10%
0.21%
0.03%
0.14%
EBITDA
1,004.05
881.57
806.99
718.56
641.13
510.72
431.37
371.19
303.43
250.30
199.13
EBITDA Margin
15.68%
14.54%
15.62%
15.78%
15.18%
11.82%
11.15%
11.09%
10.29%
10.69%
10.53%
Other Income
69.20
60.03
45.87
54.54
38.29
36.02
35.95
31.43
30.54
30.20
25.89
Interest
40.93
32.33
24.55
16.22
27.28
50.14
46.63
37.66
32.36
24.30
17.20
Depreciation
163.53
137.77
124.21
108.05
98.65
92.50
70.71
56.72
47.18
40.10
35.82
PBT
868.79
771.50
704.10
648.83
553.49
404.10
349.98
308.24
254.43
216.10
172.01
Tax
249.29
273.15
243.91
229.42
188.62
139.40
100.59
89.84
74.39
66.00
51.62
Tax Rate
28.69%
35.41%
34.64%
33.10%
34.08%
34.50%
28.74%
29.15%
29.24%
30.54%
30.01%
PAT
619.50
498.76
460.19
463.61
364.87
264.70
249.39
218.40
180.04
150.10
120.39
PAT before Minority Interest
620.58
498.35
460.19
463.61
364.87
264.70
249.39
218.40
180.04
150.10
120.39
Minority Interest
1.08
0.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
9.67%
8.23%
8.91%
10.18%
8.64%
6.12%
6.44%
6.53%
6.11%
6.41%
6.37%
PAT Growth
25.84%
8.38%
-0.74%
27.06%
37.84%
6.14%
14.19%
21.31%
19.95%
24.68%
 
Unadjusted EPS
6.36
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
704.10
703.08
559.18
404.10
349.98
308.24
254.43
216.10
172.01
Adjustment
125.79
122.68
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
698.81
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
-276.91
-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
62.54
56.19
50.60
43.26
41.73
40.06
39.05
40.96
39.45
Cash Conversion Cycle
49.19
48.48
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 India reports 17% rise in Q2 consolidated net profit
    6th Nov 2019, 10:27 AM

    Total income of the company increased by 7.47% at Rs 1614.31 crore for Q2FY20

    Read More
  • Berger Paints India - Quarterly Results
    5th Nov 2019, 14:59 PM

    Read More
  • Berger Paints acquires 91.94% stake in STP
    2nd Nov 2019, 09:12 AM

    STP has thus become a subsidiary of Berger with effect from November 01, 2019

    Read More
  • Berger Paints gets nod for buying 95.53% stake in STP
    15th Oct 2019, 14:15 PM

    The Board of the company at its meeting held on October 15, 2019, approved the same

    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.