Nifty
Sensex
:
:
12045.80
41055.69
-67.65 (-0.56%)
-226.00 (-0.55%)

Paints

Rating :
87/99  (View)

BSE: 509480 | NSE: BERGEPAINT

580.15
0.55 (0.09%)
17-Feb-2020 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  578.50
  •  587.65
  •  577.00
  •  579.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  820521
  •  4760.25
  •  597.00
  •  285.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 56,291.90
  • 84.53
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 56,573.47
  • 0.33%
  • 20.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 1.91%
  • 7.02%
  • FII
  • DII
  • Others
  • 7.96%
  • 6.59%
  • 1.53%

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
  • 51.94
  • 56.30
  • 59.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.97
  • 13.18
  • 13.79

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.22
  • 32.45
  • 34.69

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
1,695.87
1,616.70
4.90%
1,598.58
1,490.06
7.28%
1,716.53
1,483.01
15.75%
1,472.09
1,298.27
13.39%
Expenses
1,399.60
1,380.69
1.37%
1,347.46
1,269.70
6.12%
1,411.35
1,243.65
13.48%
1,260.35
1,098.10
14.78%
EBITDA
296.27
236.01
25.53%
251.12
220.36
13.96%
305.18
239.36
27.50%
211.74
200.17
5.78%
EBIDTM
17.47%
14.60%
15.71%
14.79%
17.78%
16.14%
14.38%
15.42%
Other Income
14.26
15.12
-5.69%
15.73
12.01
30.97%
21.88
16.43
33.17%
16.47
12.20
35.00%
Interest
12.65
10.94
15.63%
10.38
11.56
-10.21%
9.94
7.25
37.10%
9.67
6.38
51.57%
Depreciation
48.27
35.51
35.93%
47.23
44.79
5.45%
46.19
44.48
3.84%
34.60
31.99
8.16%
PBT
249.61
204.68
21.95%
209.24
176.02
18.87%
270.93
204.06
32.77%
183.94
174.00
5.71%
Tax
63.73
69.87
-8.79%
12.90
59.21
-78.21%
94.40
70.98
33.00%
72.12
60.46
19.29%
PAT
185.88
134.81
37.88%
196.34
116.81
68.08%
176.53
133.08
32.65%
111.82
113.54
-1.51%
PATM
10.96%
8.34%
12.28%
7.84%
10.28%
8.97%
7.60%
8.75%
EPS
1.88
1.38
36.23%
2.01
1.20
67.50%
1.82
1.38
31.88%
1.15
1.09
5.50%

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
6,483.07
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
10.11%
17.35%
13.48%
7.79%
-2.29%
11.69%
15.64%
13.52%
25.93%
23.76%
 
Cost Of Goods Sold
3,845.68
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
2,637.39
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
40.68%
46.35%
49.07%
50.55%
48.86%
48.36%
46.17%
45.38%
43.89%
45.93%
45.20%
Total Expenditure
5,418.76
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
1,064.31
881.57
806.99
718.56
641.13
510.72
431.37
371.19
303.43
250.30
199.13
EBITDA Margin
16.42%
14.54%
15.62%
15.78%
15.18%
11.82%
11.15%
11.09%
10.29%
10.69%
10.53%
Other Income
68.34
60.03
45.87
54.54
38.29
36.02
35.95
31.43
30.54
30.20
25.89
Interest
42.64
32.33
24.55
16.22
27.28
50.14
46.63
37.66
32.36
24.30
17.20
Depreciation
176.29
137.77
124.21
108.05
98.65
92.50
70.71
56.72
47.18
40.10
35.82
PBT
913.72
771.50
704.10
648.83
553.49
404.10
349.98
308.24
254.43
216.10
172.01
Tax
243.15
273.15
243.91
229.42
188.62
139.40
100.59
89.84
74.39
66.00
51.62
Tax Rate
26.61%
35.41%
34.64%
33.10%
34.08%
34.50%
28.74%
29.15%
29.24%
30.54%
30.01%
PAT
670.57
498.76
460.19
463.61
364.87
264.70
249.39
218.40
180.04
150.10
120.39
PAT before Minority Interest
672.15
498.35
460.19
463.61
364.87
264.70
249.39
218.40
180.04
150.10
120.39
Minority Interest
1.58
0.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.34%
8.23%
8.91%
10.18%
8.64%
6.12%
6.44%
6.53%
6.11%
6.41%
6.37%
PAT Growth
34.59%
8.38%
-0.74%
27.06%
37.84%
6.14%
14.19%
21.31%
19.95%
24.68%
 
Unadjusted EPS
6.86
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 37% rise in Q3 consolidated net profit
    5th Feb 2020, 16:24 PM

    Total income of the company increased by 4.80% at Rs 1710.13 crore for Q3FY20

    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.