Nifty
Sensex
:
:
11915.25
39747.28
71.15 (0.60%)
312.56 (0.79%)

Paints

Rating :
78/99  (View)

BSE: 509480 | NSE: BERGEPAINT

312.80
2.30 (0.74%)
27-May-2019 | 12:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  310.00
  •  316.00
  •  308.00
  •  310.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  660243
  •  2065.24
  •  349.90
  •  260.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 30,168.14
  • 61.29
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 30,385.34
  • 0.58%
  • 12.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.98%
  • 2.48%
  • 7.54%
  • FII
  • DII
  • Others
  • 0.19%
  • 8.07%
  • 6.74%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.27
  • 5.95
  • 6.95

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.76
  • 13.35
  • 4.71

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.71
  • 13.03
  • 8.04

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 50.12
  • 54.12
  • 56.78

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.89
  • 12.26
  • 13.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.57
  • 30.14
  • 32.55

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
1,616.70
1,338.63
20.77%
1,490.06
1,281.71
16.26%
1,483.01
1,363.51
8.76%
1,298.27
1,236.42
5.00%
Expenses
1,380.69
1,116.04
23.71%
1,283.25
1,082.58
18.54%
1,256.00
1,178.41
6.58%
1,098.10
1,075.29
2.12%
EBITDA
236.01
222.59
6.03%
206.81
199.13
3.86%
227.01
185.10
22.64%
200.17
161.13
24.23%
EBIDTM
14.60%
16.63%
13.88%
15.54%
15.31%
13.58%
15.42%
13.03%
Other Income
15.12
10.05
50.45%
12.01
10.12
18.68%
16.43
13.50
21.70%
12.20
18.00
-32.22%
Interest
10.94
7.77
40.80%
7.89
7.61
3.68%
3.83
2.79
37.28%
6.38
3.96
61.11%
Depreciation
35.51
31.18
13.89%
33.64
30.59
9.97%
34.02
30.45
11.72%
31.99
27.53
16.20%
PBT
204.68
193.69
5.67%
177.29
171.05
3.65%
205.59
165.36
24.33%
174.00
147.64
17.85%
Tax
69.87
65.67
6.40%
59.65
62.21
-4.12%
71.51
55.58
28.66%
60.46
44.61
35.53%
PAT
134.81
128.02
5.30%
117.64
108.84
8.09%
134.08
109.78
22.14%
113.54
103.03
10.20%
PATM
8.34%
9.56%
7.89%
8.49%
9.04%
8.05%
8.75%
8.33%
EPS
1.38
1.34
2.99%
1.21
1.15
5.22%
1.39
1.16
19.83%
1.09
1.09
0.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
5,888.04
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
1,623.92
Net Sales Growth
12.79%
13.48%
7.79%
-2.29%
11.69%
15.64%
13.52%
25.93%
23.76%
16.47%
 
Cost Of Goods Sold
3,577.53
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
925.58
Gross Profit
2,310.51
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
698.34
GP Margin
39.24%
49.07%
50.55%
48.86%
48.36%
46.17%
45.38%
43.89%
45.93%
45.20%
43.00%
Total Expenditure
5,018.04
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
1,491.00
Power & Fuel Cost
-
48.27
43.79
42.15
47.03
43.36
36.46
31.96
29.30
23.20
21.10
% Of Sales
-
0.93%
0.96%
1.00%
1.09%
1.12%
1.09%
1.08%
1.25%
1.23%
1.30%
Employee Cost
-
356.58
306.72
273.50
253.13
225.24
187.12
164.00
143.20
123.60
95.22
% Of Sales
-
6.90%
6.74%
6.48%
5.86%
5.82%
5.59%
5.56%
6.12%
6.54%
5.86%
Manufacturing Exp.
-
785.94
731.46
660.28
612.45
537.04
463.39
422.46
363.50
281.89
252.16
% Of Sales
-
15.21%
16.07%
15.63%
14.17%
13.88%
13.85%
14.33%
15.53%
14.90%
15.53%
General & Admin Exp.
-
119.55
112.10
224.29
217.57
190.62
154.30
114.85
97.50
75.55
70.81
% Of Sales
-
2.31%
2.46%
5.31%
5.03%
4.93%
4.61%
3.90%
4.17%
3.99%
4.36%
Selling & Distn. Exp.
-
248.73
241.34
207.77
436.50
353.02
302.61
250.93
190.80
149.01
124.81
% Of Sales
-
4.82%
5.30%
4.92%
10.10%
9.12%
9.04%
8.51%
8.15%
7.88%
7.69%
Miscellaneous Exp.
-
169.01
147.26
14.16
12.88
6.11
3.46
6.25
0.60
2.56
124.81
% Of Sales
-
3.27%
3.23%
0.34%
0.30%
0.16%
0.10%
0.21%
0.03%
0.14%
0.08%
EBITDA
870.00
806.99
718.56
641.13
510.72
431.37
371.19
303.43
250.30
199.13
132.92
EBITDA Margin
14.78%
15.62%
15.78%
15.18%
11.82%
11.15%
11.09%
10.29%
10.69%
10.53%
8.19%
Other Income
55.76
45.87
54.54
38.29
36.02
35.95
31.43
30.54
30.20
25.89
26.32
Interest
29.04
24.55
16.22
27.28
50.14
46.63
37.66
32.36
24.30
17.20
21.69
Depreciation
135.16
124.21
108.05
98.65
92.50
70.71
56.72
47.18
40.10
35.82
25.07
PBT
761.56
704.10
648.83
553.49
404.10
349.98
308.24
254.43
216.10
172.01
112.48
Tax
261.49
243.91
229.42
188.62
139.40
100.59
89.84
74.39
66.00
51.62
29.64
Tax Rate
34.34%
34.64%
33.10%
34.08%
34.50%
28.74%
29.15%
29.24%
30.54%
30.01%
26.35%
PAT
500.07
460.19
463.61
364.87
264.70
249.39
218.40
180.04
150.10
120.39
82.84
PAT before Minority Interest
500.07
460.19
463.61
364.87
264.70
249.39
218.40
180.04
150.10
120.39
82.84
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
8.49%
8.91%
10.18%
8.64%
6.12%
6.44%
6.53%
6.11%
6.41%
6.37%
5.10%
PAT Growth
11.21%
-0.74%
27.06%
37.84%
6.14%
14.19%
21.31%
19.95%
24.68%
45.33%
 
Unadjusted EPS
5.07
4.75
4.88
3.82
3.82
7.20
6.31
5.20
4.34
3.66
2.60

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
2,194.51
1,901.56
1,562.09
1,260.60
1,120.33
953.16
791.54
689.50
596.47
390.06
Share Capital
97.10
97.10
69.35
69.33
69.30
69.26
69.23
69.20
69.21
63.77
Total Reserves
2,095.21
1,803.59
1,491.91
1,189.34
1,047.99
881.27
720.48
619.30
527.25
316.38
Non-Current Liabilities
1,182.37
966.21
290.94
322.94
225.15
276.94
185.91
217.70
293.81
373.63
Secured Loans
249.47
262.08
210.75
251.21
147.08
215.22
144.43
183.40
267.33
337.49
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.07
12.73
Long Term Provisions
841.45
616.61
6.41
5.37
3.82
2.96
0.84
0.90
0.00
0.00
Current Liabilities
1,520.08
1,179.49
1,023.76
1,132.30
1,249.38
955.98
810.65
562.90
356.61
277.78
Trade Payables
955.25
761.20
669.87
559.68
544.29
402.06
358.32
273.60
245.10
191.06
Other Current Liabilities
238.58
244.44
231.68
143.87
218.42
131.33
185.33
107.20
58.01
58.57
Short Term Borrowings
172.70
144.13
98.79
357.59
381.12
334.44
196.60
133.90
0.00
0.00
Short Term Provisions
153.55
29.72
23.42
71.16
105.55
88.15
70.40
48.20
53.50
28.15
Total Liabilities
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
1,041.47
Net Block
1,267.17
1,135.96
962.92
930.66
863.77
598.90
508.93
434.10
429.47
406.68
Gross Block
1,571.47
1,310.33
1,048.36
1,461.32
1,321.98
979.52
831.70
715.70
675.66
619.65
Accumulated Depreciation
304.30
174.37
85.44
530.66
458.21
380.62
322.77
281.60
246.19
212.97
Non Current Assets
2,420.23
1,989.54
1,146.33
1,084.49
1,048.64
827.51
628.68
530.90
463.32
435.46
Capital Work in Progress
97.16
62.21
51.06
100.44
133.32
172.50
72.91
81.80
32.60
27.53
Non Current Investment
105.54
104.86
47.62
0.00
0.50
1.00
1.00
0.50
1.25
1.25
Long Term Loans & Adv.
937.49
671.44
72.00
46.26
49.82
54.53
44.72
13.30
0.00
0.00
Other Non Current Assets
12.87
15.07
12.73
7.13
1.23
0.58
1.12
1.20
0.00
0.00
Current Assets
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
605.52
Current Investments
227.59
367.27
299.92
134.49
90.18
9.82
2.96
52.10
126.91
3.21
Inventories
1,007.34
935.47
733.23
719.47
695.66
635.26
555.22
443.80
329.86
294.45
Sundry Debtors
692.40
578.14
545.40
535.21
485.66
411.44
358.62
272.80
242.32
219.64
Cash & Bank
204.97
102.45
105.33
169.76
184.09
227.01
182.43
125.30
41.26
36.38
Other Current Assets
344.43
11.91
8.84
11.65
90.63
75.04
60.19
45.20
43.23
51.84
Short Term Loans & Adv.
303.32
62.48
37.74
60.77
79.61
64.87
54.23
42.00
43.11
51.75
Net Current Assets
956.65
878.23
706.70
499.05
296.84
402.59
348.77
376.30
426.96
327.75
Total Assets
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
1,041.46

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
421.90
394.51
594.57
413.81
310.31
119.74
176.07
126.10
180.66
67.94
PBT
704.74
703.08
559.18
404.10
349.98
308.24
254.43
216.10
172.01
112.48
Adjustment
122.05
38.47
99.78
120.37
88.08
55.69
36.47
50.70
54.34
-3.64
Changes in Working Capital
-127.97
-127.52
113.84
11.54
-25.51
-158.38
-35.49
-70.20
4.55
-28.69
Cash after chg. in Working capital
698.82
614.03
772.80
536.01
412.55
205.55
255.41
196.60
230.90
80.15
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-276.92
-219.52
-178.23
-122.20
-102.24
-84.32
-78.86
-70.50
-50.24
-12.26
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.05
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
-183.43
-308.40
-259.21
-183.55
-301.38
-203.28
-70.52
-11.20
-181.92
-264.79
Net Fixed Assets
-167.71
-279.24
318.93
-131.05
-242.91
-195.67
-88.32
-92.96
-61.84
-41.57
Net Investments
46.85
-162.48
-171.39
-56.46
-96.71
-11.01
38.03
52.60
-140.67
-7.68
Others
-62.57
133.32
-406.75
3.96
38.24
3.40
-20.23
29.16
20.59
-215.54
Cash from Financing Activity
-200.13
-82.42
-367.63
-198.29
-51.85
128.12
-48.41
-30.90
6.14
189.62
Net Cash Inflow / Outflow
38.34
3.69
-32.27
31.97
-42.92
44.58
57.14
84.00
4.88
-7.22
Opening Cash & Equivalents
45.25
41.56
73.83
47.40
227.01
182.43
125.29
41.30
36.38
43.60
Closing Cash & Equivalent
83.59
45.25
41.56
79.37
184.09
227.01
182.43
125.30
41.26
36.38

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
22.58
19.57
16.08
18.14
16.11
13.71
8.14
7.10
6.15
4.24
ROA
10.29%
13.39%
13.05%
9.97%
10.43%
10.99%
11.05%
11.05%
10.52%
9.28%
ROE
22.49%
26.78%
25.89%
22.30%
24.14%
25.12%
24.39%
23.40%
24.72%
22.40%
ROCE
29.59%
33.58%
30.68%
25.15%
24.44%
25.52%
25.76%
25.56%
23.63%
21.77%
Fixed Asset Turnover
3.67
4.28
3.73
3.42
3.69
4.04
4.13
3.65
3.14
3.89
Receivable days
43.90
40.60
42.10
39.15
38.52
38.37
36.08
37.03
41.47
39.23
Inventory Days
67.13
60.30
56.60
54.27
57.14
59.31
57.09
55.62
56.04
58.63
Payable days
62.45
56.19
50.60
43.26
41.73
40.06
39.05
40.96
39.45
32.18
Cash Conversion Cycle
48.57
44.70
48.11
50.17
53.92
57.61
54.12
51.69
58.06
65.68
Total Debt/Equity
0.19
0.21
0.23
0.48
0.56
0.58
0.53
0.48
0.45
0.93
Interest Cover
29.68
43.73
21.29
9.06
8.51
9.18
8.86
9.89
11.00
6.19

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.