Nifty
Sensex
:
:
12113.45
41281.69
-61.20 (-0.50%)
-178.10 (-0.43%)

Paints

Rating :
76/99  (View)

BSE: 500165 | NSE: KANSAINER

500.25
-1.45 (-0.29%)
14-Feb-2020 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  507.35
  •  508.60
  •  496.05
  •  501.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  116737
  •  583.98
  •  573.00
  •  390.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 26,981.02
  • 49.87
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 26,992.78
  • 0.52%
  • 7.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 0.73%
  • 7.66%
  • FII
  • DII
  • Others
  • 3.72%
  • 11.17%
  • 1.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.73
  • 7.83
  • 8.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.90
  • 10.78
  • 0.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.94
  • 11.46
  • -2.61

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 42.11
  • 46.92
  • 50.32

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.27
  • 28.23
  • 29.66

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
1,331.94
0.00
0.00
1,325.55
0.00
0.00
1,542.41
0.00
0.00
1,221.23
0.00
0.00
Expenses
1,134.27
0.00
0.00
1,106.67
0.00
0.00
1,288.71
0.00
0.00
1,068.74
0.00
0.00
EBITDA
197.67
0.00
0.00
218.88
0.00
0.00
253.70
0.00
0.00
152.49
0.00
0.00
EBIDTM
14.84%
0.00%
16.51%
0.00%
16.45%
0.00%
12.49%
0.00%
Other Income
10.59
0.00
0.00
4.33
0.00
0.00
6.77
0.00
0.00
12.63
0.00
0.00
Interest
5.26
0.00
0.00
4.83
0.00
0.00
4.63
0.00
0.00
3.25
0.00
0.00
Depreciation
36.90
0.00
0.00
33.84
0.00
0.00
33.02
0.00
0.00
28.46
0.00
0.00
PBT
166.10
0.00
0.00
184.54
0.00
0.00
222.82
0.00
0.00
133.41
0.00
0.00
Tax
50.29
0.00
0.00
-5.38
0.00
-
78.13
0.00
0.00
48.00
0.00
0.00
PAT
115.81
0.00
0.00
189.92
0.00
0.00
144.69
0.00
0.00
85.41
0.00
0.00
PATM
8.69%
0.00%
14.33%
0.00%
9.38%
0.00%
6.99%
0.00%
EPS
2.17
0.00
0.00
3.54
0.00
0.00
2.71
0.00
0.00
1.62
0.00
0.00

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 09
Mar 08
Mar 07
Net Sales
5,421.13
5,424.32
4,658.08
4,052.55
3,766.87
3,586.98
3,193.28
2,867.04
1,397.22
1,399.92
1,293.46
Net Sales Growth
0.00%
16.45%
14.94%
7.58%
5.02%
12.33%
11.38%
105.20%
-0.19%
8.23%
 
Cost Of Goods Sold
3,377.18
3,067.50
2,482.13
2,092.39
2,106.93
2,135.21
1,922.17
1,747.96
809.99
789.87
739.64
Gross Profit
2,043.95
2,356.82
2,175.95
1,960.16
1,659.94
1,451.77
1,271.11
1,119.08
587.23
610.06
553.82
GP Margin
37.70%
43.45%
46.71%
48.37%
44.07%
40.47%
39.81%
39.03%
42.03%
43.58%
42.82%
Total Expenditure
4,598.39
4,671.80
3,864.29
3,315.15
3,183.12
3,135.83
2,826.65
2,529.36
1,247.89
1,213.65
1,122.50
Power & Fuel Cost
-
86.76
75.79
71.27
69.68
65.41
66.88
45.56
21.73
21.27
20.77
% Of Sales
-
1.60%
1.63%
1.76%
1.85%
1.82%
2.09%
1.59%
1.56%
1.52%
1.61%
Employee Cost
-
283.41
235.08
186.80
160.52
146.24
127.78
119.20
73.60
77.86
68.50
% Of Sales
-
5.22%
5.05%
4.61%
4.26%
4.08%
4.00%
4.16%
5.27%
5.56%
5.30%
Manufacturing Exp.
-
438.74
366.89
328.02
307.07
282.62
266.21
223.59
138.81
133.00
122.13
% Of Sales
-
8.09%
7.88%
8.09%
8.15%
7.88%
8.34%
7.80%
9.93%
9.50%
9.44%
General & Admin Exp.
-
49.53
40.86
37.58
29.38
26.81
22.51
18.05
30.54
30.37
28.60
% Of Sales
-
0.91%
0.88%
0.93%
0.78%
0.75%
0.70%
0.63%
2.19%
2.17%
2.21%
Selling & Distn. Exp.
-
553.57
512.97
476.07
405.90
382.78
331.20
290.87
147.68
133.17
119.88
% Of Sales
-
10.21%
11.01%
11.75%
10.78%
10.67%
10.37%
10.15%
10.57%
9.51%
9.27%
Miscellaneous Exp.
-
192.29
150.57
123.02
103.64
96.76
89.90
84.12
25.52
28.11
119.88
% Of Sales
-
3.54%
3.23%
3.04%
2.75%
2.70%
2.82%
2.93%
1.83%
2.01%
1.78%
EBITDA
822.74
752.52
793.79
737.40
583.75
451.15
366.63
337.68
149.33
186.27
170.96
EBITDA Margin
15.18%
13.87%
17.04%
18.20%
15.50%
12.58%
11.48%
11.78%
10.69%
13.31%
13.22%
Other Income
34.32
60.52
70.91
98.00
27.53
21.53
9.79
16.19
28.38
25.63
22.26
Interest
17.97
9.97
0.67
0.00
0.00
0.92
1.79
0.68
2.13
2.27
1.76
Depreciation
132.22
106.28
77.07
70.09
67.38
68.26
64.80
47.35
38.29
42.04
36.02
PBT
706.87
696.79
786.96
765.31
543.90
403.50
309.83
305.84
137.29
167.59
155.43
Tax
171.04
249.13
273.21
255.23
177.23
128.31
101.17
128.27
41.57
50.56
53.41
Tax Rate
24.20%
35.75%
34.72%
33.35%
16.42%
31.80%
32.65%
30.40%
29.09%
29.93%
34.00%
PAT
535.83
452.75
514.40
508.84
900.99
274.06
207.96
293.14
101.60
119.59
105.24
PAT before Minority Interest
540.99
447.66
513.75
510.08
902.01
275.19
208.66
293.62
101.36
118.35
103.69
Minority Interest
5.16
5.09
0.65
-1.24
-1.02
-1.13
-0.70
-0.48
0.24
1.24
1.55
PAT Margin
9.88%
8.35%
11.04%
12.56%
23.92%
7.64%
6.51%
10.22%
7.27%
8.54%
8.14%
PAT Growth
0.00%
-11.98%
1.09%
-43.52%
228.76%
31.78%
-29.06%
188.52%
-15.04%
13.64%
 
Unadjusted EPS
10.04
8.40
9.55
9.44
16.73
5.08
38.59
54.39
37.62
43.92
40.65

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 09
Mar 08
Mar 07
Shareholder's Funds
3,416.33
3,132.32
2,814.50
2,509.61
1,601.47
1,425.67
1,286.96
663.00
598.75
517.21
Share Capital
53.89
53.89
53.89
53.89
53.89
53.89
53.89
26.95
26.95
25.51
Total Reserves
3,362.44
3,078.43
2,760.61
2,455.72
1,547.58
1,371.78
1,233.07
636.05
571.81
490.27
Non-Current Liabilities
131.04
91.22
97.67
46.39
146.72
152.04
148.54
83.03
114.41
120.07
Secured Loans
0.95
0.00
0.00
0.65
5.20
6.29
7.16
16.08
46.03
46.60
Unsecured Loans
3.40
9.71
18.20
28.79
40.60
50.81
59.59
77.54
78.77
79.98
Long Term Provisions
0.02
0.13
0.00
4.05
25.49
28.79
38.52
0.00
0.00
0.00
Current Liabilities
950.43
890.00
708.83
678.48
619.84
698.00
647.96
329.27
277.40
215.82
Trade Payables
693.38
699.87
560.66
551.27
326.47
442.67
392.60
243.78
192.48
167.56
Other Current Liabilities
139.48
147.80
119.84
106.06
191.78
171.43
167.18
0.45
1.06
2.77
Short Term Borrowings
96.51
16.83
0.00
0.00
4.50
4.75
8.08
0.00
0.00
0.00
Short Term Provisions
21.06
25.50
28.33
21.15
97.09
79.15
80.09
85.03
83.86
45.49
Total Liabilities
4,517.89
4,129.92
3,636.25
3,240.45
2,372.98
2,279.53
2,086.57
1,075.30
1,004.47
868.43
Net Block
1,464.89
1,035.36
957.28
937.58
916.40
921.60
786.35
238.62
239.99
224.56
Gross Block
2,308.87
1,738.54
1,584.98
1,499.16
1,413.29
1,350.38
1,160.16
541.98
517.73
461.61
Accumulated Depreciation
843.98
703.18
627.70
561.58
496.89
428.78
373.82
303.36
277.74
237.05
Non Current Assets
2,197.54
1,544.93
1,245.98
1,055.32
1,045.93
1,028.75
987.92
343.54
357.16
333.48
Capital Work in Progress
316.35
345.98
154.37
41.95
43.94
48.16
123.49
35.62
26.64
17.63
Non Current Investment
1.14
0.89
0.87
3.28
25.23
25.23
40.23
69.30
90.53
91.29
Long Term Loans & Adv.
404.73
162.70
133.46
72.51
60.36
33.76
37.85
0.00
0.00
0.00
Other Non Current Assets
10.43
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
2,320.35
2,584.99
2,390.27
2,185.13
1,327.05
1,250.78
1,098.64
731.75
647.31
534.96
Current Investments
195.56
519.96
530.75
535.56
182.48
23.37
12.50
233.68
129.67
50.27
Inventories
1,111.06
829.18
703.20
582.72
555.14
658.33
548.32
170.63
199.27
199.96
Sundry Debtors
755.58
702.64
590.44
545.51
515.30
468.26
430.54
209.57
236.37
209.94
Cash & Bank
96.19
363.61
261.44
478.51
34.45
55.27
61.44
76.16
34.25
22.06
Other Current Assets
161.96
15.04
15.38
12.15
39.68
45.55
45.84
41.71
47.75
52.72
Short Term Loans & Adv.
139.37
154.56
289.06
30.68
27.73
34.78
38.56
41.71
47.75
52.72
Net Current Assets
1,369.92
1,694.99
1,681.44
1,506.65
707.21
552.78
450.69
402.49
369.91
319.13
Total Assets
4,517.89
4,129.92
3,636.25
3,240.45
2,372.98
2,279.53
2,086.56
1,075.29
1,004.47
868.44

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
99.92
360.02
351.20
391.71
309.25
194.51
220.03
202.88
141.47
105.65
PBT
696.79
786.96
765.31
1,079.24
403.50
309.83
421.88
143.00
167.59
155.43
Adjustment
74.11
23.46
-5.96
-487.70
57.02
55.24
-83.48
16.62
21.23
24.53
Changes in Working Capital
-360.25
-174.01
-182.04
50.01
-29.21
-87.58
-50.16
85.06
7.75
-18.98
Cash after chg. in Working capital
410.65
636.41
577.31
641.55
431.31
277.49
288.24
244.69
196.57
160.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-310.73
-276.39
-226.11
-249.84
-122.06
-82.98
-68.21
-41.80
-55.10
-55.33
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
88.45
-162.74
-557.25
144.11
-238.68
-113.22
-142.29
-118.71
-122.91
-51.07
Net Fixed Assets
-370.78
-335.16
-185.50
-83.67
-58.80
-114.24
-692.23
-70.81
-64.75
-69.46
Net Investments
241.28
7.01
-6.25
-331.13
-159.11
4.13
233.83
-62.29
-77.32
9.11
Others
217.95
165.41
-365.50
558.91
-20.77
-3.11
316.11
14.39
19.16
9.28
Cash from Financing Activity
-222.89
-191.58
-216.20
-91.83
-91.39
-87.46
-77.32
-42.29
-6.37
-83.28
Net Cash Inflow / Outflow
-34.52
5.70
-422.25
443.99
-20.82
-6.17
0.42
41.88
12.19
-28.69
Opening Cash & Equivalents
60.66
55.01
477.63
33.88
55.27
61.44
61.02
34.25
22.06
47.54
Closing Cash & Equivalent
25.96
60.66
55.01
477.87
34.45
55.27
61.44
76.16
34.25
22.06

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
63.39
58.12
52.23
46.57
29.72
26.46
23.88
12.30
11.11
10.11
ROA
10.35%
13.23%
14.84%
32.14%
11.83%
9.56%
18.57%
9.75%
12.64%
12.72%
ROE
13.67%
17.28%
19.16%
43.88%
18.18%
15.38%
30.12%
16.07%
21.24%
22.32%
ROCE
21.12%
26.21%
28.35%
51.29%
25.71%
21.76%
39.72%
19.60%
25.04%
27.23%
Fixed Asset Turnover
2.96
3.19
3.24
3.19
3.08
3.00
3.98
3.00
3.29
3.64
Receivable days
44.47
44.56
41.45
41.63
42.22
43.52
34.49
51.17
50.63
43.41
Inventory Days
59.17
52.80
46.93
44.65
52.09
58.43
38.74
42.44
45.29
46.40
Payable days
53.94
59.72
62.16
51.09
46.27
53.58
45.02
60.52
52.07
49.50
Cash Conversion Cycle
49.70
37.64
26.22
35.18
48.03
48.37
28.21
33.10
43.85
40.31
Total Debt/Equity
0.03
0.01
0.01
0.02
0.03
0.05
0.07
0.14
0.21
0.25
Interest Cover
70.89
1175.57
0.00
0.00
439.59
174.09
621.42
68.16
75.40
90.47

News Update


  • Kansai Nerolac Paints, Polygel completes acquisition of stake in Nerofix
    24th Jan 2020, 09:58 AM

    Presently, Kansai Nerolac Paints has 60.00% and Polygel has 40.00% shareholding in Nerofix

    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.