Nifty
:
23587.50
Sensex
:
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)
Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Akzo Nobel India Ltd.

Paints

Rating :
N/A

BSE: 500710 | NSE: AKZOINDIA

NSE BSE
3593.20
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  3641.60
  •  3670.00
  •  3556.00
  •  3607.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  16537
  •  596.30
  •  4674.00
  •  2267.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 16,351.93
  • 37.59
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 15,729.03
  • 2.09%
  • 11.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.76%
  • 4.90%
  • 6.86%
  • FII
  • DII
  • Others
  • 3.75%
  • 7.98%
  • 1.75%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.60
  • 8.28
  • 7.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.29
  • 10.76
  • 7.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.64
  • 12.44
  • 13.72

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.74
  • 33.94
  • 31.21

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.52
  • 8.16
  • 8.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.65
  • 21.50
  • 19.07

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
93.7
96.04
106.5
124.75
P/E Ratio
39.83
38.86
35.05
29.92
Revenue
3962
4237
4607
5130
EBITDA
632
657
721
821
Net Income
427
437
485
568
ROA
15.1
20.8
22
22.9
P/Bk Ratio
12.79
12.65
11.8
11.06
ROE
32.27
32.75
35
39
FCFF
388.7
402.27
458.74
493.6
FCFF Yield
2.44
2.52
2.87
3.09

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
982.30
956.30
2.72%
1,036.30
999.20
3.71%
973.40
951.40
2.31%
1,032.70
986.80
4.65%
Expenses
835.90
814.50
2.63%
867.40
837.10
3.62%
811.70
796.70
1.88%
866.30
843.90
2.65%
EBITDA
146.40
141.80
3.24%
168.90
162.10
4.19%
161.70
154.70
4.52%
166.40
142.90
16.45%
EBIDTM
14.90%
14.83%
16.30%
16.22%
16.61%
16.26%
16.11%
14.48%
Other Income
9.10
8.90
2.25%
9.70
8.20
18.29%
10.30
6.10
68.85%
8.40
12.40
-32.26%
Interest
1.50
2.70
-44.44%
2.50
3.40
-26.47%
3.20
5.70
-43.86%
3.20
2.60
23.08%
Depreciation
22.20
21.10
5.21%
21.80
19.30
12.95%
21.80
22.50
-3.11%
20.10
21.10
-4.74%
PBT
131.80
126.90
3.86%
154.30
147.60
4.54%
147.00
132.60
10.86%
151.50
131.60
15.12%
Tax
33.90
32.70
3.67%
39.70
37.70
5.31%
38.30
37.20
2.96%
37.70
34.20
10.23%
PAT
97.90
94.20
3.93%
114.60
109.90
4.28%
108.70
95.40
13.94%
113.80
97.40
16.84%
PATM
9.97%
9.85%
11.06%
11.00%
11.17%
10.03%
11.02%
9.87%
EPS
21.52
20.70
3.96%
25.19
24.15
4.31%
23.89
20.97
13.92%
25.01
21.41
16.81%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Net Sales
4,024.70
3,961.60
3,802.10
3,148.60
2,421.40
2,661.80
2,918.40
2,968.20
2,836.70
2,640.10
900.10
Net Sales Growth
3.36%
4.20%
20.76%
30.03%
-9.03%
-8.79%
-1.68%
4.64%
7.45%
193.31%
 
Cost Of Goods Sold
2,251.10
2,222.80
2,290.10
1,878.40
1,322.70
1,442.50
1,691.10
1,526.10
1,388.60
1,486.30
446.20
Gross Profit
1,773.60
1,738.80
1,512.00
1,270.20
1,098.70
1,219.30
1,227.30
1,442.10
1,448.10
1,153.80
453.90
GP Margin
44.07%
43.89%
39.77%
40.34%
45.37%
45.81%
42.05%
48.59%
51.05%
43.70%
50.43%
Total Expenditure
3,381.30
3,329.60
3,277.00
2,718.20
2,081.30
2,282.70
2,576.30
2,657.70
2,489.60
2,336.60
796.07
Power & Fuel Cost
-
17.70
17.30
16.60
12.70
15.80
17.20
15.70
14.50
17.40
4.49
% Of Sales
-
0.45%
0.46%
0.53%
0.52%
0.59%
0.59%
0.53%
0.51%
0.66%
0.50%
Employee Cost
-
328.10
301.10
264.00
251.80
255.80
265.60
280.20
248.60
236.00
43.55
% Of Sales
-
8.28%
7.92%
8.38%
10.40%
9.61%
9.10%
9.44%
8.76%
8.94%
4.84%
Manufacturing Exp.
-
446.90
397.30
352.90
292.70
320.60
296.00
282.50
265.20
259.70
116.59
% Of Sales
-
11.28%
10.45%
11.21%
12.09%
12.04%
10.14%
9.52%
9.35%
9.84%
12.95%
General & Admin Exp.
-
111.80
100.30
79.90
72.00
94.90
131.10
139.30
136.40
149.80
64.18
% Of Sales
-
2.82%
2.64%
2.54%
2.97%
3.57%
4.49%
4.69%
4.81%
5.67%
7.13%
Selling & Distn. Exp.
-
119.20
91.60
54.90
53.70
88.20
90.30
107.90
119.60
122.80
115.79
% Of Sales
-
3.01%
2.41%
1.74%
2.22%
3.31%
3.09%
3.64%
4.22%
4.65%
12.86%
Miscellaneous Exp.
-
83.10
79.30
71.50
75.70
64.90
85.00
306.00
316.70
64.60
115.79
% Of Sales
-
2.10%
2.09%
2.27%
3.13%
2.44%
2.91%
10.31%
11.16%
2.45%
0.59%
EBITDA
643.40
632.00
525.10
430.40
340.10
379.10
342.10
310.50
347.10
303.50
104.03
EBITDA Margin
15.99%
15.95%
13.81%
13.67%
14.05%
14.24%
11.72%
10.46%
12.24%
11.50%
11.56%
Other Income
37.50
35.80
27.40
24.80
23.90
37.60
42.50
233.00
48.90
56.70
99.45
Interest
10.40
12.50
14.10
14.50
10.30
9.30
4.50
3.50
3.20
2.20
2.93
Depreciation
85.90
82.30
82.50
75.90
75.50
79.00
65.20
58.20
54.30
53.70
21.33
PBT
584.60
573.00
455.90
364.80
278.20
328.40
314.90
481.80
338.50
304.30
179.22
Tax
149.60
146.40
120.80
76.70
70.60
85.80
104.60
83.70
95.30
100.00
84.12
Tax Rate
25.59%
25.55%
26.50%
20.91%
25.38%
26.55%
33.14%
17.30%
27.84%
31.83%
22.19%
PAT
435.00
426.60
335.10
290.10
207.60
237.40
211.00
400.10
247.00
214.20
295.02
PAT before Minority Interest
435.00
426.60
335.10
290.10
207.60
237.40
211.00
400.10
247.00
214.20
295.02
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
10.81%
10.77%
8.81%
9.21%
8.57%
8.92%
7.23%
13.48%
8.71%
8.11%
32.78%
PAT Growth
9.60%
27.31%
15.51%
39.74%
-12.55%
12.51%
-47.26%
61.98%
15.31%
-27.39%
 
EPS
95.60
93.76
73.65
63.76
45.63
52.18
46.37
87.93
54.29
47.08
64.84

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Shareholder's Funds
1,329.90
1,316.30
1,259.50
1,288.30
1,238.00
1,136.30
1,290.90
1,009.60
1,163.20
971.07
Share Capital
45.50
45.50
45.50
45.50
45.50
45.60
46.70
46.70
46.70
38.07
Total Reserves
1,284.40
1,270.80
1,214.00
1,242.80
1,192.50
1,090.70
1,244.20
962.90
1,116.50
933.00
Non-Current Liabilities
1,957.70
1,822.10
1,689.80
1,601.90
1,534.90
74.00
72.60
82.30
87.80
5.87
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
2.90
2.90
2.90
2.60
0.00
Long Term Provisions
1,933.50
1,773.30
1,629.50
1,544.00
1,469.80
57.90
44.80
62.00
50.90
0.00
Current Liabilities
1,423.50
1,263.90
1,183.80
1,104.50
947.70
2,197.90
2,100.00
792.60
793.20
355.55
Trade Payables
997.50
863.40
845.10
798.40
676.10
606.40
664.50
623.20
589.00
186.03
Other Current Liabilities
384.90
361.90
296.50
262.80
240.80
246.70
172.30
139.30
156.30
15.85
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
41.10
38.60
42.20
43.30
30.80
1,344.80
1,263.20
30.10
47.90
153.67
Total Liabilities
4,711.10
4,402.30
4,133.10
3,994.70
3,720.60
3,408.20
3,463.50
1,884.50
2,044.20
1,332.49
Net Block
526.00
510.90
520.20
543.00
573.50
530.10
538.90
519.10
522.90
133.06
Gross Block
1,028.30
965.00
923.90
876.80
855.90
752.20
696.60
624.40
576.60
325.47
Accumulated Depreciation
502.30
454.10
403.70
333.80
282.40
222.10
157.70
105.30
53.70
192.41
Non Current Assets
2,789.50
2,534.10
2,371.80
2,246.20
2,169.90
684.00
702.00
681.80
661.70
134.89
Capital Work in Progress
119.10
72.70
41.60
16.50
15.90
16.90
26.80
23.20
8.90
1.62
Non Current Investment
0.00
0.00
0.00
0.50
0.50
77.80
71.70
66.30
62.30
0.21
Long Term Loans & Adv.
2,137.50
1,944.10
1,803.60
1,670.30
1,561.40
40.60
47.50
57.50
48.40
0.00
Other Non Current Assets
6.90
6.40
6.40
15.90
18.60
18.60
17.10
15.70
19.20
0.00
Current Assets
1,921.60
1,868.20
1,760.40
1,747.80
1,550.30
2,723.60
2,761.30
1,202.30
1,382.40
1,197.60
Current Investments
0.00
0.00
0.00
0.00
83.50
299.50
501.60
269.30
538.10
915.00
Inventories
611.50
597.90
664.40
488.20
423.70
391.90
350.80
405.40
360.90
100.83
Sundry Debtors
575.40
552.30
495.50
413.10
396.10
444.00
395.30
412.10
352.20
75.65
Cash & Bank
523.90
564.30
458.50
733.20
553.00
62.50
86.80
34.80
56.00
14.73
Other Current Assets
210.80
32.20
31.80
65.20
94.00
1,525.70
1,426.80
80.70
75.20
91.39
Short Term Loans & Adv.
181.50
121.50
110.20
48.10
47.60
1,442.10
1,323.20
40.00
49.10
90.56
Net Current Assets
498.10
604.30
576.60
643.30
602.60
525.70
661.30
409.70
589.20
842.05
Total Assets
4,711.10
4,402.30
4,133.10
3,994.70
3,720.60
3,408.20
3,463.50
1,884.50
2,044.20
1,332.49

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Cash From Operating Activity
485.50
486.20
121.40
283.20
374.10
139.20
182.60
143.30
263.20
2.02
PBT
573.00
455.90
366.80
278.20
323.20
315.60
541.80
342.30
314.20
179.22
Adjustment
62.90
73.20
36.20
66.10
71.30
54.50
-224.90
9.10
9.20
-59.91
Changes in Working Capital
20.40
99.60
-168.40
20.90
90.90
-107.00
42.80
-95.70
52.50
-21.15
Cash after chg. in Working capital
656.30
628.70
234.60
365.20
485.40
263.10
359.70
255.70
375.90
98.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-170.80
-142.50
-113.20
-82.00
-111.30
-123.90
-177.10
-112.40
-112.70
-85.79
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
-86.00
-15.10
230.40
-224.90
4.40
185.20
-5.60
225.10
-155.90
282.71
Net Fixed Assets
-109.70
-72.20
-72.20
-21.30
-102.70
-45.70
-75.80
-62.10
-258.40
-5.06
Net Investments
0.00
0.00
0.50
83.50
293.30
196.00
-237.70
264.80
314.80
-222.60
Others
23.70
57.10
302.10
-287.10
-186.20
34.90
307.90
22.40
-212.30
510.37
Cash from Financing Activity
-439.40
-301.70
-345.90
-173.70
-157.30
-360.00
-125.60
-392.40
-112.80
-53.90
Net Cash Inflow / Outflow
-39.90
169.40
5.90
-115.40
221.20
-35.60
51.40
-24.00
-5.50
230.83
Opening Cash & Equivalents
314.70
145.00
139.10
254.50
33.30
68.90
17.50
41.60
47.10
698.90
Closing Cash & Equivalent
273.70
314.70
145.00
139.10
254.50
33.30
68.90
17.60
41.60
929.73

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Book Value (Rs.)
292.02
289.03
276.35
282.73
271.74
248.79
276.12
215.85
248.74
254.69
ROA
9.36%
7.85%
7.14%
5.38%
6.66%
6.14%
14.96%
12.57%
12.69%
23.88%
ROE
32.27%
26.05%
22.81%
16.46%
20.03%
17.41%
34.83%
22.77%
20.10%
34.09%
ROCE
44.29%
36.54%
29.98%
22.87%
28.01%
26.35%
42.31%
31.76%
29.65%
44.12%
Fixed Asset Turnover
3.97
4.03
3.50
2.79
3.31
4.03
4.61
5.22
6.51
3.14
Receivable days
51.95
50.29
52.66
60.99
57.60
52.49
48.44
44.50
26.61
32.45
Inventory Days
55.71
60.59
66.81
68.73
55.92
46.44
45.37
44.62
28.71
40.46
Payable days
147.34
131.09
152.35
192.82
98.32
89.01
99.86
100.33
61.72
94.45
Cash Conversion Cycle
-39.67
-20.21
-32.88
-63.10
15.20
9.92
-6.05
-11.21
-6.40
-21.54
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
46.84
33.33
26.30
28.01
35.75
71.13
139.23
107.97
143.82
130.40

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


No Latest News!

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