Nifty

:

23850.90

Sensex

:

78782.24

-453.45 (-1.87%)
-606.82 (-0.76%)

Login

Nifty
Sensex

:
:

23850.90
78782.24

-453.45 (-1.87%)
-606.82 (-0.76%)

Asian Paints Ltd.

Paints

Rating :

N/A

BSE: 500820 | NSE: ASIANPAINT

Watchlist

NSE BSE

2935.90

05-Jul-2024

Open
High
Low
Previous Close

2937.15
2946.90
2913.10
2934.90

Volume
Traded Value (lacs)
52 Week High
52 Week Low

817429
23951.96
3422.95
2670.10

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,79,601.36
55.04
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,79,624.49
1.14%
14.10

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

9.61
11.86
6.84

EBITDA CAGR (%)

10 Years
5 Years
3 Years

12.96
12.77
9.57

PAT CAGR (%)

10 Years
5 Years
3 Years

14.62
15.52
21.68

P:E (Median)

8 Years
5 Years
3 Years

64.31
77.64
73.00

P:BV (Average)

8 Years
5 Years
3 Years

17.26
19.03
18.96

EV:EBITDA (Average)

8 Years
5 Years
3 Years

42.17
46.59
45.78

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 7,881.62 8,113.96 -2.86% 7,480.93 7,626.01 -1.90% 7,913.01 7,521.82 5.20% 7,342.22 7,344.34 -0.03%
Expenses 6,288.60 6,114.20 2.85% 5,932.14 5,878.42 0.91% 6,015.91 6,027.06 -0.18% 5,757.48 6,228.79 -7.57%
EBITDA 1,593.02 1,999.76 -20.34% 1,548.79 1,747.59 -11.38% 1,897.10 1,494.76 26.92% 1,584.74 1,115.55 42.06%
EBIDTM 20.21% 24.65% 20.70% 22.92% 23.97% 19.87% 21.58% 15.19%
Other Income 225.55 216.77 4.05% 197.42 124.99 57.95% 238.07 162.07 46.89% 172.30 117.11 47.13%
Interest 30.43 26.29 15.75% 30.60 24.91 22.84% 31.01 24.74 25.34% 27.52 23.51 17.06%
Depreciation 195.71 172.09 13.73% 193.54 193.66 -0.06% 189.97 189.11 0.45% 178.89 188.95 -5.32%
PBT 1,592.43 2,018.15 -21.09% 1,522.07 1,654.01 -7.98% 1,914.19 1,442.98 32.66% 1,550.63 1,020.20 51.99%
Tax 400.03 509.78 -21.53% 312.68 420.28 -25.60% 470.65 357.10 31.80% 390.38 256.91 51.95%
PAT 1,192.40 1,508.37 -20.95% 1,209.39 1,233.73 -1.97% 1,443.54 1,085.88 32.94% 1,160.25 763.29 52.01%
PATM 15.13% 18.59% 16.17% 16.18% 18.24% 14.44% 15.80% 10.39%
EPS 12.43 15.73 -20.98% 12.61 12.86 -1.94% 15.05 11.32 32.95% 12.10 7.96 52.01%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 8,969.73 9,182.31 -2.32% 8,730.76 8,787.34 -0.64% 9,103.09 8,636.74 5.40% 8,478.57 8,457.57 0.25%
Expenses 7,275.96 7,061.02 3.04% 7,039.39 6,922.58 1.69% 7,047.00 7,025.31 0.31% 6,762.34 7,229.87 -6.47%
EBITDA 1,693.77 2,121.29 -20.15% 1,691.37 1,864.76 -9.30% 2,056.09 1,611.43 27.59% 1,716.23 1,227.70 39.79%
EBIDTM 18.88% 23.10% 19.37% 21.22% 22.59% 18.66% 20.24% 14.52%
Other Income 156.21 197.07 -20.73% 187.11 105.48 77.39% 138.58 86.56 60.10% 165.20 95.47 73.04%
Interest 55.38 45.75 21.05% 54.10 38.91 39.04% 54.42 41.39 31.48% 50.90 35.40 43.79%
Depreciation 227.70 198.32 14.81% 225.61 220.17 2.47% 220.35 214.05 2.94% 208.72 215.70 -3.24%
PBT 1,566.90 2,074.29 -24.46% 1,598.77 1,686.50 -5.20% 1,919.90 1,442.55 33.09% 1,621.81 1,072.07 51.28%
Tax 416.83 530.12 -21.37% 348.79 451.44 -22.74% 492.62 381.14 29.25% 418.55 290.33 44.16%
PAT 1,150.07 1,544.17 -25.52% 1,249.98 1,235.06 1.21% 1,427.28 1,061.41 34.47% 1,203.26 781.74 53.92%
PATM 12.82% 16.82% 14.32% 14.05% 15.68% 12.29% 14.19% 9.24%
EPS 12.20 16.16 -24.50% 13.10 12.87 1.79% 15.09 11.18 34.97% 12.57 8.16 54.04%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 30,617.78 30,850.12 30,078.40 25,188.51 18,516.86 17,194.09 16,391.78 14,153.71 12,722.76 11,830.33 11,648.83 Net Sales Growth 0.04% 2.57% 19.41% 36.03% 7.69% 4.89% 15.81% 11.25% 7.54% 1.56% Cost Of Goods Sold 17,125.45 15,260.13 16,195.97 13,459.73 8,593.25 8,112.27 8,041.01 6,793.53 5,772.73 5,534.99 5,401.41 Gross Profit 13,492.33 15,589.99 13,882.43 11,728.78 9,923.61 9,081.82 8,350.77 7,360.18 6,950.03 6,295.34 6,247.42 GP Margin 44.07% 50.53% 46.15% 46.56% 53.59% 52.82% 50.94% 52.00% 54.63% 53.21% 53.63% Total Expenditure 23,994.13 23,819.73 24,257.92 20,600.72 14,024.08 13,337.05 12,884.84 11,230.45 10,048.48 9,349.80 9,634.28 Power & Fuel Cost - 114.93 122.15 104.66 74.71 83.30 103.90 95.55 102.18 107.86 121.33 % Of Sales - 0.37% 0.41% 0.42% 0.40% 0.48% 0.63% 0.68% 0.80% 0.91% 1.04% Employee Cost - 1,747.89 1,513.89 1,310.14 1,128.66 985.43 900.14 791.08 742.83 666.83 606.94 % Of Sales - 5.67% 5.03% 5.20% 6.10% 5.73% 5.49% 5.59% 5.84% 5.64% 5.21% Manufacturing Exp. - 2,356.10 2,519.88 2,484.52 1,755.10 1,660.30 1,612.88 1,431.54 1,400.62 1,271.65 1,873.82 % Of Sales - 7.64% 8.38% 9.86% 9.48% 9.66% 9.84% 10.11% 11.01% 10.75% 16.09% General & Admin Exp. - 245.70 191.98 116.87 77.81 142.78 325.61 537.34 555.98 472.45 401.45 % Of Sales - 0.80% 0.64% 0.46% 0.42% 0.83% 1.99% 3.80% 4.37% 3.99% 3.45% Selling & Distn. Exp. - 3,180.38 2,949.28 2,493.42 1,914.12 1,870.86 1,731.59 1,450.75 1,345.91 1,182.07 1,135.58 % Of Sales - 10.31% 9.81% 9.90% 10.34% 10.88% 10.56% 10.25% 10.58% 9.99% 9.75% Miscellaneous Exp. - 914.60 764.77 631.38 480.43 482.11 169.71 130.66 128.23 113.95 1,135.58 % Of Sales - 2.96% 2.54% 2.51% 2.59% 2.80% 1.04% 0.92% 1.01% 0.96% 0.80% EBITDA 6,623.65 7,030.39 5,820.48 4,587.79 4,492.78 3,857.04 3,506.94 2,923.26 2,674.28 2,480.53 2,014.55 EBITDA Margin 21.63% 22.79% 19.35% 18.21% 24.26% 22.43% 21.39% 20.65% 21.02% 20.97% 17.29% Other Income 833.34 824.56 518.01 451.89 366.02 357.54 284.81 277.50 300.17 249.43 186.82 Interest 119.56 115.42 93.06 70.25 71.66 78.38 80.73 23.82 22.30 27.00 31.16 Depreciation 758.11 734.49 755.83 721.56 697.47 689.97 540.77 311.11 295.43 234.51 223.11 PBT 6,579.32 7,005.04 5,489.60 4,247.87 4,089.67 3,446.23 3,170.25 2,865.83 2,656.72 2,468.45 1,947.10 Tax 1,573.74 1,683.49 1,389.42 1,059.43 1,037.87 759.08 1,038.08 971.03 855.00 780.29 606.17 Tax Rate 23.92% 24.03% 25.31% 25.26% 25.38% 22.24% 32.74% 33.88% 32.18% 32.47% 31.35% PAT 5,005.58 5,321.55 4,100.18 3,134.71 3,051.80 2,653.95 2,132.17 1,894.80 1,801.72 1,622.81 1,327.40 PAT before Minority Interest 5,005.58 5,321.55 4,100.18 3,134.71 3,051.80 2,653.95 2,132.17 1,894.80 1,801.72 1,622.81 1,327.40 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 16.35% 17.25% 13.63% 12.44% 16.48% 15.44% 13.01% 13.39% 14.16% 13.72% 11.40% PAT Growth 9.02% 29.79% 30.80% 2.72% 14.99% 24.47% 12.53% 5.17% 11.02% 22.25% EPS 52.18 55.48 42.75 32.68 31.82 27.67 22.23 19.75 18.78 16.92 13.84

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 35,282.15 35,494.73 34,488.59 29,101.28 21,712.79 20,263.45 19,349.84 16,887.19 15,396.56 14,271.49 14,182.81 Net Sales Growth 0.62% 2.92% 18.51% 34.03% 7.15% 4.72% 14.58% 9.68% 7.88% 0.63% Cost Of Goods Sold 20,004.39 17,774.64 18,675.80 15,798.28 10,333.10 9,742.84 9,656.47 8,289.51 7,030.19 6,769.16 6,726.76 Gross Profit 15,277.76 17,720.09 15,812.79 13,303.00 11,379.69 10,520.61 9,693.37 8,597.68 8,366.37 7,502.33 7,456.05 GP Margin 43.30% 49.92% 45.85% 45.71% 52.41% 51.92% 50.10% 50.91% 54.34% 52.57% 52.57% Total Expenditure 28,124.69 27,909.75 28,228.75 24,297.67 16,857.19 16,105.17 15,586.38 13,680.06 12,372.25 11,494.00 11,939.92 Power & Fuel Cost - 133.25 138.29 117.23 86.05 97.79 119.63 110.30 106.02 114.48 130.68 % Of Sales - 0.38% 0.40% 0.40% 0.40% 0.48% 0.62% 0.65% 0.69% 0.80% 0.92% Employee Cost - 2,326.18 2,028.07 1,786.67 1,540.75 1,366.09 1,236.83 1,115.48 1,033.62 989.51 907.11 % Of Sales - 6.55% 5.88% 6.14% 7.10% 6.74% 6.39% 6.61% 6.71% 6.93% 6.40% Manufacturing Exp. - 2,767.18 2,916.20 2,880.45 2,068.31 1,946.12 1,895.34 1,691.68 1,662.75 1,535.22 2,213.33 % Of Sales - 7.80% 8.46% 9.90% 9.53% 9.60% 9.80% 10.02% 10.80% 10.76% 15.61% General & Admin Exp. - 322.95 255.57 164.13 109.67 187.75 431.58 618.54 611.57 541.04 469.02 % Of Sales - 0.91% 0.74% 0.56% 0.51% 0.93% 2.23% 3.66% 3.97% 3.79% 3.31% Selling & Distn. Exp. - 3,497.65 3,253.61 2,785.79 2,142.88 2,128.94 1,941.15 1,642.79 1,531.70 1,363.88 1,311.41 % Of Sales - 9.85% 9.43% 9.57% 9.87% 10.51% 10.03% 9.73% 9.95% 9.56% 9.25% Miscellaneous Exp. - 1,087.90 961.21 765.12 576.43 635.64 305.38 211.76 396.40 180.71 1,311.41 % Of Sales - 3.06% 2.79% 2.63% 2.65% 3.14% 1.58% 1.25% 2.57% 1.27% 1.28% EBITDA 7,157.46 7,584.98 6,259.84 4,803.61 4,855.60 4,158.28 3,763.46 3,207.13 3,024.31 2,777.49 2,242.89 EBITDA Margin 20.29% 21.37% 18.15% 16.51% 22.36% 20.52% 19.45% 18.99% 19.64% 19.46% 15.81% Other Income 647.10 687.96 386.48 380.01 303.05 304.31 233.04 288.09 262.43 213.39 169.71 Interest 214.80 205.17 144.45 95.41 91.63 102.33 110.47 41.47 37.33 49.00 42.24 Depreciation 882.38 853.00 858.02 816.36 791.27 780.50 622.14 360.47 334.79 275.58 265.92 PBT 6,707.38 7,214.77 5,643.85 4,271.85 4,275.75 3,579.76 3,263.89 3,093.28 2,914.62 2,666.30 2,104.44 Tax 1,676.79 1,790.08 1,493.50 1,102.91 1,097.60 856.31 1,096.58 1,041.55 947.98 844.49 649.54 Tax Rate 25.00% 24.81% 26.69% 26.54% 25.67% 23.92% 33.60% 33.67% 32.52% 32.31% 31.27% PAT 5,030.59 5,460.23 4,106.45 3,030.57 3,110.69 2,654.43 2,115.19 1,993.14 1,889.82 1,711.74 1,395.15 PAT before Minority Interest 4,940.79 5,557.69 4,195.33 3,084.81 3,178.15 2,723.45 2,167.31 2,051.73 1,966.64 1,769.36 1,427.33 Minority Interest -89.80 -97.46 -88.88 -54.24 -67.46 -69.02 -52.12 -58.59 -76.82 -57.62 -32.18 PAT Margin 14.26% 15.38% 11.91% 10.41% 14.33% 13.10% 10.93% 11.80% 12.27% 11.99% 9.84% PAT Growth 8.83% 32.97% 35.50% -2.58% 17.19% 25.49% 6.12% 5.47% 10.40% 22.69% EPS 52.45 56.92 42.81 31.59 32.43 27.67 22.05 20.78 19.70 17.85 14.54

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 18,425.09 15,585.56 13,349.09 12,089.19 9,453.29 8,842.96 7,798.16 7,094.75 5,925.73 4,230.26 Share Capital 95.92 95.92 95.92 95.92 95.92 95.92 95.92 95.92 95.92 95.92 Total Reserves 18,280.91 15,462.87 13,239.77 11,993.27 9,357.37 8,747.04 7,702.24 6,998.83 5,829.81 4,134.34 Non-Current Liabilities 1,335.80 1,112.82 911.80 916.24 939.28 998.52 390.81 387.35 344.17 285.12 Secured Loans 35.58 49.36 16.16 14.31 18.50 10.89 9.87 10.38 7.09 3.47 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 22.18 28.62 Long Term Provisions 164.32 176.11 168.29 163.51 136.78 118.48 107.35 109.84 94.23 85.25 Current Liabilities 6,221.01 5,831.46 5,647.44 4,575.39 3,195.05 3,841.41 3,398.96 2,875.93 2,455.05 2,758.50 Trade Payables 3,238.83 3,045.86 3,497.29 2,814.30 1,760.08 2,062.29 1,851.50 1,671.26 1,333.20 1,313.08 Other Current Liabilities 2,867.97 2,626.36 2,024.15 1,607.60 1,342.24 1,673.83 1,453.55 1,086.31 1,021.70 833.39 Short Term Borrowings 0.00 0.00 0.00 7.89 0.00 4.35 0.00 26.84 0.00 0.00 Short Term Provisions 114.21 159.24 126.00 145.60 92.73 100.94 93.91 91.52 100.15 612.03 Total Liabilities 25,981.90 22,529.84 19,908.33 17,580.82 13,587.62 13,682.89 11,587.93 10,358.03 8,724.95 7,273.88 Net Block 5,360.26 4,642.69 4,553.94 4,763.47 4,960.86 5,221.20 2,568.53 2,604.68 2,628.99 1,965.49 Gross Block 9,282.42 8,078.30 7,289.47 6,988.27 6,676.49 6,425.29 3,401.03 3,133.62 2,863.10 3,102.77 Accumulated Depreciation 3,922.16 3,435.61 2,735.53 2,224.80 1,715.63 1,204.09 832.50 528.94 234.11 1,123.78 Non Current Assets 11,428.69 8,654.11 7,160.41 7,634.06 7,761.92 7,629.54 6,086.84 4,927.83 4,183.19 3,122.37 Capital Work in Progress 2,560.93 978.04 225.47 118.56 108.09 179.31 1,391.84 219.76 92.79 139.54 Non Current Investment 2,609.11 2,314.28 1,646.25 2,000.52 2,225.58 1,817.37 1,547.33 1,598.20 1,319.64 790.72 Long Term Loans & Adv. 343.37 414.63 320.76 229.88 234.92 190.96 434.39 307.14 111.23 209.54 Other Non Current Assets 555.02 304.47 413.99 521.63 232.47 220.70 144.75 198.05 30.54 17.08 Current Assets 14,553.21 13,875.73 12,747.92 9,946.76 5,825.70 6,053.35 5,501.09 5,430.20 4,541.76 4,151.51 Current Investments 3,095.47 2,597.37 2,164.34 3,178.81 432.35 1,146.63 1,030.01 1,315.40 1,477.00 1,103.06 Inventories 5,074.76 5,321.79 5,277.61 3,124.61 2,827.47 2,585.10 2,178.43 2,194.09 1,610.12 1,802.18 Sundry Debtors 3,633.45 3,462.61 2,915.77 1,809.75 1,109.22 1,244.95 1,138.20 994.63 759.06 729.55 Cash & Bank 349.80 362.88 308.57 134.91 376.06 167.52 120.84 205.94 160.78 61.84 Other Current Assets 2,399.73 525.09 607.30 310.49 1,080.60 909.15 1,033.61 720.14 534.80 454.88 Short Term Loans & Adv. 1,848.36 1,605.99 1,474.33 1,388.19 709.07 515.87 563.48 152.42 240.89 218.24 Net Current Assets 8,332.20 8,044.27 7,100.48 5,371.37 2,630.65 2,211.94 2,102.13 2,554.27 2,086.71 1,393.01 Total Assets 25,981.90 22,529.84 19,908.33 17,580.82 13,587.62 13,682.89 11,587.93 10,358.03 8,724.95 7,273.88

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 18,728.30 15,992.23 13,811.56 12,806.29 10,130.16 9,470.55 8,410.23 7,603.89 6,524.82 4,742.36 Share Capital 95.92 95.92 95.92 95.92 95.92 95.92 95.92 95.92 95.92 95.92 Total Reserves 18,584.12 15,869.54 13,702.24 12,710.37 10,034.24 9,374.63 8,314.31 7,507.97 6,428.90 4,646.44 Non-Current Liabilities 1,976.13 1,437.51 1,188.35 1,200.33 1,223.90 1,236.95 574.53 540.98 501.44 389.02 Secured Loans 54.38 65.88 16.16 14.49 18.50 18.81 27.89 40.43 49.63 48.79 Unsecured Loans 0.00 10.27 28.38 0.04 0.13 0.26 0.44 0.64 23.00 29.49 Long Term Provisions 222.56 230.70 218.32 215.21 180.75 155.59 140.12 146.03 121.37 119.89 Current Liabilities 8,500.96 7,895.93 7,570.99 5,925.86 4,380.38 5,180.09 4,451.07 3,884.87 3,149.08 3,519.45 Trade Payables 3,831.34 3,635.44 4,164.30 3,378.72 2,136.57 2,394.29 2,159.96 1,922.83 1,565.07 1,548.75 Other Current Liabilities 3,449.73 3,126.53 2,504.08 2,015.78 1,679.82 1,966.58 1,646.62 1,266.93 1,199.52 999.67 Short Term Borrowings 1,034.90 896.06 731.12 325.70 321.48 596.53 492.42 504.43 231.08 331.62 Short Term Provisions 184.99 237.90 171.49 205.66 242.51 222.69 152.07 190.68 153.41 639.41 Total Liabilities 29,900.77 25,779.33 22,958.43 20,355.34 16,137.97 16,248.84 13,763.48 12,405.19 10,559.03 8,914.50 Net Block 7,146.62 5,770.46 5,519.06 5,858.52 6,272.31 6,496.56 3,732.24 3,303.74 3,416.35 2,660.04 Gross Block 11,621.53 9,675.92 8,604.22 8,391.65 8,282.04 7,943.19 4,757.83 3,966.21 3,743.55 4,112.25 Accumulated Depreciation 4,381.04 3,813.67 3,019.09 2,480.68 1,957.28 1,394.18 973.14 610.02 274.75 1,437.57 Non Current Assets 12,363.71 9,244.17 7,806.10 8,328.74 8,557.86 8,621.89 6,849.40 5,439.51 4,824.01 3,575.53 Capital Work in Progress 2,698.37 1,019.59 426.43 182.98 140.24 209.67 1,405.11 257.54 106.59 196.00 Non Current Investment 1,384.51 1,564.71 1,066.83 1,469.68 1,506.37 1,394.05 1,084.03 1,300.65 1,126.83 400.88 Long Term Loans & Adv. 611.49 583.07 369.55 285.15 622.83 294.80 475.77 364.73 131.20 282.91 Other Non Current Assets 522.72 306.34 424.23 532.41 16.11 226.81 152.25 212.85 43.04 35.70 Current Assets 17,537.06 16,535.16 15,144.20 12,026.60 7,580.11 7,626.95 6,914.08 6,965.68 5,735.02 5,338.97 Current Investments 3,203.41 2,697.00 2,180.70 3,267.12 512.48 1,174.53 1,056.67 1,351.34 1,585.30 1,186.91 Inventories 5,923.41 6,210.64 6,152.98 3,798.60 3,389.81 3,149.86 2,658.31 2,626.94 1,998.24 2,258.52 Sundry Debtors 4,889.05 4,636.94 3,871.44 2,602.17 1,795.22 1,907.33 1,730.63 1,446.60 1,186.84 1,182.07 Cash & Bank 1,084.01 843.82 864.33 610.75 782.83 444.88 404.65 801.21 424.20 204.39 Other Current Assets 2,437.18 423.73 493.86 257.15 1,099.77 950.35 1,063.82 739.59 540.44 507.08 Short Term Loans & Adv. 1,990.51 1,723.03 1,580.89 1,490.81 765.45 579.26 607.07 188.16 272.62 261.95 Net Current Assets 9,036.10 8,639.23 7,573.21 6,100.74 3,199.73 2,446.86 2,463.01 3,080.81 2,585.94 1,819.52 Total Assets 29,900.77 25,779.33 22,950.30 20,355.34 16,137.97 16,248.84 13,763.48 12,405.19 10,559.03 8,914.50

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 5,737.84 4,221.65 1,260.31 3,458.58 2,813.07 2,395.25 2,136.09 1,420.04 1,979.67 1,143.60 PBT 7,005.04 5,489.60 4,194.14 4,089.67 3,413.03 3,170.25 2,865.83 2,656.72 2,403.10 1,933.57 Adjustment 391.90 599.65 674.27 608.86 702.99 473.37 215.66 152.50 173.55 143.16 Changes in Working Capital 72.94 -452.92 -2,499.07 -224.97 -369.60 -334.53 40.34 -545.75 163.98 -343.98 Cash after chg. in Working capital 7,469.88 5,636.33 2,369.34 4,473.56 3,746.42 3,309.09 3,121.83 2,263.47 2,740.63 1,732.75 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1,732.04 -1,414.68 -1,109.03 -1,014.98 -933.35 -913.84 -985.74 -843.43 -760.96 -589.15 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 -2,263.19 -1,396.88 -339.98 -436.16 -774.65 -832.80 -1,370.96 -584.80 -862.78 -292.27 Net Fixed Assets -2,787.01 -1,541.40 -408.11 -322.25 -179.98 -1,811.73 -1,439.49 -397.49 286.42 -223.27 Net Investments -792.93 -1,101.06 1,368.74 -2,521.40 306.07 -386.66 336.26 -116.96 -902.86 -222.63 Others 1,316.75 1,245.58 -1,300.61 2,407.49 -900.74 1,365.59 -267.73 -70.35 -246.34 153.63 Cash from Financing Activity -2,974.48 -2,184.87 -1,989.32 -582.90 -2,500.85 -1,089.16 -1,239.05 -955.99 -704.25 -727.67 Net Cash Inflow / Outflow 500.17 639.90 -1,068.99 2,439.52 -462.43 473.29 -473.92 -120.75 412.64 123.66 Opening Cash & Equivalents 2,704.49 2,064.59 3,133.58 694.06 1,156.36 683.07 1,156.99 1,276.49 863.85 739.03 Closing Cash & Equivalent 3,204.66 2,704.49 2,064.59 3,133.58 693.93 1,156.36 683.07 1,156.99 1,276.49 862.69

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 6,103.60 4,193.43 986.49 3,683.35 3,038.15 2,469.54 2,113.44 1,527.33 2,242.95 1,187.69 PBT 7,347.77 5,688.83 4,187.72 4,304.35 3,628.26 3,304.62 3,139.07 2,964.23 2,613.85 2,076.87 Adjustment 580.83 770.99 769.68 665.18 751.48 556.63 134.76 91.31 233.67 194.00 Changes in Working Capital 10.05 -772.11 -2,795.22 -206.46 -330.84 -409.71 -79.65 -602.81 197.79 -450.24 Cash after chg. in Working capital 7,938.65 5,687.71 2,162.18 4,763.07 4,048.90 3,451.54 3,194.18 2,452.73 3,045.31 1,820.63 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1,835.05 -1,494.28 -1,175.69 -1,079.72 -1,010.75 -982.00 -1,080.74 -925.40 -802.36 -632.94 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 -2,517.63 -1,274.64 -321.69 -547.79 -521.42 -944.49 -1,599.28 -656.10 -866.29 -477.76 Net Fixed Assets -2,787.01 -1,541.40 -408.11 -322.25 -179.98 -1,811.73 -1,439.49 -397.49 286.42 -223.27 Net Investments -792.93 -1,101.06 1,368.74 -2,521.40 306.07 -386.66 336.26 -116.96 -902.86 -222.63 Others 1,062.31 1,367.82 -1,282.32 2,295.86 -647.51 1,253.90 -496.05 -141.65 -249.85 -31.86 Cash from Financing Activity -2,982.50 -2,140.05 -1,807.61 -650.40 -2,871.46 -1,117.46 -1,379.14 -756.43 -848.98 -576.09 Net Cash Inflow / Outflow 603.47 778.74 -1,142.81 2,485.16 -354.73 407.59 -864.98 114.80 527.68 133.84 Opening Cash & Equivalents 3,054.33 2,283.29 3,421.16 928.75 1,279.97 845.68 1,667.52 1,577.73 1,049.97 920.32 Closing Cash & Equivalent 3,626.95 3,054.33 2,283.29 3,421.16 928.75 1,279.97 845.68 1,667.52 1,577.73 1,066.93

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 191.59 162.21 139.03 126.03 98.55 92.19 81.30 73.97 61.78 44.10 ROA 21.94% 19.32% 16.72% 19.58% 19.46% 16.87% 17.27% 18.88% 20.29% 18.97% ROE 31.36% 28.38% 24.66% 28.33% 29.01% 25.63% 25.45% 27.68% 31.96% 33.90% ROCE 41.75% 38.50% 33.48% 38.55% 38.08% 39.01% 38.67% 40.92% 47.50% 49.62% Fixed Asset Turnover 4.29 4.66 4.16 3.17 3.04 3.82 5.10 5.40 5.02 4.49 Receivable days 34.78 32.52 29.03 24.62 21.58 23.16 23.38 19.75 18.14 19.27 Inventory Days 50.96 54.04 51.62 50.20 49.62 46.29 47.92 42.85 41.59 46.33 Payable days 68.77 70.25 85.58 97.15 85.99 54.20 59.95 54.29 54.62 54.07 Cash Conversion Cycle 16.96 16.31 -4.93 -22.34 -14.79 15.25 11.35 8.31 5.11 11.53 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.01 Interest Cover 61.69 59.99 60.70 58.07 44.54 40.27 121.31 120.14 90.00 63.05

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 194.75 166.45 143.85 133.51 105.61 98.73 87.68 79.27 68.02 49.44 ROA 19.96% 17.22% 14.24% 17.42% 16.82% 14.44% 15.68% 17.13% 18.17% 16.80% ROE 32.08% 28.19% 23.19% 27.71% 27.79% 24.24% 25.62% 27.84% 31.41% 32.51% ROCE 41.05% 36.98% 30.88% 36.95% 35.78% 35.44% 36.65% 39.33% 44.35% 44.85% Fixed Asset Turnover 4.02 4.50 4.05 3.05 2.88 3.49 4.58 5.01 4.55 4.18 Receivable days 40.58 37.79 34.37 31.54 28.93 29.97 29.02 24.89 24.21 25.30 Inventory Days 51.69 54.92 52.83 51.55 51.10 47.84 48.27 43.71 43.51 47.77 Payable days 71.18 73.20 87.14 97.41 50.56 52.73 57.10 52.49 52.16 51.37 Cash Conversion Cycle 21.08 19.51 0.06 -14.32 29.47 25.08 20.18 16.11 15.57 21.70 Total Debt/Equity 0.06 0.06 0.06 0.03 0.04 0.07 0.06 0.07 0.05 0.09 Interest Cover 36.81 40.38 44.89 47.66 35.98 30.55 75.59 79.08 54.34 50.17

Top Investors:

life insurance corporation of india

siddhant commercials private limited

sbi mutual fund

investor education and protection fund (iepf)

Annual Reports:

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.

Feedback