Nifty
:
22795.90
Sensex
:
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)
Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

Asian Paints Ltd.

Paints

Rating :
N/A

BSE: 500820 | NSE: ASIANPAINT

NSE BSE
2263.40
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  2287.20
  •  2298.90
  •  2260.25
  •  2275.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1285982
  •  29250.07
  •  3394.90
  •  2185.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,16,510.13
  • 51.16
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,16,833.12
  • 1.48%
  • 11.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.63%
  • 5.40%
  • 12.46%
  • FII
  • DII
  • Others
  • 13.61%
  • 13.70%
  • 2.20%

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
  • 64.28
  • 77.60
  • 67.20

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.24
  • 18.77
  • 17.72

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 42.28
  • 46.04
  • 42.86

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
56.95
47.93
53.28
58.65
P/E Ratio
43.76
51.99
46.77
42.48
Revenue
35432
35782
39270
43158
EBITDA
7585
6601
7400
8237
Net Income
5460
4528
5032
5605
ROA
19.6
18.8
19.9
20.4
P/Bk Ratio
12.76
11.83
10.83
9.81
ROE
31.45
22.93
23.77
24.36
FCFF
3680.98
3807.41
3421.59
4266.15
FCFF Yield
1.54
1.59
1.43
1.78

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
8,549.44
9,103.09
-6.08%
8,027.54
8,478.57
-5.32%
8,969.73
9,182.31
-2.32%
8,730.76
8,787.34
-0.64%
Expenses
6,912.71
7,047.00
-1.91%
6,788.03
6,762.34
0.38%
7,275.96
7,061.02
3.04%
7,039.39
6,922.58
1.69%
EBITDA
1,636.73
2,056.09
-20.40%
1,239.51
1,716.23
-27.78%
1,693.77
2,121.29
-20.15%
1,691.37
1,864.76
-9.30%
EBIDTM
19.14%
22.59%
15.44%
20.24%
18.88%
23.10%
19.37%
21.22%
Other Income
143.00
138.58
3.19%
173.55
165.20
5.05%
156.21
197.07
-20.73%
187.11
105.48
77.39%
Interest
55.84
54.42
2.61%
63.01
50.90
23.79%
55.38
45.75
21.05%
54.10
38.91
39.04%
Depreciation
255.55
220.35
15.97%
241.99
208.72
15.94%
227.70
198.32
14.81%
225.61
220.17
2.47%
PBT
1,468.34
1,919.90
-23.52%
927.92
1,621.81
-42.78%
1,566.90
2,074.29
-24.46%
1,598.77
1,686.50
-5.20%
Tax
389.73
492.62
-20.89%
265.38
418.55
-36.60%
416.83
530.12
-21.37%
348.79
451.44
-22.74%
PAT
1,078.61
1,427.28
-24.43%
662.54
1,203.26
-44.94%
1,150.07
1,544.17
-25.52%
1,249.98
1,235.06
1.21%
PATM
12.62%
15.68%
8.25%
14.19%
12.82%
16.82%
14.32%
14.05%
EPS
11.58
15.09
-23.26%
7.24
12.57
-42.40%
12.20
16.16
-24.50%
13.10
12.87
1.79%

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 15
Net Sales
34,277.47
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
-3.58%
2.92%
18.51%
34.03%
7.15%
4.72%
14.58%
9.68%
7.88%
0.63%
 
Cost Of Goods Sold
19,743.99
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
14,533.48
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
42.40%
49.92%
45.85%
45.71%
52.41%
51.92%
50.10%
50.91%
54.34%
52.57%
52.57%
Total Expenditure
28,016.09
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
6,261.38
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
18.27%
21.37%
18.15%
16.51%
22.36%
20.52%
19.45%
18.99%
19.64%
19.46%
15.81%
Other Income
659.87
687.96
386.48
380.01
303.05
304.31
233.04
288.09
262.43
213.39
169.71
Interest
228.33
205.17
144.45
95.41
91.63
102.33
110.47
41.47
37.33
49.00
42.24
Depreciation
950.85
853.00
858.02
816.36
791.27
780.50
622.14
360.47
334.79
275.58
265.92
PBT
5,561.93
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
1,420.73
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
25.54%
24.81%
26.69%
26.54%
25.67%
23.92%
33.60%
33.67%
32.52%
32.31%
31.27%
PAT
4,141.20
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
4,088.84
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
-52.36
-97.46
-88.88
-54.24
-67.46
-69.02
-52.12
-58.59
-76.82
-57.62
-32.18
PAT Margin
12.08%
15.38%
11.91%
10.41%
14.33%
13.10%
10.93%
11.80%
12.27%
11.99%
9.84%
PAT Growth
-23.45%
32.97%
35.50%
-2.58%
17.19%
25.49%
6.12%
5.47%
10.40%
22.69%
 
EPS
43.17
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
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
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
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

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Asian Paints reports 24% fall in Q3 consolidated net profit
    4th Feb 2025, 16:28 PM

    Total consolidated income of the company decreased by 5.94% at Rs 8692.44 crore for Q3FY25

    Read More
  • Asian Paints - Quarterly Results
    4th Feb 2025, 14:11 PM

    Read More
  • Asian Paints launches Chromacosm
    7th Jan 2025, 12:20 PM

    Featuring over 5,300 unique shades, it is set to revolutionise the way architects, designers and industry professionals engage with colour

    Read More

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.