Nifty
Sensex
:
:
14238.90
48347.59
-133.00 (-0.93%)
-530.95 (-1.09%)

Paints

Rating :
71/99  (View)

BSE: 509480 | NSE: BERGEPAINT

748.45
-24.95 (-3.23%)
25-Jan-2021 | 4:05PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  778.00
  •  778.90
  •  737.10
  •  773.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1706682
  •  12773.66
  •  822.95
  •  389.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 72,623.73
  • 139.15
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 73,012.54
  • 0.29%
  • 25.35

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.98%
  • 1.60%
  • 7.09%
  • FII
  • DII
  • Others
  • 11.52%
  • 3.59%
  • 1.22%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.52
  • 8.55
  • 7.21

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.54
  • 10.60
  • 5.63

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.07
  • 12.79
  • 13.12

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 54.72
  • 61.33
  • 65.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.76
  • 14.93
  • 16.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.11
  • 37.78
  • 41.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
1,742.55
1,598.58
9.01%
930.76
1,716.53
-45.78%
1,354.84
1,472.09
-7.96%
1,695.87
1,616.70
4.90%
Expenses
1,407.34
1,347.46
4.44%
838.67
1,411.35
-40.58%
1,146.42
1,246.46
-8.03%
1,399.60
1,366.51
2.42%
EBITDA
335.21
251.12
33.49%
92.09
305.18
-69.82%
208.42
225.63
-7.63%
296.27
250.19
18.42%
EBIDTM
19.24%
15.71%
9.89%
17.78%
14.01%
15.33%
17.47%
15.48%
Other Income
23.18
15.73
47.36%
7.83
21.88
-64.21%
16.65
16.47
1.09%
14.26
15.12
-5.69%
Interest
10.91
10.38
5.11%
12.39
9.94
24.65%
14.07
13.70
2.70%
12.65
14.73
-14.12%
Depreciation
53.72
47.23
13.74%
50.36
46.19
9.03%
49.32
46.09
7.01%
48.27
46.91
2.90%
PBT
293.76
209.24
40.39%
37.17
270.93
-86.28%
161.68
182.31
-11.32%
249.61
203.67
22.56%
Tax
71.64
12.90
455.35%
17.61
94.40
-81.35%
56.03
71.55
-21.69%
63.73
69.53
-8.34%
PAT
222.12
196.34
13.13%
19.56
176.53
-88.92%
105.65
110.76
-4.61%
185.88
134.14
38.57%
PATM
12.75%
12.28%
2.10%
10.28%
7.11%
7.52%
10.96%
8.30%
EPS
2.27
2.01
12.94%
0.16
1.82
-91.21%
28.29
1.14
2,381.58%
1.88
1.37
37.23%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
5,724.02
6,365.82
6,061.86
5,165.73
4,552.25
4,223.10
4,322.06
3,869.72
3,346.41
2,947.73
2,340.70
Net Sales Growth
-10.62%
5.01%
17.35%
13.48%
7.79%
-2.29%
11.69%
15.64%
13.52%
25.93%
 
Cost Of Goods Sold
7,194.33
3,287.85
3,252.14
2,630.66
2,251.02
2,159.82
2,231.78
2,082.96
1,827.88
1,653.85
1,265.50
Gross Profit
-1,470.31
3,077.97
2,809.72
2,535.07
2,301.23
2,063.28
2,090.28
1,786.76
1,518.53
1,293.88
1,075.20
GP Margin
-25.69%
48.35%
46.35%
49.07%
50.55%
48.86%
48.36%
46.17%
45.38%
43.89%
45.93%
Total Expenditure
4,792.03
5,304.83
5,126.32
4,358.74
3,833.69
3,581.97
3,811.34
3,438.35
2,975.22
2,644.30
2,090.40
Power & Fuel Cost
-
58.54
59.13
48.27
43.79
42.15
47.03
43.36
36.46
31.96
29.30
% Of Sales
-
0.92%
0.98%
0.93%
0.96%
1.00%
1.09%
1.12%
1.09%
1.08%
1.25%
Employee Cost
-
452.50
408.51
356.58
306.72
273.50
253.13
225.24
187.12
164.00
143.20
% Of Sales
-
7.11%
6.74%
6.90%
6.74%
6.48%
5.86%
5.82%
5.59%
5.56%
6.12%
Manufacturing Exp.
-
905.61
896.83
780.11
731.46
660.28
612.45
537.04
463.39
422.46
363.50
% Of Sales
-
14.23%
14.79%
15.10%
16.07%
15.63%
14.17%
13.88%
13.85%
14.33%
15.53%
General & Admin Exp.
-
81.33
72.15
119.55
112.10
224.29
217.57
190.62
154.30
114.85
97.50
% Of Sales
-
1.28%
1.19%
2.31%
2.46%
5.31%
5.03%
4.93%
4.61%
3.90%
4.17%
Selling & Distn. Exp.
-
261.56
201.75
248.73
241.34
207.77
436.50
353.02
302.61
250.93
190.80
% Of Sales
-
4.11%
3.33%
4.82%
5.30%
4.92%
10.10%
9.12%
9.04%
8.51%
8.15%
Miscellaneous Exp.
-
257.44
235.81
174.84
147.26
14.16
12.88
6.11
3.46
6.25
190.80
% Of Sales
-
4.04%
3.89%
3.38%
3.23%
0.34%
0.30%
0.16%
0.10%
0.21%
0.03%
EBITDA
931.99
1,060.99
935.54
806.99
718.56
641.13
510.72
431.37
371.19
303.43
250.30
EBITDA Margin
16.28%
16.67%
15.43%
15.62%
15.78%
15.18%
11.82%
11.15%
11.09%
10.29%
10.69%
Other Income
61.92
68.52
60.03
45.87
54.54
38.29
36.02
35.95
31.43
30.54
30.20
Interest
50.02
47.04
47.24
24.55
16.22
27.28
50.14
46.63
37.66
32.36
24.30
Depreciation
201.67
191.01
182.27
124.21
108.05
98.65
92.50
70.71
56.72
47.18
40.10
PBT
742.22
891.46
766.06
704.10
648.83
553.49
404.10
349.98
308.24
254.43
216.10
Tax
209.01
227.06
271.27
243.91
229.42
188.62
139.40
100.59
89.84
74.39
66.00
Tax Rate
28.16%
25.47%
35.41%
34.64%
33.10%
34.08%
34.50%
28.74%
29.15%
29.24%
30.54%
PAT
533.21
666.11
495.20
460.19
463.61
364.87
264.70
249.39
218.40
180.04
150.10
PAT before Minority Interest
533.93
664.40
494.79
460.19
463.61
364.87
264.70
249.39
218.40
180.04
150.10
Minority Interest
0.72
1.71
0.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
9.32%
10.46%
8.17%
8.91%
10.18%
8.64%
6.12%
6.44%
6.53%
6.11%
6.41%
PAT Growth
-13.69%
34.51%
7.61%
-0.74%
27.06%
37.84%
6.14%
14.19%
21.31%
19.95%
 
Unadjusted EPS
5.49
6.86
5.10
4.74
4.77
3.76
2.73
2.57
2.25
1.85
1.55

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
2,660.13
2,443.81
2,194.51
1,901.56
1,562.09
1,260.60
1,120.33
953.16
791.54
689.50
Share Capital
97.12
97.11
97.10
97.10
69.35
69.33
69.30
69.26
69.23
69.20
Total Reserves
2,560.76
2,344.32
2,095.21
1,803.59
1,491.91
1,189.34
1,047.99
881.27
720.48
619.30
Non-Current Liabilities
1,838.89
1,622.80
1,182.37
966.21
290.94
322.94
225.15
276.94
185.91
217.70
Secured Loans
243.38
238.92
249.47
262.08
210.75
251.21
147.08
215.22
144.43
183.40
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1,323.09
1,093.71
841.45
616.61
6.41
5.37
3.82
2.96
0.84
0.90
Current Liabilities
1,824.01
1,690.78
1,520.08
1,179.49
1,023.76
1,132.30
1,249.38
955.98
810.65
562.90
Trade Payables
1,065.81
999.33
955.25
761.20
669.87
559.68
544.29
402.06
358.32
273.60
Other Current Liabilities
298.38
293.42
238.58
244.44
231.68
143.87
218.42
131.33
185.33
107.20
Short Term Borrowings
292.51
245.01
172.70
144.13
98.79
357.59
381.12
334.44
196.60
133.90
Short Term Provisions
167.31
153.02
153.55
29.72
23.42
71.16
105.55
88.15
70.40
48.20
Total Liabilities
6,330.14
5,760.84
4,896.96
4,047.26
2,876.79
2,715.84
2,594.86
2,186.08
1,788.10
1,470.10
Net Block
1,915.57
1,582.65
1,267.17
1,135.96
962.92
930.66
863.77
598.90
508.93
434.10
Gross Block
2,500.69
1,970.85
1,571.47
1,310.33
1,048.36
1,461.32
1,321.98
979.52
831.70
715.70
Accumulated Depreciation
585.12
388.20
304.30
174.37
85.44
530.66
458.21
380.62
322.77
281.60
Non Current Assets
3,626.27
3,060.83
2,420.23
1,989.54
1,146.33
1,084.49
1,048.64
827.51
628.68
530.90
Capital Work in Progress
178.49
169.89
97.16
62.21
51.06
100.44
133.32
172.50
72.91
81.80
Non Current Investment
135.82
144.12
105.54
104.86
47.62
0.00
0.50
1.00
1.00
0.50
Long Term Loans & Adv.
1,393.80
1,157.98
937.49
671.44
72.00
46.26
49.82
54.53
44.72
13.30
Other Non Current Assets
2.59
6.19
12.87
15.07
12.73
7.13
1.23
0.58
1.12
1.20
Current Assets
2,703.87
2,700.01
2,476.73
2,057.72
1,730.46
1,631.35
1,546.22
1,358.57
1,159.42
939.20
Current Investments
179.35
250.80
227.59
367.27
299.92
134.49
90.18
9.82
2.96
52.10
Inventories
1,278.46
1,233.53
1,007.34
935.47
733.23
719.47
695.66
635.26
555.22
443.80
Sundry Debtors
714.11
671.48
692.40
578.14
545.40
535.21
485.66
411.44
358.62
272.80
Cash & Bank
219.93
238.48
204.97
102.45
105.33
169.76
184.09
227.01
182.43
125.30
Other Current Assets
312.02
65.46
41.11
11.91
46.58
72.42
90.63
75.04
60.19
45.20
Short Term Loans & Adv.
247.21
240.26
303.32
62.48
37.74
60.77
79.61
64.87
54.23
42.00
Net Current Assets
879.86
1,009.23
956.65
878.23
706.70
499.05
296.84
402.59
348.77
376.30
Total Assets
6,330.14
5,760.84
4,896.96
4,047.26
2,876.79
2,715.84
2,594.86
2,186.08
1,788.10
1,470.10

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
724.64
610.84
421.90
394.51
594.57
413.81
310.31
119.74
176.07
126.10
PBT
883.16
765.16
704.10
703.08
559.18
404.10
349.98
308.24
254.43
216.10
Adjustment
203.91
181.06
122.68
38.47
99.78
120.37
88.08
55.69
36.47
50.70
Changes in Working Capital
-99.86
-92.30
-127.97
-127.52
113.84
11.54
-25.51
-158.38
-35.49
-70.20
Cash after chg. in Working capital
987.21
853.92
698.81
614.03
772.80
536.01
412.55
205.55
255.41
196.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-262.57
-243.08
-276.91
-219.52
-178.23
-122.20
-102.24
-84.32
-78.86
-70.50
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
-223.37
-378.59
-183.43
-308.40
-259.21
-183.55
-301.38
-203.28
-70.52
-11.20
Net Fixed Assets
-368.67
-429.32
-167.71
-279.24
318.93
-131.05
-242.91
-195.67
-88.32
-92.96
Net Investments
-70.67
-46.54
46.85
-162.48
-171.39
-56.46
-96.71
-11.01
38.03
52.60
Others
215.97
97.27
-62.57
133.32
-406.75
3.96
38.24
3.40
-20.23
29.16
Cash from Financing Activity
-479.42
-258.77
-200.13
-82.42
-367.63
-198.29
-51.85
128.12
-48.41
-30.90
Net Cash Inflow / Outflow
21.85
-26.52
38.34
3.69
-32.27
31.97
-42.92
44.58
57.14
84.00
Opening Cash & Equivalents
57.07
83.59
45.25
41.56
73.83
47.40
227.01
182.43
125.29
41.30
Closing Cash & Equivalent
78.92
57.07
83.59
45.25
41.56
79.37
184.09
227.01
182.43
125.30

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
27.37
25.14
22.58
19.57
16.08
18.14
16.11
13.71
8.14
7.10
ROA
10.99%
9.29%
10.29%
13.39%
13.05%
9.97%
10.43%
10.99%
11.05%
11.05%
ROE
26.06%
21.36%
22.49%
26.78%
25.89%
22.30%
24.14%
25.12%
24.39%
23.40%
ROCE
30.47%
29.15%
29.59%
33.58%
30.68%
25.15%
24.44%
25.52%
25.76%
25.56%
Fixed Asset Turnover
2.85
3.42
3.67
4.28
3.73
3.42
3.69
4.04
4.13
3.65
Receivable days
39.72
41.06
43.90
40.60
42.10
39.15
38.52
38.37
36.08
37.03
Inventory Days
72.02
67.46
67.13
60.30
56.60
54.27
57.14
59.31
57.09
55.62
Payable days
61.48
59.06
62.54
56.19
50.60
43.26
41.73
40.06
39.05
40.96
Cash Conversion Cycle
50.26
49.46
48.48
44.70
48.11
50.17
53.92
57.61
54.12
51.69
Total Debt/Equity
0.20
0.21
0.19
0.21
0.23
0.48
0.56
0.58
0.53
0.48
Interest Cover
19.95
17.22
29.68
43.73
21.29
9.06
8.51
9.18
8.86
9.89

News Update


  • Berger Paints reports 13% rise in Q2 consolidated net profit
    6th Nov 2020, 11:26 AM

    Total income of the company increased by 9.38% at Rs 1765.73 crore for Q2FY21

    Read More
  • Berger Paints India - Quarterly Results
    5th Nov 2020, 16:34 PM

    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.