No Record Found
CALLS | PUTS | |||||||||
Total OI | Chg in Ol | Chg % Ol | LTP | Chg % | Strike Price | Chg % | LTP | Chg % OI | Chg in Ol | Total OI |
No Record Found
sector: Paints/Varnish
as on 5/21/2024 10:34:56 AM
₹ 277.3 -0.55 -0.20No Record Found
No Record Found
Resolution Type | Desc. of Resolution | Lias Recommendation |
---|
Invest wise with Expert advice
Get better recommendations Make better investments.
Get better recommendations Make better investments.
By continuing, I accept the Terms & Conditions and agree to receive communication on Whatsapp
Demat Account
Trading Account
PROMOTER - TOTAL74.99%
Indian: 0.00%
Foreign: 74.99%
NON-PROMOTER - TOTAL 25.01%
Institutions: 16.33%
Non-Institutions: 8.68%
CUSTODIES - 0.00%
Custodies: 0.00%
Y/e 31 Mar( In .Cr) | Mar-2022 | Mar-2021 | Mar-2020 | Mar-2018 |
---|---|---|---|---|
Revenue | 6369.35 | 5074.25 | 5279.97 | 4658.08 |
yoy growth (%) | 25.52 | (3.90) | 13.35 | 14.94 |
Raw materials | (4,427.30) | (3,146.53) | (3,258.61) | (2,813.56) |
As % of sales | 69.51 | 62.01 | 61.72 | 60.40 |
Employee costs | (355.58) | (304.68) | (310.37) | (235.08) |
As % of sales | 5.58 | 6.00 | 5.88 | 5.05 |
Other costs | (937.11) | (759.76) | (906.53) | (816.32) |
As % of sales | 14.71 | 14.97 | 17.17 | 17.52 |
Operating profit | 649.36 | 863.28 | 804.46 | 793.12 |
OPM | 10.20 | 17.01 | 15.24 | 17.03 |
Depreciation | (169.77) | (165.30) | (142.12) | (77.07) |
Interest expense | (28.59) | (23.74) | (20.91) | -- |
Other income | 25.41 | 38.21 | 25.53 | 70.91 |
Profit before tax | 476.41 | 712.45 | 666.96 | 786.96 |
Taxes | (133.26) | (186.73) | (151.18) | (273.21) |
Tax rate | (27.97) | (26.21) | (22.67) | (34.72) |
Minorities and other | 15.71 | 4.02 | 5.23 | 0.65 |
Adj. profit | 358.86 | 529.74 | 521.01 | 514.40 |
Exceptional items | -- | -- | -- | -- |
Net profit | 358.86 | 529.74 | 521.01 | 514.40 |
yoy growth (%) | (32.26) | 1.68 | 1.28 | 1.09 |
NPM | 5.63 | 10.44 | 9.87 | 11.04 |
Y/e 31 Mar ( In .Cr) | Mar-2023 | Mar-2022 | Mar-2021 | Mar-2020 |
---|---|---|---|---|
Equity capital | 53.89 | 53.89 | 53.89 | 53.89 |
Preference capital | -- | -- | -- | -- |
Reserves | 4479.81 | 4078.33 | 3999.01 | 3706.41 |
Net worth | 4533.70 | 4132.22 | 4052.90 | 3760.30 |
Minority interest | 26.71 | 19.29 | 36.28 | 21.68 |
Debt | 159.99 | 203 | 173.10 | 178.22 |
Deferred tax liabilities (net) | 111.88 | 106.49 | 108.89 | 136.51 |
Total liabilities | 4832.28 | 4,461 | 4371.17 | 4096.71 |
Fixed assets | 2221.07 | 2220.74 | 2119.04 | 2075.49 |
Intangible assets | -- | -- | -- | -- |
Investments | 501.36 | 210.54 | 669.01 | 305.95 |
Deferred tax asset (net) | -- | -- | -- | 28.40 |
Net working capital | 1982.99 | 1923.72 | 1458.59 | 1494.84 |
Inventories | 1729.13 | 1629.55 | 1197.93 | 1008.35 |
Inventory Days | -- | 93.38 | 86.17 | 69.71 |
Sundry debtors | 1237.91 | 1093.33 | 956.35 | 786.98 |
Debtor days | -- | 62.65 | 68.79 | 54.40 |
Other current assets | 490.03 | 449.22 | 466.49 | 514.82 |
Sundry creditors | (1,032.79) | (1,000.61) | (920.10) | (609.17) |
Creditor days | -- | 57.34 | 66.18 | 42.11 |
Other current liabilities | (441.29) | (247.77) | (242.08) | (206.14) |
Cash | 126.86 | 106 | 124.53 | 192.03 |
Total assets | 4832.28 | 4,461 | 4371.17 | 4096.71 |
Y/e 31 Mar ( In .Cr) | Mar-2022 | Mar-2021 | Mar-2020 | Mar-2018 |
---|---|---|---|---|
Profit before tax | 476.41 | 712.45 | 666.96 | 786.96 |
Depreciation | (169.77) | (165.30) | (142.12) | (77.07) |
Tax paid | (133.26) | (186.73) | (151.18) | (273.21) |
Working capital 27,893 | 1431.15 | 885.01 | 890.87 | 212.74 |
Other operating items | -- | -- | -- | -- |
Operating cashflow | 1604.53 | 1245.43 | 1264.53 | 649.42 |
Capital expenditure | 2112.85 | 1690.65 | 1483.45 | 246.28 |
Free cash flow | 3717.38 | 2936.08 | 2747.98 | 895.70 |
Equity raised | 4952.54 | 4841.05 | 4732.98 | 5159.87 |
Investments | 157.80 | 620.41 | 98.24 | (18.35) |
Debt financing/disposal | 256.74 | 232.49 | 224.54 | 81.25 |
Dividends paid | -- | -- | -- | 140.12 |
Net in cash | 9084.46 | 8630.03 | 7803.74 | 6258.59 |
Y/e 31 Mar | Mar-2022 | Mar-2021 | Mar-2020 | Mar-2018 |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | 25.523 | -3.896 | 13.351 | 14.942 |
Op profit growth | -24.78 | 7.312 | 1.43 | 7.556 |
EBIT growth | -31.404 | 7.025 | -12.591 | 2.829 |
Net profit growth | -32.257 | 1.676 | 1.285 | 1.093 |
Profitability ratios (%) | ||||
OPM | 10.195 | 17.013 | 15.236 | 17.027 |
EBIT margin | 7.929 | 14.508 | 13.028 | 16.895 |
Net profit margin | 5.634 | 10.44 | 9.868 | 11.043 |
RoCE | 11.435 | 17.388 | 18.687 | 25.27 |
RoNW | 2.192 | 3.39 | 3.779 | 4.325 |
RoA | 2.032 | 3.128 | 3.539 | 4.13 |
Per share ratios (₹) | ||||
EPS | 6.37 | 9.76 | 9.57 | 9.53 |
Dividend per share | 2.25 | 5.25 | 3.15 | 2.6 |
Cash EPS | 3.509 | 6.762 | 7.031 | 8.115 |
Book value per share | 11.435 | 17.388 | 18.687 | 25.27 |
Valuation ratios | ||||
P/E | 48.896 | 41.029 | 26.9 | 35.272 |
P/CEPS | 88.771 | 59.216 | 36.616 | 41.422 |
P/B | 4.062 | 5.325 | 3.689 | 5.783 |
EV/EBIDTA | 37.458 | 35.961 | 25.056 | 31.068 |
Payout (%) | ||||
Dividend payout | 0 | 0 | 0 | 33.816 |
Tax payout | -27.972 | -26.21 | -22.667 | -34.717 |
Liquidity ratios | ||||
Debtor days | 58.729 | 62.7 | 51.488 | 50.662 |
Inventory days | 81.015 | 79.351 | 63.513 | 60.037 |
Creditor days | -61.282 | -66.277 | -55.075 | -62.16 |
Leverage ratios | ||||
Interest coverage | -17.664 | -31.011 | -32.897 | 0 |
Net debt / equity | 0.023 | 0.012 | -0.004 | -0.105 |
Net debt / op. profit | 0.149 | 0.056 | -0.017 | -0.414 |
Cost breakup (₹) | ||||
Material costs | -69.509 | -62.01 | -61.716 | -60.402 |
Employee costs | -5.583 | -6.004 | -5.878 | -5.047 |
Other costs | -14.713 | -14.973 | -17.169 | -17.525 |
Particulars ( Rupees In Crores.) | -- | -- | -- | -- | -- |
---|---|---|---|---|---|
Gross Sales | -- | -- | -- | -- | |
Excise Duty | -- | -- | -- | -- | |
Net Sales | -- | -- | -- | -- | |
Other Operating Income | -- | -- | -- | -- | |
Other Income | -- | -- | -- | -- | |
Total Income | -- | -- | -- | -- | |
Total Expenditure ** | -- | -- | -- | -- | |
PBIDT | -- | -- | -- | -- | |
Interest | -- | -- | -- | -- | |
PBDT | -- | -- | -- | -- | |
Depreciation | -- | -- | -- | -- | |
Minority Interest Before NP | -- | -- | -- | -- | |
Tax | -- | -- | -- | -- | |
Deferred Tax | -- | -- | -- | -- | |
Reported Profit After Tax | -- | -- | -- | -- | |
Minority Interest After NP | -- | -- | -- | -- | |
Net Profit after Minority Interest | -- | -- | -- | -- | |
Extra-ordinary Items | -- | -- | -- | -- | |
Adjusted Profit After Extra-ordinary item | -- | -- | -- | -- | |
EPS (Unit Curr.) | -- | -- | -- | -- | |
Book Value (Unit Curr.) | -- | -- | -- | -- | |
Dividend (%) | -- | -- | -- | -- | |
Equity | -- | -- | -- | -- | |
Public Shareholding (Number) | -- | -- | -- | -- | |
Public Shareholding (%) | -- | -- | -- | -- | |
Pledged/Encumbered - No. of Shares | -- | -- | -- | -- | |
Pledged/Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | |
Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | |
Non Encumbered - No. of Shares | -- | -- | -- | -- | |
Non Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | |
Non Encumbered - % in Total Equity | -- | -- | -- | -- | |
PBIDTM(%) | -- | -- | -- | -- | |
PBDTM(%) | -- | -- | -- | -- | |
PATM(%) | -- | -- | -- | -- |
No Record Found
Particulars ( Rupees In Crores.) | -- | -- | -- | -- | -- |
---|---|---|---|---|---|
Gross Sales | -- | -- | -- | -- | |
Excise Duty | -- | -- | -- | -- | |
Net Sales | -- | -- | -- | -- | |
Other Operating Income | -- | -- | -- | -- | |
Other Income | -- | -- | -- | -- | |
Total Income | -- | -- | -- | -- | |
Total Expenditure ** | -- | -- | -- | -- | |
PBIDT | -- | -- | -- | -- | |
Interest | -- | -- | -- | -- | |
PBDT | -- | -- | -- | -- | |
Depreciation | -- | -- | -- | -- | |
Minority Interest Before NP | -- | -- | -- | -- | |
Tax | -- | -- | -- | -- | |
Deferred Tax | -- | -- | -- | -- | |
Reported Profit After Tax | -- | -- | -- | -- | |
Minority Interest After NP | -- | -- | -- | -- | |
Net Profit after Minority Interest | -- | -- | -- | -- | |
Extra-ordinary Items | -- | -- | -- | -- | |
Adjusted Profit After Extra-ordinary item | -- | -- | -- | -- | |
EPS (Unit Curr.) | -- | -- | -- | -- | |
Book Value (Unit Curr.) | -- | -- | -- | -- | |
Dividend (%) | -- | -- | -- | -- | |
Equity | -- | -- | -- | -- | |
Public Shareholding (Number) | -- | -- | -- | -- | |
Public Shareholding (%) | -- | -- | -- | -- | |
Pledged/Encumbered - No. of Shares | -- | -- | -- | -- | |
Pledged/Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | |
Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | |
Non Encumbered - No. of Shares | -- | -- | -- | -- | |
Non Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | |
Non Encumbered - % in Total Equity | -- | -- | -- | -- | |
PBIDTM(%) | -- | -- | -- | -- | |
PBDTM(%) | -- | -- | -- | -- | |
PATM(%) | -- | -- | -- | -- |
No Record Found
Company Name | LTP (₹) | P/E (%) | Mkt.Cap (₹Cr.) | NP Qtr (₹Cr.) | Div.Yield (%) | Sales Qtr (₹.Cr) | Book Value (₹) |
---|---|---|---|---|---|---|---|
Asian Paints Ltd | 2,842.65 | 50.77 | 2,70,162.85 | 1,209.39 | 1.18 | 7,443.89 | 192.09 |
Berger Paints India Ltd | 485.05 | 56.73 | 57,607.81 | 181.59 | 0.71 | 2,249.14 | 42.93 |
Kansai Nerolac Paints Ltd | 277.00 | 32.18 | 22,452.74 | 101.54 | 1.35 | 1,661.70 | 69.93 |
Akzo Nobel India Ltd | 2,591.25 | 27.96 | 11,929.06 | 108.80 | 2.86 | 973.40 | 291.62 |
Indigo Paints Ltd | 1,379.85 | 45.21 | 6,502.41 | 37.70 | 0.26 | 341.25 | 172.32 |
Kansai Nerolac Paints Limited (KNPL), erstwhile Goodlass Nerolac Paints Ltd, is one of Indias largest Coatings companies with leadership in industrial coatings. Kansai Paint Co., Ltd., Japan (KPJ) is immediate and ultimate holding company of Kansai Nerolac Paints Limited. The Company manufactures a diversified range of products ranging from decorative paints coatings for homes, offices, hospitals and hotels to sophisticated industrial coatings for most of the industries. The Company has 8 factories located at Jainpur (UP), Lote (Maharashtra), Bawal (Haryana), Hosur (Tamil Nadu), Goindwal Sahib, (Punjab), Kakoda, (Goa), Sarigam, (Gujarat) and Sayakha (Gujarat). It has a state-of-the-art R&D facility in Mumbai. The Company has subsidiary operations in Nepal, Sri Lanka and Bangladesh through acquisitions and joint ventures with Kansai Nepal and Capital Holdings Maharaja Group respectively. The Company is an acknowledged leader in Automotive Coating and Powder Coatings and has a sizeable presence in General Industrial and High Performance coatings as well. In the Decorative segment, KNPL is a leading player and is amongst the top 3 players in the country. It has steadily grown its presence in new and niche segments that the Company entered, such as High-End Wood finish, Construction chemicals, Auto Refinish, and Coil coatings, which have helped the Company to expand its portfolio of products and offerings in the market.The Company was established on 2nd September, 1920 as... Read More
Reports by Kansai Nerolac Paints Ltd
Reports by Kansai Nerolac Paints Ltd
No Record Found
www.indiainfoline.com is part of the IIFL Group, a leading financial services player and a diversified NBFC. The site provides comprehensive and real time information on Indian corporates, sectors, financial markets and economy. On the site we feature industry and political leaders, entrepreneurs, and trend setters. The research, personal finance and market tutorial sections are widely followed by students, academia, corporates and investors among others.
Copyright © IIFL Securities Ltd. All rights Reserved.
Stock Broker SEBI Regn. No: INZ000164132, PMS SEBI Regn. No: INP000002213, IA SEBI Regn. No: INA000000623, SEBI RA Regn. No: INH000000248
This certificate demonstrates that IIFL as an organization has defined and put in place best-practice information security processes.
www.indiainfoline.com is part of the IIFL Group, a leading financial services player and a diversified NBFC. The site provides comprehensive and real time information on Indian corporates, sectors, financial markets and economy. On the site we feature industry and political leaders, entrepreneurs, and trend setters. The research, personal finance and market tutorial sections are widely followed by students, academia, corporates and investors among others.
Copyright © IIFL Securities Ltd. All rights Reserved.
Stock Broker SEBI Regn. No: INZ000164132, PMS SEBI Regn. No: INP000002213, IA SEBI Regn. No: INA000000623, SEBI RA Regn. No: INH000000248
This certificate demonstrates that IIFL as an organization has defined and put in place best-practice information security processes.