Asian Paints Ltd

Asian Paints is engaged in the business of manufacturing, selling and distribution of paints, coatings, products related to home decor, bath fittings and providing related services.(Source : 201903 Annual Report Page No: 159)

  • Market Cap: 184,703 Cr.
  • Current Price: 1,926
  • 52 weeks High / Low 2087.75 / 1431.20
  • Book Value: 105.61
  • Stock P/E: 92.73
  • Dividend Yield: 0.62 %
  • ROCE: 33.78 %
  • ROE: 28.20 %
  • Sales Growth (3Yrs): 10.30 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 1.00
Edit ratios
Pros:
Company is virtually debt free.
Company has a good return on equity (ROE) track record: 3 Years ROE 26.39%
Company has been maintaining a healthy dividend payout of 43.40%
Cons:
Stock is trading at 18.23 times its book value
The company has delivered a poor growth of 8.22% over past five years.

Peer comparison Sector: Paints/Varnish // Industry: Paints / Varnishes

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
4,265 4,261 4,484 4,390 4,615 5,263 4,992 5,105 5,051 5,420 4,636 2,923
3,464 3,369 3,644 3,461 3,772 4,159 4,108 3,949 4,099 4,231 3,776 2,453
Operating Profit 801 891 840 930 844 1,104 883 1,156 952 1,189 860 470
OPM % 19% 21% 19% 21% 18% 21% 18% 23% 19% 22% 19% 16%
Other Income 136 66 44 73 73 65 63 86 121 89 60 47
Interest 9 9 9 21 26 29 30 27 26 24 26 20
Depreciation 89 90 91 136 144 165 179 192 197 197 194 191
Profit before tax 840 859 784 846 747 974 738 1,023 849 1,057 699 306
Tax % 29% 34% 37% 33% 32% 34% 34% 34% 1% 26% 31% 28%
Net Profit 576 555 481 557 492 636 472 655 823 764 462 218
EPS in Rs 6.00 5.78 5.01 5.81 5.12 6.63 4.93 6.83 8.58 7.97 4.82 2.28
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
5,260 6,434 7,403 9,231 10,504 12,220 13,615 14,271 15,062 16,825 19,240 20,211 18,029
4,587 5,198 6,072 7,720 8,767 10,227 11,400 11,546 12,068 13,621 15,475 16,049 14,558
Operating Profit 673 1,236 1,331 1,511 1,737 1,994 2,215 2,725 2,994 3,204 3,765 4,162 3,471
OPM % 13% 19% 18% 16% 17% 16% 16% 19% 20% 19% 20% 21% 19%
Other Income 51 142 68 107 114 134 170 213 338 336 274 355 316
Interest 32 37 26 43 42 48 42 49 37 41 110 108 96
Depreciation 74 84 113 121 155 246 266 276 335 360 622 780 780
Profit before tax 617 1,257 1,260 1,454 1,655 1,834 2,077 2,614 2,960 3,138 3,306 3,629 2,912
Tax % 32% 30% 30% 30% 30% 31% 31% 32% 32% 33% 33% 24%
Net Profit 398 836 843 989 1,114 1,219 1,395 1,745 1,939 2,039 2,156 2,705 2,268
EPS in Rs 3.85 8.26 8.27 9.66 10.84 11.85 13.37 17.75 20.22 21.26 22.48 28.20 23.65
Dividend Payout % 42% 31% 36% 39% 40% 42% 42% 41% 51% 41% 47% 43%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:12.13%
5 Years:8.22%
3 Years:10.30%
TTM:-9.74%
Compounded Profit Growth
10 Years:12.73%
5 Years:14.20%
3 Years:11.10%
TTM:-13.78%
Stock Price CAGR
10 Years:21.88%
5 Years:19.06%
3 Years:19.44%
1 Year:8.41%
Return on Equity
10 Years:30.09%
5 Years:27.54%
3 Years:26.39%
Last Year:28.20%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Corp Actions
Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
96 96 96 96 96 96 96 96 96 96 96 96
Reserves 1,107 1,614 2,092 2,653 3,288 3,943 4,646 6,429 7,508 8,314 9,375 10,034
Borrowings 309 229 233 341 251 249 418 323 560 533 1,320 1,118
1,321 1,845 2,190 2,623 3,149 3,787 3,754 3,711 4,241 4,820 5,459 4,889
Total Liabilities 2,833 3,785 4,611 5,712 6,784 8,075 8,914 10,559 12,405 13,763 16,249 16,138
864 910 1,310 1,301 2,441 2,562 2,660 3,416 3,304 3,732 6,497 6,272
CWIP 92 407 43 617 59 72 196 107 258 1,405 210 140
Investments 78 624 429 355 296 1,424 1,588 2,712 2,652 2,141 2,569 2,019
1,799 1,844 2,828 3,440 3,989 4,019 4,471 4,324 6,192 6,485 6,974 7,707
Total Assets 2,833 3,785 4,611 5,712 6,784 8,075 8,914 10,559 12,405 13,763 16,249 16,138

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
402 1,063 762 710 1,187 1,402 1,188 2,243 1,527 2,113 2,470 2,632
-270 -304 -439 -386 -463 -586 -465 -866 -681 -1,556 -918 -518
-230 -332 -334 -327 -601 -626 -576 -849 -756 -1,379 -1,117 -2,465
Net Cash Flow -99 427 -11 -2 123 190 147 528 90 -822 434 -351

Ratios Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 47% 71% 59% 53% 50% 47% 45% 44% 40% 37% 34% 34%
Debtor Days 40 31 28 31 34 33 32 30 35 38 36 32
Inventory Turnover 3.90 3.69 3.39 3.47 3.27 3.27 3.74 3.84 3.04 3.17 3.37 3.02

Shareholding pattern in percentages

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
52.79 52.79 52.79 52.79 52.79 52.79 52.79 52.79 52.79 52.79 52.79 52.79
16.66 0.00 15.08 14.65 14.87 15.67 16.33 16.65 16.95 17.24 17.21 18.21
9.43 26.31 11.76 11.92 11.24 10.38 9.51 8.95 10.52 10.16 9.81 8.95
0.10 0.09 0.09 0.10 0.10 0.10 0.05 0.10 0.13 0.13 0.14 0.08
21.02 20.81 20.27 20.54 21.00 21.06 21.32 21.51 19.61 19.69 20.04 19.96