Berger Paints India Ltd

Berger Paints Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Berger Paints India Ltd

₹ 505 -2.20%
19 Apr - close price
bergerpaints.com BSE: 509480 NSE : BERGEPAINT
About

Berger Paints India is engaged in the Manufacturing and selling of Paints.(Source : 201903 Annual Report Page No: 117)

Key Points

Market Position
Berger Paints is the 2nd Largest paint company in India, the 4th Largest paint company in Asia, and the 7th Largest decorative paint company in the world. [1]

Website BSE NSE
  • Market Cap ₹ 58,820 Cr.
  • Current Price ₹ 505
  • High / Low ₹ 680 / 482
  • Stock P/E 52.0
  • Book Value ₹ 41.5
  • Dividend Yield 0.53 %
  • ROCE 23.8 %
  • ROE 20.4 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has been maintaining a healthy dividend payout of 36.7%

Cons

  • Stock is trading at 12.2 times its book value

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Paints/Varnish Industry: Paints / Varnishes

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
2,118 2,026 1,798 2,225 2,551 2,188 2,760 2,671 2,694 2,444 3,030 2,767 2,882
1,703 1,692 1,561 1,871 2,159 1,841 2,355 2,307 2,344 2,097 2,473 2,294 2,402
Operating Profit 415 334 238 354 392 346 405 364 350 347 557 474 480
OPM % 20% 17% 13% 16% 15% 16% 15% 14% 13% 14% 18% 17% 17%
17 15 17 13 15 24 17 16 13 15 17 19 20
Interest 9 12 10 13 14 15 16 24 30 29 20 21 20
Depreciation 53 54 55 56 56 60 63 62 64 74 78 83 83
Profit before tax 370 283 190 298 337 296 342 293 269 258 476 389 398
Tax % 26% 26% 26% 27% 25% 26% 26% 25% 25% 28% 25% 25% 25%
275 209 140 219 253 220 254 220 201 186 355 292 300
EPS in Rs 2.36 1.79 1.21 1.88 2.17 1.89 2.17 1.88 1.72 1.59 3.04 2.50 2.57
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
2,846 3,227 3,732 4,170 4,223 4,552 5,166 6,062 6,366 6,818 8,762 10,568 11,122
2,543 2,856 3,300 3,659 3,578 3,833 4,359 5,127 5,313 5,635 7,431 9,090 9,265
Operating Profit 303 371 431 511 645 719 807 935 1,053 1,182 1,331 1,478 1,857
OPM % 11% 12% 12% 12% 15% 16% 16% 15% 17% 17% 15% 14% 17%
31 31 36 36 40 108 46 60 69 51 68 48 72
Interest 32 38 47 50 27 16 25 47 47 44 51 99 90
Depreciation 47 57 71 92 99 108 124 182 191 211 227 264 318
Profit before tax 254 308 350 404 559 703 705 765 883 979 1,122 1,162 1,521
Tax % 29% 29% 29% 34% 34% 33% 35% 35% 26% 26% 26% 26%
180 218 249 265 371 474 461 494 656 720 833 860 1,133
EPS in Rs 1.55 1.88 2.14 2.27 3.18 4.07 3.95 4.24 5.64 6.17 7.14 7.37 9.70
Dividend Payout % 27% 29% 31% 33% 31% 36% 38% 37% 32% 38% 36% 36%
Compounded Sales Growth
10 Years: 13%
5 Years: 15%
3 Years: 18%
TTM: 8%
Compounded Profit Growth
10 Years: 15%
5 Years: 14%
3 Years: 10%
TTM: 27%
Stock Price CAGR
10 Years: 21%
5 Years: 13%
3 Years: -5%
1 Year: 5%
Return on Equity
10 Years: 23%
5 Years: 22%
3 Years: 22%
Last Year: 20%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 69 69 69 69 69 97 97 97 97 97 97 97 117
Reserves 722 884 1,051 1,191 1,493 1,804 2,097 2,347 2,563 3,280 3,830 4,397 4,725
418 550 624 610 354 406 422 753 767 634 1,014 1,189 1,154
578 683 851 846 960 1,132 1,326 1,360 1,472 1,907 2,271 2,283 2,407
Total Liabilities 1,788 2,186 2,595 2,716 2,877 3,440 3,943 4,557 4,900 5,918 7,211 7,966 8,403
509 599 864 931 963 1,136 1,267 1,583 1,916 2,044 2,187 3,332 3,365
CWIP 73 172 133 100 51 62 97 170 178 107 606 111 125
Investments 4 11 91 134 348 472 333 395 315 356 234 183 182
1,202 1,404 1,507 1,550 1,515 1,769 2,245 2,409 2,490 3,411 4,185 4,341 4,731
Total Assets 1,788 2,186 2,595 2,716 2,877 3,440 3,943 4,557 4,900 5,918 7,211 7,966 8,403

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
176 120 310 414 595 394 422 611 725 796 566 976
-71 -203 -301 -184 -259 -308 -183 -379 -223 -457 -521 -600
-48 128 -52 -198 -368 -82 -200 -259 -479 -282 -78 -363
Net Cash Flow 57 45 -43 32 -32 4 38 -27 22 57 -33 13

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 46 47 48 47 47 46 49 40 41 55 44 43
Inventory Days 123 127 122 104 108 153 140 138 142 174 178 142
Days Payable 79 80 95 81 99 124 133 112 118 161 139 108
Cash Conversion Cycle 89 93 74 70 56 75 56 67 65 67 83 77
Working Capital Days 46 57 39 48 35 44 49 48 47 58 64 60
ROCE % 26% 25% 24% 25% 30% 31% 29% 27% 28% 27% 26% 24%

Shareholding Pattern

Numbers in percentages

9 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
74.98% 74.99% 74.99% 74.99% 74.99% 74.99% 75.00% 75.00% 75.00% 75.00% 74.99% 74.99%
11.25% 11.22% 11.30% 11.28% 11.03% 11.13% 11.11% 10.64% 10.83% 10.89% 10.68% 10.66%
4.07% 3.91% 3.57% 3.41% 3.57% 3.16% 2.90% 3.47% 3.75% 4.06% 4.67% 5.17%
9.69% 9.88% 10.14% 10.32% 10.41% 10.71% 10.98% 10.90% 10.42% 10.05% 9.65% 9.17%
No. of Shareholders 1,86,8842,60,6523,16,1133,53,8213,84,6694,04,9574,29,0534,28,4483,93,9703,99,7143,92,6563,71,411

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls