Asian Paints Ltd
Asian Paints is the largest home decor company in India. The 80+yyr old company has major brands like Asian Paints, Berger, Apco, etc under its umbrella. The co. is into wall paints, wall coverings, waterproofing, texture painting, wall stickers, mechanized tools, adhesives, modular kitchens, sanitaryware, lightings, soft furnishings, and uPVC windows.
- Market Cap ₹ 2,81,966 Cr.
- Current Price ₹ 2,940
- High / Low ₹ 3,568 / 2,670
- Stock P/E 51.7
- Book Value ₹ 195
- Dividend Yield 1.14 %
- ROCE 37.5 %
- ROE 31.4 %
- Face Value ₹ 1.00
Pros
- Company has delivered good profit growth of 20.5% CAGR over last 5 years
- Company has a good return on equity (ROE) track record: 3 Years ROE 27.8%
- Company has been maintaining a healthy dividend payout of 59.7%
Cons
- Stock is trading at 15.1 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
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
10,504 | 12,220 | 13,615 | 14,271 | 15,062 | 16,825 | 19,240 | 20,211 | 21,713 | 29,101 | 34,489 | 35,495 | |
8,767 | 10,217 | 11,372 | 11,546 | 12,068 | 13,621 | 15,475 | 16,054 | 16,857 | 24,298 | 28,229 | 27,910 | |
Operating Profit | 1,737 | 2,004 | 2,243 | 2,725 | 2,994 | 3,204 | 3,765 | 4,157 | 4,856 | 4,804 | 6,260 | 7,585 |
OPM % | 17% | 16% | 16% | 19% | 20% | 19% | 20% | 21% | 22% | 17% | 18% | 21% |
114 | 124 | 142 | 213 | 338 | 336 | 274 | 355 | 332 | 296 | 431 | 821 | |
Interest | 42 | 48 | 42 | 49 | 37 | 41 | 110 | 102 | 92 | 95 | 144 | 205 |
Depreciation | 155 | 246 | 266 | 276 | 335 | 360 | 622 | 780 | 791 | 816 | 858 | 853 |
Profit before tax | 1,655 | 1,834 | 2,077 | 2,614 | 2,960 | 3,138 | 3,306 | 3,629 | 4,304 | 4,188 | 5,689 | 7,348 |
Tax % | 30% | 31% | 31% | 32% | 32% | 33% | 33% | 24% | 26% | 26% | 26% | 24% |
1,160 | 1,263 | 1,427 | 1,803 | 2,016 | 2,098 | 2,208 | 2,774 | 3,207 | 3,085 | 4,195 | 5,558 | |
EPS in Rs | 11.61 | 12.71 | 14.54 | 18.19 | 20.22 | 21.26 | 22.48 | 28.20 | 32.73 | 31.59 | 42.81 | 56.92 |
Dividend Payout % | 40% | 42% | 42% | 41% | 51% | 41% | 47% | 43% | 55% | 61% | 60% | 58% |
Compounded Sales Growth | |
---|---|
10 Years: | 11% |
5 Years: | 13% |
3 Years: | 18% |
TTM: | 3% |
Compounded Profit Growth | |
---|---|
10 Years: | 16% |
5 Years: | 21% |
3 Years: | 20% |
TTM: | 32% |
Stock Price CAGR | |
---|---|
10 Years: | 17% |
5 Years: | 17% |
3 Years: | -1% |
1 Year: | -13% |
Return on Equity | |
---|---|
10 Years: | 28% |
5 Years: | 28% |
3 Years: | 28% |
Last Year: | 31% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 96 | 96 | 96 | 96 | 96 | 96 | 96 | 96 | 96 | 96 | 96 | 96 |
Reserves | 3,288 | 3,943 | 4,646 | 6,429 | 7,508 | 8,314 | 9,375 | 10,034 | 12,710 | 13,716 | 15,896 | 18,632 |
251 | 249 | 418 | 323 | 560 | 533 | 1,320 | 1,118 | 1,093 | 1,587 | 1,933 | 2,474 | |
3,149 | 3,787 | 3,754 | 3,711 | 4,241 | 4,820 | 5,459 | 4,889 | 6,456 | 7,560 | 7,854 | 8,698 | |
Total Liabilities | 6,784 | 8,075 | 8,914 | 10,559 | 12,405 | 13,763 | 16,249 | 16,138 | 20,355 | 22,958 | 25,779 | 29,901 |
2,441 | 2,562 | 2,660 | 3,416 | 3,304 | 3,732 | 6,497 | 6,272 | 5,859 | 5,519 | 5,770 | 7,147 | |
CWIP | 59 | 72 | 196 | 107 | 258 | 1,405 | 210 | 140 | 183 | 426 | 1,020 | 2,698 |
Investments | 296 | 1,424 | 1,588 | 2,712 | 2,652 | 2,141 | 2,569 | 2,019 | 4,737 | 3,248 | 4,262 | 4,588 |
3,989 | 4,019 | 4,471 | 4,324 | 6,192 | 6,485 | 6,974 | 7,707 | 9,577 | 13,765 | 14,728 | 15,468 | |
Total Assets | 6,784 | 8,075 | 8,914 | 10,559 | 12,405 | 13,763 | 16,249 | 16,138 | 20,355 | 22,958 | 25,779 | 29,901 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1,187 | 1,402 | 1,188 | 2,243 | 1,527 | 2,113 | 2,470 | 3,038 | 3,683 | 986 | 4,193 | 6,104 | |
-463 | -586 | -465 | -866 | -681 | -1,556 | -918 | -518 | -541 | -317 | -1,282 | -2,548 | |
-601 | -626 | -576 | -849 | -756 | -1,379 | -1,117 | -2,871 | -650 | -1,808 | -2,140 | -2,982 | |
Net Cash Flow | 123 | 190 | 147 | 528 | 90 | -822 | 434 | -351 | 2,492 | -1,138 | 771 | 573 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 34 | 33 | 32 | 30 | 35 | 38 | 36 | 32 | 44 | 49 | 49 | 50 |
Inventory Days | 122 | 121 | 123 | 108 | 138 | 117 | 119 | 127 | 134 | 142 | 121 | 122 |
Days Payable | 96 | 102 | 84 | 84 | 101 | 95 | 90 | 80 | 119 | 96 | 71 | 79 |
Cash Conversion Cycle | 60 | 52 | 70 | 54 | 72 | 60 | 65 | 79 | 59 | 94 | 99 | 93 |
Working Capital Days | 13 | 11 | 20 | 21 | 35 | 32 | 30 | 43 | 46 | 69 | 66 | 62 |
ROCE % | 47% | 45% | 42% | 42% | 38% | 36% | 33% | 33% | 34% | 29% | 34% | 38% |
Documents
Announcements
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 14h
-
Intimation Under Regulation 30 Of The SEBI (LODR) Regulations, 2015
2d - The installed capacity of the Mysuru plant has been increased to 6,00,000 KL per annum in order to meet the medium-term capacity requirements of the …
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 29 Jun
-
Announcement under Regulation 30 (LODR)-Updates on Acquisition
27 Jun - The acquisition of the stake in SCIB and all the customary formalities relating to the said acquisition have been completed. APIPL now holds 85.6% stake …
- Recording Of The Webcast Of 78Th Annual General Meeting Of The Company 27 Jun
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2012
from nse
-
Financial Year 2011
from bse
Concalls
-
May 2024Transcript PPT REC
-
Jan 2024Transcript PPT
-
Oct 2023Transcript PPT
-
Jul 2023Transcript PPT
-
May 2023Transcript PPT
-
Jan 2023Transcript PPT
-
Jan 2023TranscriptPPT
-
Oct 2022Transcript PPT
-
Jul 2022Transcript PPT
-
Jun 2022TranscriptNotesPPT
-
Jun 2022Transcript PPT
-
May 2022TranscriptNotesPPT
-
Apr 2022TranscriptPPT
-
Jan 2022Transcript PPT
-
Oct 2021Transcript PPT
-
Jul 2021Transcript PPT
-
May 2021TranscriptNotesPPT
-
Mar 2021TranscriptPPT
-
Jan 2021TranscriptNotesPPT
-
Nov 2020TranscriptPPT
-
Oct 2020TranscriptNotesPPT
-
Aug 2020TranscriptPPT
-
Sep 2019TranscriptPPT
-
Aug 2019TranscriptPPT
-
Jun 2019TranscriptPPT
-
May 2019TranscriptNotesPPT
-
Feb 2019TranscriptPPT
-
Dec 2018TranscriptPPT
-
May 2018TranscriptNotesPPT
-
Feb 2018TranscriptPPT
-
Nov 2017TranscriptPPT
-
Sep 2017TranscriptPPT
-
May 2017TranscriptNotesPPT
Brand[1]
The Asian Paints group has some of the leading brands under its umbrella like Asian Paints, Sleek, Berger, Weather Seal, Apco, Taubman, Kadisco, Scib etc. In FY23, 25 patents were filed and 10 were granted. 22 new products were launched in FY23.[2] The company has total 49 patents in its name till FY23. [3]