♥
ISIN : INE531A01024
NSE : KANSAINER
BSE : 500165
Face Value : 1
Industry : Paints
EPS : 14.65
EPS (TTM) : 8.38
Price to Earning (P/E) : 15.90
Book Value : 68.86
Price to Bookvalue (P/B) : 3.38
Dividend Yield : 2 %
Return on Equity (ROE) : 23.29 %
Return on Capital Employed (ROCE) : 30.59 %
Kansai Nerolac Paints Limited
ISIN : INE531A01024
NSE : KANSAINER
BSE : 500165
Face Value : 1
Industry : Paints
EPS : 14.65
EPS (TTM) : 8.38
Price to Earning (P/E) : 15.90
Book Value : 68.86
Price to Bookvalue (P/B) : 3.38
Dividend Yield : 2 %
Return on Equity (ROE) : 23.29 %
Return on Capital Employed (ROCE) : 30.59 %
Kansai Nerolac share price(02-Apr-2026) | |
|---|---|
| Open / Close | 0 - 0 NAN % |
| Low / High | 0 - 0 NAN % |
| Trade Volume | 0 |
| 52 Week Low / High | 0 - 0 NAN % |
| Open / Close | 173 - 178.3 3.1 % |
| Low / High | 170.65 - 179.2 5 % |
| Trade Volume | 24,402 |
| 52 Week Low / High | 158 - 273.85 73.3 % |
-
YOU MAY ALSO LIKE
- CAGR Calculator
Check your investment returns using our CAGR / Investment Growth Calculator - Low PE ratio stocks
Undervalued, low PE ratio stocks on Stock exchange NSE and BSE - High dividend stocks
High dividend yield stocks on Stock exchange NSE and BSE - Share Market basics for beginners
Share Market jargons in simple terms - How much money do you need to retire
Know how much money do you need to retire, before how much to invest ? - Stock market course tutorial
Stock Market Investment Course explained in simple words.
CONSOLIDATED QUARTERLY RESULT FOR KANSAI NEROLAC PAINTS LIMITED
| Date End | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 15366 | 20513.7 | 19309.6 | 18268.1 | 17335.9 | 21568 | 19565.4 | 19187.1 | 17693.9 | 21330.6 |
| Total Income | 15356.3 | 20562 | 19350.3 | 18341.9 | 17432.9 | 21740 | 19785.6 | 19388.4 | 18019.2 | 21668.9 |
| Total Expenditure | 14526.8 | 17963.3 | 17316.1 | 16313.3 | 15654.7 | 18253 | 16833 | 16747.1 | 15903.8 | 18034.5 |
| Other Income | -9.7 | 48.3 | 40.7 | 73.8 | 97 | 172 | 220.2 | 201.3 | 325.3 | 338.3 |
| Operating Profit | 829.5 | 2598.7 | 2034.2 | 2028.6 | 1778.2 | 3487 | 2952.6 | 2641.3 | 2115.4 | 3634.4 |
| Interest | 78.2 | 84.9 | 63 | 74.1 | 68 | 71.2 | 76 | 74.7 | 70.2 | 72.1 |
| Exceptional Items | 6612.5 | |||||||||
| PBDT | 751.3 | 2513.8 | 1971.2 | 1954.5 | 1710.2 | 10028.3 | 2876.6 | 2566.6 | 2045.2 | 3562.3 |
| Depreciation | 430.4 | 431.3 | 451.4 | 460 | 458.1 | 466.8 | 473.9 | 484.3 | 479.6 | 481.4 |
| Profit Before Tax | 320.9 | 2082.5 | 1519.8 | 1494.5 | 1252.1 | 9561.5 | 2402.7 | 2082.3 | 1565.6 | 3080.9 |
| Tax | 129.2 | 562 | 407.7 | 404.8 | 289.7 | 2221.5 | 647.9 | 561.4 | 422.7 | 832.2 |
| Profit After Tax | 191.7 | 1520.5 | 1112.1 | 1089.7 | 962.4 | 7340 | 1754.8 | 1520.9 | 1142.9 | 2248.7 |
| Net Profit | 191.7 | 1520.5 | 1112.1 | 1089.7 | 962.4 | 7340 | 1754.8 | 1520.9 | 1142.9 | 2248.7 |
| Equity Capital | 538.9 | 538.9 | 538.9 | 538.9 | 538.9 | 538.9 | 808.4 | 808.4 | 808.4 | 808.4 |
| Face Value (IN RS) | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Calculated EPS | 0.46 | 2.9 | 2.11 | 2.04 | 1.74 | 13.69 | 2.19 | 1.91 | 1.44 | 2.86 |
| Diluted Eps After Extraordinary Items | 0.46 | 2.9 | 2.11 | 2.04 | 1.74 | 9.12 | 2.19 | 1.91 | 1.43 | 2.85 |
| Diluted Eps Before Extraordinary Items | 0.46 | 2.9 | 2.11 | 2.04 | 1.74 | 9.12 | 2.19 | 1.91 | 1.43 | 2.85 |
STANDALONE QUARTERLY RESULT FOR KANSAI NEROLAC PAINTS LIMITED
| Date End | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 14128.3 | 19445.7 | 18142.7 | 17170.7 | 16051.1 | 20711.7 | 18455.7 | 18148.6 | 16617 | 20503.5 |
| Total Income | 14204.5 | 19489.5 | 18178.1 | 17256.8 | 16194.1 | 20875.2 | 18679.3 | 18372.2 | 16937.4 | 20887 |
| Total Expenditure | 13298.9 | 16889.6 | 16169.4 | 15285.7 | 14526.6 | 17372.7 | 15756.7 | 15749.2 | 14825.6 | 17159.4 |
| Other Income | 76.2 | 43.8 | 35.4 | 86.1 | 143 | 163.5 | 223.6 | 223.6 | 320.4 | 383.5 |
| Operating Profit | 905.6 | 2599.9 | 2008.7 | 1971.1 | 1667.5 | 3502.5 | 2922.6 | 2623 | 2111.8 | 3727.6 |
| Interest | 26.4 | 23.3 | 24.8 | 24.7 | 24.5 | 29.2 | 31.7 | 32.2 | 31.5 | 33.7 |
| Exceptional Items | -113.9 | 6612.5 | -190 | |||||||
| PBDT | 765.3 | 2576.6 | 1983.9 | 1946.4 | 1643 | 10085.8 | 2890.9 | 2590.8 | 1890.3 | 3693.9 |
| Depreciation | 390.9 | 392.6 | 412.3 | 421.3 | 420.1 | 427.5 | 452 | 462.3 | 457.8 | 459.8 |
| Profit Before Tax | 374.4 | 2184 | 1571.6 | 1525.1 | 1222.9 | 9658.3 | 2438.9 | 2128.5 | 1432.5 | 3234.1 |
| Tax | 129.1 | 555 | 399 | 402.3 | 283 | 2220 | 640 | 552.4 | 417.1 | 823.1 |
| Profit After Tax | 245.3 | 1629 | 1172.6 | 1122.8 | 939.9 | 7438.3 | 1798.9 | 1576.1 | 1015.4 | 2411 |
| Net Profit | 245.3 | 1629 | 1172.6 | 1122.8 | 939.9 | 7438.3 | 1798.9 | 1576.1 | 1015.4 | 2411 |
| Equity Capital | 538.9 | 538.9 | 538.9 | 538.9 | 538.9 | 538.9 | 808.4 | 808.4 | 808.4 | 808.4 |
| Face Value (IN RS) | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Calculated EPS | 0.46 | 3.02 | 2.18 | 2.08 | 1.74 | 13.8 | 2.23 | 1.95 | 1.26 | 2.98 |
| Diluted Eps After Extraordinary Items | 0.46 | 3.02 | 2.18 | 2.08 | 1.74 | 9.19 | 2.22 | 1.95 | 1.25 | 2.98 |
| Diluted Eps Before Extraordinary Items | 0.46 | 3.02 | 2.18 | 2.08 | 1.74 | 9.19 | 2.22 | 1.95 | 1.25 | 2.98 |
CONSOLIDATED ANNUAL RESULT FOR KANSAI NEROLAC PAINTS LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 63693.5 | 75427.3 | 78014.4 |
| Total Income | 63947.6 | 75687.1 | 78933.2 |
| Total Expenditure | 57199.9 | 67247.4 | 67736.9 |
| Other Income | 254.1 | 259.8 | 918.8 |
| Operating Profit | 6747.7 | 8439.7 | 11196.3 |
| Interest | 285.9 | 290 | 292.1 |
| Exceptional Items | 6612.5 | ||
| PBDT | 6461.8 | 8149.7 | 17516.7 |
| Depreciation | 1697.7 | 1800.8 | 1904.6 |
| Profit Before Tax | 4764.1 | 6348.9 | 15612.1 |
| Tax | 1332.6 | 1664.2 | 3853.5 |
| Profit After Tax | 3431.5 | 4684.7 | 11758.6 |
| Net Profit | 3431.5 | 4684.7 | 11758.6 |
| Equity Capital | 538.9 | 538.9 | 808.4 |
| Face Value (IN RS) | 1 | 1 | 1 |
| Reserves | 40783.3 | 44798.1 | 55017.2 |
| Calculated EPS | 6.66 | 8.79 | 14.66 |
| Diluted Eps After Extraordinary Items | 6.66 | 8.78 | 14.65 |
| Diluted Eps Before Extraordinary Items | 6.66 | 8.78 | 14.65 |
STANDALONE ANNUAL RESULT FOR KANSAI NEROLAC PAINTS LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 59489 | 70810.2 | 73933 |
| Total Income | 59817.6 | 71118.5 | 74864.1 |
| Total Expenditure | 53015.6 | 62871.3 | 63704.2 |
| Other Income | 328.6 | 308.3 | 931.1 |
| Operating Profit | 6802 | 8247.2 | 11159.9 |
| Interest | 98.7 | 97.3 | 124.6 |
| Exceptional Items | -113.9 | 6422.5 | |
| PBDT | 6589.4 | 8149.9 | 17457.8 |
| Depreciation | 1538.2 | 1646.3 | 1799.6 |
| Profit Before Tax | 5051.2 | 6503.6 | 15658.2 |
| Tax | 1307.9 | 1639.3 | 3829.5 |
| Profit After Tax | 3743.3 | 4864.3 | 11828.7 |
| Net Profit | 3743.3 | 4864.3 | 11828.7 |
| Equity Capital | 538.9 | 538.9 | 808.4 |
| Face Value (IN RS) | 1 | 1 | 1 |
| Reserves | 41170.4 | 45534.9 | 55722.8 |
| Calculated EPS | 6.95 | 9.03 | 14.63 |
| Diluted Eps After Extraordinary Items | 6.95 | 9.02 | 14.62 |
| Diluted Eps Before Extraordinary Items | 6.95 | 9.02 | 14.62 |
CONSOLIDATED PROFIT / LOSS FOR KANSAI NEROLAC PAINTS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 5755.52 Cr | 7213.51 Cr | 8520.7 Cr | 8757.07 Cr |
| Sales | 5722.66 Cr | 7126.54 Cr | 8483.19 Cr | 8724.09 Cr |
| Net Sales | 5074.25 Cr | 6369.35 Cr | 7542.73 Cr | 7801.44 Cr |
| Increase/Decrease in Stock | -106.47 Cr | -292.81 Cr | -94.76 Cr | 78 Lk |
| Raw Material Consumed | 2868.86 Cr | 4186.17 Cr | 4799.05 Cr | 4523.71 Cr |
| Opening Raw Materials | 317.51 Cr | 394.19 Cr | 527.01 Cr | 531.19 Cr |
| Purchases Raw Materials | 2628.33 Cr | 3917.45 Cr | 4332.87 Cr | 3995.94 Cr |
| Closing Raw Materials | 394.19 Cr | 527.01 Cr | 531.19 Cr | 490.41 Cr |
| Other Direct Purchases / Brought in cost | 317.21 Cr | 401.54 Cr | 470.36 Cr | 486.99 Cr |
| Power & Fuel Cost | 64.41 Cr | 71.19 Cr | 89.64 Cr | 97.79 Cr |
| Electricity & Power | 64.41 Cr | 71.19 Cr | 89.64 Cr | 97.79 Cr |
| Employee Cost | 304.68 Cr | 355.58 Cr | 377.05 Cr | 448.62 Cr |
| Salaries, Wages & Bonus | 268.85 Cr | 314.33 Cr | 327.6 Cr | 384.07 Cr |
| Contributions to EPF & Pension Funds | 22.82 Cr | 24.36 Cr | 26.3 Cr | 27.71 Cr |
| Workmen and Staff Welfare Expenses | 13.01 Cr | 16.89 Cr | 19.4 Cr | 24.69 Cr |
| Other Manufacturing Expenses | 420.7 Cr | 578.55 Cr | 610.05 Cr | 575.91 Cr |
| Repairs and Maintenance | 12.78 Cr | 15 Cr | 16.99 Cr | 19.21 Cr |
| Packing Material Consumed | 384.14 Cr | 533.94 Cr | 559.99 Cr | 519.62 Cr |
| General and Administration Expenses | 32.38 Cr | 32.32 Cr | 36.78 Cr | 37.96 Cr |
| Rent , Rates & Taxes | 19.58 Cr | 18.51 Cr | 20.69 Cr | 23.43 Cr |
| Insurance | 11.85 Cr | 12.81 Cr | 15 Cr | 13.43 Cr |
| Selling and Distribution Expenses | 460.42 Cr | 585.98 Cr | 668.59 Cr | 802.66 Cr |
| Advertisement & Sales Promotion | 171.1 Cr | 242.77 Cr | 300.15 Cr | 386.08 Cr |
| Freight and Forwarding | 289.32 Cr | 343.21 Cr | 368.44 Cr | 416.58 Cr |
| Miscellaneous Expenses | 165.99 Cr | 203.01 Cr | 238.34 Cr | 286.26 Cr |
| Total Expenditure | 4210.97 Cr | 5719.99 Cr | 6724.74 Cr | 6773.69 Cr |
| Other Income | 38.21 Cr | 25.41 Cr | 25.98 Cr | 91.88 Cr |
| Interest Received | 6.2 Cr | 2.59 Cr | 2.84 Cr | 4.45 Cr |
| Dividend Received | 3 Lk | 3 Lk | 3 Lk | 4 Lk |
| Profit on sale of Fixed Assets | 2.46 Cr | 60 Lk | 32 Lk | 29 Lk |
| Profits on sale of Investments | 10.12 Cr | 14.29 Cr | 7.32 Cr | 41.03 Cr |
| Foreign Exchange Gains | 8.51 Cr | 40 Lk | 0 | 10.99 Cr |
| Operating Profit | 901.49 Cr | 674.77 Cr | 843.97 Cr | 1119.63 Cr |
| Interest | 23.74 Cr | 28.59 Cr | 29 Cr | 29.21 Cr |
| Interest on Term Loan | 15.54 Cr | 17.3 Cr | 18.58 Cr | 16.09 Cr |
| PBDT | 877.75 Cr | 646.18 Cr | 814.97 Cr | 1090.42 Cr |
| Depreciation | 165.3 Cr | 169.77 Cr | 180.08 Cr | 190.46 Cr |
| Profit Before Taxation & Exceptional Items | 712.45 Cr | 476.41 Cr | 634.89 Cr | 899.96 Cr |
| Exceptional Income / Expenses | 0 | 0 | 0 | 661.25 Cr |
| Profit Before Tax | 712.45 Cr | 476.41 Cr | 634.89 Cr | 1561.21 Cr |
| Provision for Tax | 186.73 Cr | 133.26 Cr | 166.42 Cr | 385.35 Cr |
| Current Income Tax | 186.02 Cr | 136.46 Cr | 163.52 Cr | 369.75 Cr |
| Deferred Tax | 71 Lk | -3.2 Cr | 5.33 Cr | 15.6 Cr |
| Profit After Tax | 525.72 Cr | 343.15 Cr | 468.47 Cr | 1175.86 Cr |
| Minority Interest | 4.02 Cr | 15.71 Cr | 5.11 Cr | 9.58 Cr |
| Consolidated Net Profit | 529.74 Cr | 358.86 Cr | 473.58 Cr | 1185.44 Cr |
| Profit Balance B/F | 3211.36 Cr | 3504.18 Cr | 3582.49 Cr | 3969.81 Cr |
| Appropriations | 3741.1 Cr | 3863.04 Cr | 4056.07 Cr | 5155.25 Cr |
| Other Appropriation | 169.56 Cr | 280.55 Cr | 86.26 Cr | 149.85 Cr |
| Equity Dividend % | 525 | 225 | 270 | 375 |
| Earnings Per Share | 9.83 | 6.66 | 8.79 | 14.66 |
| Adjusted EPS | 9.83 | 6.66 | 8.79 | 14.66 |
STANDALONE PROFIT / LOSS FOR KANSAI NEROLAC PAINTS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 5273.06 Cr | 6652.67 Cr | 7896.64 Cr | 8220.78 Cr |
| Sales | 5238.75 Cr | 6563.24 Cr | 7855.82 Cr | 8185.92 Cr |
| Net Sales | 4690 Cr | 5948.9 Cr | 7081.02 Cr | 7393.3 Cr |
| Increase/Decrease in Stock | -98.49 Cr | -280.94 Cr | -106.38 Cr | -1.75 Cr |
| Raw Material Consumed | 2662.48 Cr | 3924.84 Cr | 4546.37 Cr | 4291.09 Cr |
| Opening Raw Materials | 277.82 Cr | 345.01 Cr | 478.5 Cr | 487.38 Cr |
| Purchases Raw Materials | 2403.42 Cr | 3662.11 Cr | 4088.69 Cr | 3774.03 Cr |
| Closing Raw Materials | 334.09 Cr | 478.5 Cr | 487.38 Cr | 454.04 Cr |
| Other Direct Purchases / Brought in cost | 315.33 Cr | 396.22 Cr | 466.56 Cr | 483.72 Cr |
| Power & Fuel Cost | 60.41 Cr | 69.09 Cr | 87.73 Cr | 95.46 Cr |
| Electricity & Power | 60.41 Cr | 69.09 Cr | 87.73 Cr | 95.46 Cr |
| Employee Cost | 258.58 Cr | 312.37 Cr | 333.84 Cr | 401.76 Cr |
| Salaries, Wages & Bonus | 226.74 Cr | 275.35 Cr | 288.53 Cr | 342.27 Cr |
| Contributions to EPF & Pension Funds | 20.63 Cr | 22.3 Cr | 24.39 Cr | 25.1 Cr |
| Workmen and Staff Welfare Expenses | 11.21 Cr | 14.72 Cr | 17.17 Cr | 22.24 Cr |
| Other Manufacturing Expenses | 385.91 Cr | 533.96 Cr | 569.86 Cr | 542.49 Cr |
| Repairs and Maintenance | 11.56 Cr | 14.44 Cr | 16.37 Cr | 18.66 Cr |
| Packing Material Consumed | 347.44 Cr | 485.36 Cr | 515.35 Cr | 480.39 Cr |
| General and Administration Expenses | 28.34 Cr | 28.77 Cr | 33.12 Cr | 34.35 Cr |
| Rent , Rates & Taxes | 17.07 Cr | 16.22 Cr | 18.63 Cr | 21.05 Cr |
| Insurance | 10.59 Cr | 11.8 Cr | 13.67 Cr | 12.5 Cr |
| Selling and Distribution Expenses | 421.24 Cr | 538.29 Cr | 619.38 Cr | 755.56 Cr |
| Advertisement & Sales Promotion | 147.03 Cr | 210.75 Cr | 267.5 Cr | 353.72 Cr |
| Freight and Forwarding | 274.21 Cr | 327.54 Cr | 351.88 Cr | 401.84 Cr |
| Miscellaneous Expenses | 138.45 Cr | 175.18 Cr | 203.21 Cr | 251.46 Cr |
| Total Expenditure | 3856.92 Cr | 5301.56 Cr | 6287.13 Cr | 6370.42 Cr |
| Other Income | 38.71 Cr | 32.86 Cr | 30.83 Cr | 93.11 Cr |
| Interest Received | 5.1 Cr | 1.45 Cr | 1.32 Cr | 3.42 Cr |
| Dividend Received | 2.24 Cr | 2.52 Cr | 2.79 Cr | 1.14 Cr |
| Profit on sale of Fixed Assets | 2.36 Cr | 19 Lk | 22 Lk | 27 Lk |
| Profits on sale of Investments | 10.12 Cr | 14.29 Cr | 7.32 Cr | 41.03 Cr |
| Foreign Exchange Gains | 8.5 Cr | 7 Cr | 4.09 Cr | 12.87 Cr |
| Operating Profit | 871.79 Cr | 680.2 Cr | 824.72 Cr | 1115.99 Cr |
| Interest | 7.49 Cr | 9.87 Cr | 9.73 Cr | 12.46 Cr |
| PBDT | 864.3 Cr | 670.33 Cr | 814.99 Cr | 1103.53 Cr |
| Depreciation | 138.97 Cr | 153.82 Cr | 164.63 Cr | 179.96 Cr |
| Profit Before Taxation & Exceptional Items | 725.33 Cr | 516.51 Cr | 650.36 Cr | 923.57 Cr |
| Exceptional Income / Expenses | -10.82 Cr | -11.39 Cr | 0 | 642.25 Cr |
| Profit Before Tax | 714.51 Cr | 505.12 Cr | 650.36 Cr | 1565.82 Cr |
| Provision for Tax | 183.52 Cr | 130.79 Cr | 163.93 Cr | 382.95 Cr |
| Current Income Tax | 180.18 Cr | 132.35 Cr | 159.71 Cr | 366.86 Cr |
| Deferred Tax | 3.34 Cr | -1.56 Cr | 6.65 Cr | 16.09 Cr |
| Profit After Tax | 530.99 Cr | 374.33 Cr | 486.43 Cr | 1182.87 Cr |
| Consolidated Net Profit | 530.99 Cr | 374.33 Cr | 486.43 Cr | 1182.87 Cr |
| Profit Balance B/F | 3232.45 Cr | 3522.6 Cr | 3616.51 Cr | 4049.21 Cr |
| Appropriations | 3763.44 Cr | 3896.93 Cr | 4102.94 Cr | 5232.08 Cr |
| Other Appropriation | 169.57 Cr | 280.42 Cr | 53.73 Cr | 149.28 Cr |
| Equity Dividend % | 525 | 225 | 270 | 375 |
| Earnings Per Share | 9.85 | 6.95 | 9.03 | 14.63 |
| Adjusted EPS | 9.85 | 6.95 | 9.03 | 14.63 |
CONSOLIDATED CASH FLOW FOR KANSAI NEROLAC PAINTS LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 712.45 Cr | 476.41 Cr | 634.89 Cr | 1561.21 Cr |
| Adjustment | 169.4 Cr | 135.88 Cr | 195.71 Cr | -498.8 Cr |
| Changes In working Capital | -78.84 Cr | -425.76 Cr | -235.8 Cr | 82.69 Cr |
| Cash Flow after changes in Working Capital | 803.01 Cr | 186.53 Cr | 594.8 Cr | 1145.1 Cr |
| Cash Flow from Operating Activities | 645.87 Cr | 24.77 Cr | 408.25 Cr | 903.01 Cr |
| Cash Flow from Investing Activities | -452.84 Cr | 249.54 Cr | -226.91 Cr | -589.76 Cr |
| Cash Flow from Financing Activitie | -274.16 Cr | -309.31 Cr | -132.6 Cr | -248.84 Cr |
| Net Cash Inflow / Outflow | -81.13 Cr | -35 Cr | 48.74 Cr | 64.41 Cr |
| Opening Cash & Cash Equivalents | 104.12 Cr | 23.94 Cr | -12.15 Cr | 36.59 Cr |
| Effect of Foreign Exchange Fluctuations | 95 Lk | -1.09 Cr | 0 | 0 |
| Closing Cash & Cash Equivalent | 23.94 Cr | -12.15 Cr | 36.59 Cr | 101 Cr |
STANDALONE CASH FLOW FOR KANSAI NEROLAC PAINTS LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 714.51 Cr | 505.12 Cr | 650.36 Cr | 1565.82 Cr |
| Adjustment | 133.46 Cr | 111.21 Cr | 157.93 Cr | -508.66 Cr |
| Changes In working Capital | -63.05 Cr | -406.62 Cr | -246.39 Cr | 68.23 Cr |
| Cash Flow after changes in Working Capital | 784.92 Cr | 209.71 Cr | 561.9 Cr | 1125.39 Cr |
| Cash Flow from Operating Activities | 638.66 Cr | 59.09 Cr | 386.19 Cr | 895.09 Cr |
| Cash Flow from Investing Activities | -461.28 Cr | 251.46 Cr | -273.54 Cr | -635.63 Cr |
| Cash Flow from Financing Activitie | -268.71 Cr | -324.41 Cr | -88.87 Cr | -187.31 Cr |
| Net Cash Inflow / Outflow | -91.33 Cr | -13.86 Cr | 23.78 Cr | 72.15 Cr |
| Opening Cash & Cash Equivalents | 162.77 Cr | 79.32 Cr | 65.46 Cr | 89.24 Cr |
| Effect of Foreign Exchange Fluctuations | -14 Lk | 0 | 0 | 0 |
| Closing Cash & Cash Equivalent | 71.3 Cr | 65.46 Cr | 89.24 Cr | 161.39 Cr |
CONSOLIDATED BALANCE SHEET FOR KANSAI NEROLAC PAINTS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 53.89 Cr | 53.89 Cr | 53.89 Cr | 80.84 Cr |
| Equity - Authorised | 60 Cr | 66.5 Cr | 66.5 Cr | 85 Cr |
| Equity - Issued | 53.89 Cr | 53.89 Cr | 53.89 Cr | 80.84 Cr |
| Equity Paid Up | 53.89 Cr | 53.89 Cr | 53.89 Cr | 80.84 Cr |
| Face Value | 1 | 1 | 1 | 1 |
| Total Reserves | 3999.01 Cr | 4078.33 Cr | 4476.06 Cr | 5485.86 Cr |
| Securities Premium | 12.56 Cr | 12.56 Cr | 12.56 Cr | 0 |
| Capital Reserves | 30 Lk | 30 Lk | 30 Lk | 30 Lk |
| Profit & Loss Account Balance | 3504.18 Cr | 3582.49 Cr | 3969.81 Cr | 5005.4 Cr |
| General Reserves | 488.51 Cr | 488.51 Cr | 488.51 Cr | 474.12 Cr |
| Reserve excluding Revaluation Reserve | 3999.01 Cr | 4078.33 Cr | 4476.06 Cr | 5485.86 Cr |
| Shareholder's Funds | 4052.9 Cr | 4132.22 Cr | 4533.7 Cr | 5582.6 Cr |
| Minority Interest | 36.28 Cr | 19.29 Cr | 26.71 Cr | 16 Cr |
| Secured Loans | 17.19 Cr | 10.94 Cr | 4.69 Cr | 15 Cr |
| Term Loans - Banks | 17.19 Cr | 10.94 Cr | 4.69 Cr | 15 Cr |
| Deferred Tax Assets / Liabilities | 108.89 Cr | 106.49 Cr | 111.88 Cr | 126.24 Cr |
| Deferred Tax Assets | 35.82 Cr | 39.39 Cr | 41.46 Cr | 38.74 Cr |
| Deferred Tax Liability | 144.71 Cr | 145.88 Cr | 153.34 Cr | 164.98 Cr |
| Other Long Term Liabilities | 77.12 Cr | 92.11 Cr | 99.97 Cr | 125.41 Cr |
| Long Term Provisions | 45 Lk | 22.27 Cr | 22.76 Cr | 23.91 Cr |
| Total Non-Current Liabilities | 203.65 Cr | 231.81 Cr | 239.3 Cr | 290.56 Cr |
| Trade Payables | 906.82 Cr | 980.64 Cr | 1015.55 Cr | 1095.58 Cr |
| Sundry Creditors | 906.82 Cr | 980.64 Cr | 961.24 Cr | 1039.55 Cr |
| Acceptances | 0 | 0 | 54.31 Cr | 56.03 Cr |
| Other Current Liabilities | 156.92 Cr | 134 Cr | 318.83 Cr | 289.88 Cr |
| Advances received from customers | 15.5 Cr | 18.77 Cr | 17.67 Cr | 14.44 Cr |
| Short Term Borrowings | 149.66 Cr | 185.81 Cr | 149.05 Cr | 101.01 Cr |
| Secured ST Loans repayable on Demands | 149.61 Cr | 184.15 Cr | 149.05 Cr | 101.01 Cr |
| Working Capital Loans- Sec | 83.82 Cr | 88.21 Cr | 67.04 Cr | 70.25 Cr |
| Commercial Borrowings- Unsec | 5 Lk | 1.66 Cr | 0 | 0 |
| Short Term Provisions | 27.12 Cr | 25.61 Cr | 23.22 Cr | 34.09 Cr |
| Provision for Tax | 8.78 Cr | 8.85 Cr | 2.44 Cr | 2.44 Cr |
| Provision for post retirement benefits | 0 | 1.94 Cr | 1.94 Cr | 1.94 Cr |
| Total Current Liabilities | 1240.52 Cr | 1326.06 Cr | 1506.65 Cr | 1520.56 Cr |
| Total Liabilities | 5533.35 Cr | 5709.38 Cr | 6306.36 Cr | 7409.72 Cr |
| Gross Block | 3041.59 Cr | 3273.6 Cr | 3542.26 Cr | 3775.79 Cr |
| Less: Accumulated Depreciation | 1129.4 Cr | 1277.44 Cr | 1434.38 Cr | 1593.78 Cr |
| Net Block | 1912.19 Cr | 1996.16 Cr | 2107.88 Cr | 2182.01 Cr |
| Capital Work in Progress | 206.85 Cr | 224.58 Cr | 113.06 Cr | 149.05 Cr |
| Non Current Investments | 95 Lk | 1.08 Cr | 3.23 Cr | 3.72 Cr |
| Long Term Investment | 95 Lk | 1.08 Cr | 3.23 Cr | 3.72 Cr |
| Quoted | 57 Lk | 70 Lk | 89 Lk | 1.65 Cr |
| Unquoted | 38 Lk | 38 Lk | 2.34 Cr | 2.07 Cr |
| Long Term Loans & Advances | 232.63 Cr | 249.01 Cr | 247.48 Cr | 278.69 Cr |
| Other Non Current Assets | 2.87 Cr | 8.27 Cr | 31.46 Cr | 43.49 Cr |
| Total Non-Current Assets | 2355.49 Cr | 2479.1 Cr | 2503.24 Cr | 2660.63 Cr |
| Currents Investments | 668.06 Cr | 209.46 Cr | 498.13 Cr | 1322.9 Cr |
| Quoted | 16.23 Cr | 9.52 Cr | 11.53 Cr | 8.93 Cr |
| Unquoted | 38 Lk | 38 Lk | 2.34 Cr | 2.07 Cr |
| Inventories | 1197.93 Cr | 1629.55 Cr | 1729.13 Cr | 1687.46 Cr |
| Raw Materials | 394.19 Cr | 527.01 Cr | 531.19 Cr | 490.41 Cr |
| Work-in Progress | 100.55 Cr | 142.74 Cr | 143.28 Cr | 157.17 Cr |
| Finished Goods | 615.06 Cr | 849.06 Cr | 929.08 Cr | 903.25 Cr |
| Packing Materials | 18.85 Cr | 22.94 Cr | 22.61 Cr | 20.38 Cr |
| Stores and Spare | 11.24 Cr | 13.14 Cr | 14.11 Cr | 16.23 Cr |
| Sundry Debtors | 956.35 Cr | 1093.33 Cr | 1237.91 Cr | 1334.88 Cr |
| Debtors more than Six months | 0 | 97.2 Cr | 105.62 Cr | 153.86 Cr |
| Debtors Others | 1002.94 Cr | 1045.53 Cr | 1184.12 Cr | 1237.7 Cr |
| Cash and Bank | 124.53 Cr | 106 Cr | 126.86 Cr | 259.95 Cr |
| Cash in hand | 30 Lk | 1.11 Cr | 27 Lk | 44 Lk |
| Balances at Bank | 107.45 Cr | 81.55 Cr | 104.2 Cr | 233.76 Cr |
| Other Current Assets | 76.19 Cr | 45.95 Cr | 40.31 Cr | 61.02 Cr |
| Prepaid Expenses | 17.75 Cr | 12.88 Cr | 33.3 Cr | 54.39 Cr |
| Short Term Loans and Advances | 154.8 Cr | 145.99 Cr | 170.73 Cr | 82.83 Cr |
| Advances recoverable in cash or in kind | 51.61 Cr | 56.19 Cr | 59.14 Cr | 47.73 Cr |
| Total Current Assets | 3177.86 Cr | 3230.28 Cr | 3803.07 Cr | 4749.04 Cr |
| Net Current Assets (Including Current Investments) | 1937.34 Cr | 1904.22 Cr | 2296.42 Cr | 3228.48 Cr |
| Total Assets | 5533.35 Cr | 5709.38 Cr | 6306.36 Cr | 7409.72 Cr |
| Contingent Liabilities | 148.32 Cr | 146.55 Cr | 71.12 Cr | 134.19 Cr |
| Total Debt | 173.1 Cr | 203 Cr | 159.99 Cr | 120.7 Cr |
| Book Value | 75.21 | 0 | 0 | 68.86 |
| Adjusted Book Value | 75.21 | 76.68 | 84.06 | 68.86 |
STANDALONE BALANCE SHEET FOR KANSAI NEROLAC PAINTS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 53.89 Cr | 53.89 Cr | 53.89 Cr | 80.84 Cr |
| Equity - Authorised | 60 Cr | 66.5 Cr | 66.5 Cr | 85 Cr |
| Equity - Issued | 53.89 Cr | 53.89 Cr | 53.89 Cr | 80.84 Cr |
| Equity Paid Up | 53.89 Cr | 53.89 Cr | 53.89 Cr | 80.84 Cr |
| Face Value | 1 | 1 | 1 | 1 |
| Total Reserves | 4027.04 Cr | 4117.04 Cr | 4549.74 Cr | 5556.38 Cr |
| Securities Premium | 12.56 Cr | 12.56 Cr | 12.56 Cr | 0 |
| Capital Reserves | 30 Lk | 30 Lk | 30 Lk | 30 Lk |
| Profit & Loss Account Balance | 3526.51 Cr | 3616.51 Cr | 4049.21 Cr | 5082.8 Cr |
| General Reserves | 487.67 Cr | 487.67 Cr | 487.67 Cr | 473.28 Cr |
| Reserve excluding Revaluation Reserve | 4027.04 Cr | 4117.04 Cr | 4549.74 Cr | 5556.38 Cr |
| Shareholder's Funds | 4080.93 Cr | 4170.93 Cr | 4607.38 Cr | 5653.12 Cr |
| Deferred Tax Assets / Liabilities | 88.38 Cr | 95.55 Cr | 102.25 Cr | 117.07 Cr |
| Deferred Tax Assets | 35.68 Cr | 39.53 Cr | 41.62 Cr | 38.93 Cr |
| Deferred Tax Liability | 124.06 Cr | 135.08 Cr | 143.87 Cr | 156 Cr |
| Other Long Term Liabilities | 72.69 Cr | 85.93 Cr | 93.78 Cr | 119.54 Cr |
| Long Term Provisions | 0 | 22.27 Cr | 21.13 Cr | 20.56 Cr |
| Total Non-Current Liabilities | 161.07 Cr | 203.75 Cr | 217.16 Cr | 257.17 Cr |
| Trade Payables | 809.03 Cr | 890.4 Cr | 937.51 Cr | 1024.24 Cr |
| Sundry Creditors | 809.03 Cr | 890.4 Cr | 883.2 Cr | 968.21 Cr |
| Acceptances | 0 | 0 | 54.31 Cr | 56.03 Cr |
| Other Current Liabilities | 134.09 Cr | 107.07 Cr | 292.19 Cr | 259.04 Cr |
| Advances received from customers | 13.65 Cr | 14.98 Cr | 17.04 Cr | 14.03 Cr |
| Short Term Provisions | 24 Cr | 23.57 Cr | 20.89 Cr | 31.23 Cr |
| Provision for Tax | 7.28 Cr | 8.85 Cr | 2.43 Cr | 2.43 Cr |
| Provision for post retirement benefits | 0 | 1.94 Cr | 1.94 Cr | 1.94 Cr |
| Total Current Liabilities | 967.12 Cr | 1021.04 Cr | 1250.59 Cr | 1314.51 Cr |
| Total Liabilities | 5209.12 Cr | 5395.72 Cr | 6075.13 Cr | 7224.8 Cr |
| Gross Block | 2748.41 Cr | 3083.02 Cr | 3348.76 Cr | 3576.69 Cr |
| Less: Accumulated Depreciation | 1022.3 Cr | 1206.87 Cr | 1353.95 Cr | 1503.05 Cr |
| Net Block | 1726.11 Cr | 1876.15 Cr | 1994.81 Cr | 2073.64 Cr |
| Capital Work in Progress | 205.83 Cr | 223.88 Cr | 112.62 Cr | 148.06 Cr |
| Non Current Investments | 165.54 Cr | 90.87 Cr | 154.9 Cr | 136.39 Cr |
| Long Term Investment | 165.54 Cr | 90.87 Cr | 154.9 Cr | 136.39 Cr |
| Quoted | 57 Lk | 71 Lk | 89 Lk | 1.65 Cr |
| Unquoted | 175.79 Cr | 112.37 Cr | 176.22 Cr | 175.95 Cr |
| Long Term Loans & Advances | 215 Cr | 225.26 Cr | 219.11 Cr | 241.4 Cr |
| Other Non Current Assets | 2.85 Cr | 8.25 Cr | 31.44 Cr | 43.49 Cr |
| Total Non-Current Assets | 2315.33 Cr | 2424.41 Cr | 2513.01 Cr | 2646.65 Cr |
| Currents Investments | 668.06 Cr | 209.46 Cr | 498.13 Cr | 1322.9 Cr |
| Quoted | 16.23 Cr | 9.52 Cr | 11.53 Cr | 8.93 Cr |
| Unquoted | 175.79 Cr | 112.37 Cr | 176.22 Cr | 175.95 Cr |
| Inventories | 1090.2 Cr | 1531.54 Cr | 1648.02 Cr | 1616.04 Cr |
| Raw Materials | 334.09 Cr | 478.5 Cr | 487.38 Cr | 454.04 Cr |
| Work-in Progress | 97.48 Cr | 141.3 Cr | 142.09 Cr | 156.15 Cr |
| Finished Goods | 580.19 Cr | 807.9 Cr | 899.28 Cr | 875.82 Cr |
| Packing Materials | 13.34 Cr | 18.15 Cr | 18.17 Cr | 16.55 Cr |
| Stores and Spare | 7.06 Cr | 11.03 Cr | 12.23 Cr | 13.46 Cr |
| Sundry Debtors | 836.16 Cr | 965.43 Cr | 1117.15 Cr | 1215.25 Cr |
| Debtors more than Six months | 0 | 57.65 Cr | 68.52 Cr | 95.08 Cr |
| Debtors Others | 866.31 Cr | 943 Cr | 1084.36 Cr | 1159.19 Cr |
| Cash and Bank | 75.29 Cr | 80.65 Cr | 94.74 Cr | 229.64 Cr |
| Cash in hand | 7 Lk | 8 Lk | 6 Lk | 8 Lk |
| Balances at Bank | 58.44 Cr | 57.23 Cr | 72.3 Cr | 203.81 Cr |
| Other Current Assets | 74.67 Cr | 43.42 Cr | 41.38 Cr | 61.31 Cr |
| Prepaid Expenses | 15.98 Cr | 11.4 Cr | 32.6 Cr | 53.52 Cr |
| Short Term Loans and Advances | 149.41 Cr | 140.81 Cr | 162.65 Cr | 132.96 Cr |
| Advances recoverable in cash or in kind | 48.83 Cr | 53.35 Cr | 52.96 Cr | 47.04 Cr |
| Total Current Assets | 2893.79 Cr | 2971.31 Cr | 3562.07 Cr | 4578.1 Cr |
| Net Current Assets (Including Current Investments) | 1926.67 Cr | 1950.27 Cr | 2311.48 Cr | 3263.59 Cr |
| Total Assets | 5209.12 Cr | 5395.72 Cr | 6075.13 Cr | 7224.8 Cr |
| Contingent Liabilities | 142.72 Cr | 142.29 Cr | 67.03 Cr | 129.82 Cr |
| Book Value | 75.73 | 0 | 0 | 69.73 |
| Adjusted Book Value | 75.73 | 77.4 | 85.43 | 69.73 |
FINANCIAL RATIOS (CONSOLIDATED) FOR KANSAI NEROLAC PAINTS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 9.83 | 6.66 | 8.79 | 14.66 |
| CEPS(Rs) | 12.82 | 9.52 | 12.03 | 16.9 |
| DPS(Rs) | 5.25 | 2.25 | 2.7 | 3.75 |
| Book NAV/Share(Rs) | 75.21 | 76.68 | 84.06 | 68.86 |
| Tax Rate(%) | 26.21 | 27.97 | 26.21 | 24.68 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 15 | 9 | 9.6 | 11.74 |
| EBIT Margin(%) | 12.79 | 7 | 7.79 | 18.16 |
| Pre Tax Margin(%) | 12.38 | 6.6 | 7.45 | 17.83 |
| PAT Margin (%) | 9.13 | 4.76 | 5.5 | 13.43 |
| Cash Profit Margin (%) | 12.01 | 7.11 | 7.61 | 15.6 |
| Performance Ratios | ||||
| ROA(%) | 10.09 | 6.1 | 7.8 | 17.15 |
| ROE(%) | 13.46 | 8.38 | 10.82 | 23.29 |
| ROCE(%) | 18.03 | 11.8 | 14.71 | 30.59 |
| Asset Turnover(x) | 1.11 | 1.28 | 1.42 | 1.28 |
| Sales/Fixed Asset(x) | 1.94 | 2.28 | 2.5 | 2.39 |
| Working Capital/Sales(x) | 2.97 | 3.79 | 3.71 | 2.71 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 0.52 | 0.44 | 0.4 | 0.42 |
| Receivable days | 55.28 | 51.86 | 49.93 | 53.62 |
| Inventory Days | 69.96 | 71.53 | 71.94 | 71.2 |
| Payable days | 63.99 | 88.47 | 75.33 | 80.7 |
| Valuation Parameters | ||||
| PER(x) | 61.1 | 70.16 | 43.92 | 17.88 |
| PCE(x) | 46.84 | 49.09 | 32.07 | 15.52 |
| Price/Book(x) | 7.99 | 6.09 | 4.59 | 3.81 |
| Yield(%) | 0.87 | 0.48 | 0.7 | 1.43 |
| EV/Net Sales(x) | 6.39 | 3.97 | 2.76 | 2.7 |
| EV/Core EBITDA(x) | 35.96 | 37.46 | 24.69 | 18.81 |
| EV/EBIT(x) | 44.03 | 50.05 | 31.38 | 13.24 |
| EV/CE(x) | 5.86 | 4.43 | 3.3 | 3.69 |
| M Cap / Sales | 6.38 | 3.95 | 2.76 | 2.72 |
| Growth Ratio | ||||
| Net Sales Growth(%) | -3.9 | 25.52 | 18.42 | 3.43 |
| Core EBITDA Growth(%) | 8.61 | -25.15 | 25.08 | 32.66 |
| EBIT Growth(%) | 7.02 | -31.4 | 31.46 | 139.56 |
| PAT Growth(%) | 1.93 | -34.73 | 36.52 | 151 |
| EPS Growth(%) | 1.68 | -32.26 | 31.97 | 66.87 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 0.04 | 0.05 | 0.04 | 0.02 |
| Current Ratio(x) | 2.56 | 2.44 | 2.52 | 3.12 |
| Quick Ratio(x) | 1.6 | 1.21 | 1.38 | 2.01 |
| Interest Cover(x) | 31.01 | 17.66 | 22.89 | 54.45 |
| Total Debt/Mcap(x) | 0.01 | 0.01 | 0.01 | 0.01 |
FINANCIAL RATIOS (STANDALONE) FOR KANSAI NEROLAC PAINTS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 9.85 | 6.95 | 9.03 | 14.63 |
| CEPS(Rs) | 12.43 | 9.8 | 12.08 | 16.86 |
| DPS(Rs) | 5.25 | 2.25 | 2.7 | 3.75 |
| Book NAV/Share(Rs) | 75.73 | 77.4 | 85.43 | 69.73 |
| Tax Rate(%) | 25.68 | 25.89 | 25.21 | 24.46 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 15.8 | 9.73 | 10.05 | 12.44 |
| EBIT Margin(%) | 13.69 | 7.74 | 8.36 | 19.2 |
| Pre Tax Margin(%) | 13.55 | 7.59 | 8.24 | 19.05 |
| PAT Margin (%) | 10.07 | 5.63 | 6.16 | 14.39 |
| Cash Profit Margin (%) | 12.71 | 7.94 | 8.24 | 16.58 |
| Performance Ratios | ||||
| ROA(%) | 10.83 | 7.04 | 8.48 | 17.79 |
| ROE(%) | 13.5 | 9.08 | 11.09 | 23.1 |
| ROCE(%) | 18.35 | 12.48 | 15.04 | 30.76 |
| Asset Turnover(x) | 1.08 | 1.25 | 1.38 | 1.24 |
| Sales/Fixed Asset(x) | 1.97 | 2.24 | 2.46 | 2.37 |
| Working Capital/Sales(x) | 2.74 | 3.41 | 3.42 | 2.52 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 0.51 | 0.45 | 0.41 | 0.42 |
| Receivable days | 52.28 | 49.71 | 48.13 | 51.78 |
| Inventory Days | 69.92 | 72.51 | 73.48 | 72.46 |
| Payable days | 61.74 | 85.81 | 72.9 | 78.77 |
| Valuation Parameters | ||||
| PER(x) | 60.96 | 67.26 | 42.76 | 17.92 |
| PCE(x) | 48.31 | 47.67 | 31.95 | 15.56 |
| Price/Book(x) | 7.93 | 6.04 | 4.52 | 3.76 |
| Yield(%) | 0.87 | 0.48 | 0.7 | 1.43 |
| EV/Net Sales(x) | 6.89 | 4.22 | 2.92 | 2.84 |
| EV/Core EBITDA(x) | 37.04 | 36.9 | 25.11 | 18.79 |
| EV/EBIT(x) | 44.73 | 48.73 | 31.37 | 13.29 |
| EV/CE(x) | 6.2 | 4.65 | 3.41 | 3.71 |
| M Cap / Sales | 6.9 | 4.23 | 2.94 | 2.87 |
| Growth Ratio | ||||
| Net Sales Growth(%) | -5.12 | 24.69 | 19.03 | 4.41 |
| Core EBITDA Growth(%) | 7.83 | -22.91 | 21.25 | 35.32 |
| EBIT Growth(%) | 4.85 | -28.73 | 28.18 | 139.1 |
| PAT Growth(%) | -0.82 | -29.45 | 29.95 | 143.17 |
| EPS Growth(%) | -0.82 | -29.45 | 29.95 | 62.11 |
| Financial Stability Ratios | ||||
| Current Ratio(x) | 2.99 | 2.91 | 2.85 | 3.48 |
| Quick Ratio(x) | 1.86 | 1.41 | 1.53 | 2.25 |
| Interest Cover(x) | 96.4 | 52.18 | 67.84 | 126.67 |
SHARE HOLDING PATTERN FOR KANSAI NEROLAC PAINTS LIMITED
| Date | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoters % | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 74.99 | 0.00 | 0.00 | 0.00 |
| FII % | 3.28 | 3.45 | 3.32 | 3.88 | 4.21 | 4.27 | 4.28 | 4.72 | 5.09 | 5.56 |
| DII % | 0.03 | 0.06 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.05 | 0.08 | 0.05 |
| Public % | 8.34 | 8.29 | 8.35 | 8.31 | 8.50 | 8.83 | 8.89 | 8.68 | 9.19 | 9.17 |
PEER COMPARISON FOR KANSAI NEROLAC PAINTS LIMITED
| No. | Name |
|---|---|
| 1 | Kansai Nerolac Paints Limited |
| 2 | Akzo Nobel India Limited |
| 3 | Asian Paints Limited |
| 4 | Berger Paints (I) Limited |
| 5 | Shalimar Paints Limited |
| 6 | Indigo Paints Limited |
CORPORATE ACTIONS FOR KANSAI NEROLAC
| Exchange Date | Purpose | Book Closure Dates |
|---|---|---|
| BSE 27-Sep-2024 | Board Meeting - Quarterly Results | 06-Nov-2024 |
| BSE 26-Jun-2024 | Board Meeting - Quarterly Results | 29-Jul-2024 |
| BSE 21-Jun-2024 | Dividend - Rs.1.2500 per share(125%)Special Dividend | |
| BSE 06-May-2024 | Book Closure - 03/07/2024 Equity Rs.1.2500 per share(125%)Special Dividend & Rs.2.5000 per share(250%)Final Dividend | 22-Jun-2024 28-Jun-2024 |
| BSE 06-May-2024 | AGM - 03/07/2024 Equity Rs.1.2500 per share(125%)Special Dividend & Rs.2.5000 per share(250%)Final Dividend | 28-Jun-2024 28-Jun-2024 |
| BSE 26-Mar-2024 | Board Meeting - Audited Results & Final Dividend | 04-May-2024 |
| BSE 26-Dec-2023 | Board Meeting - Quarterly Results | 05-Feb-2024 |
| BSE 26-Sep-2023 | Board Meeting - Quarterly Results | 01-Nov-2023 |
| BSE 30-Jun-2023 | Board Meeting - Quarterly Results | 03-Aug-2023 |
| BSE 22-Jun-2023 | Bonus issue - Bonus issue | |
| BSE 11-May-2023 | Book Closure - Rs.2.7000 per share(270%)Final Dividend & A.G.M. | 26-May-2023 30-May-2023 |
| BSE 11-May-2023 | AGM - Rs.2.7000 per share(270%)Final Dividend & A.G.M. | 26-Jun-2023 30-May-2023 |
| BSE 08-May-2023 | Dividend - Rs.2.7000 per share(270%)Final Dividend | |
| BSE 08-May-2023 | Bonus issue - Bonus issue | |
| BSE 02-May-2023 | Board Meeting - Final Dividend & Audited Results | 08-May-2023 |
| BSE 31-Mar-2023 | Board Meeting - Final Dividend & Audited Results | 08-May-2023 |
| BSE 31-Mar-2023 | SAST - We wish to inform you that the Company has entered into a Share Purchase Agreement with Polygel Industries Private Limited, its Promoters and Nerofix Private Limited for acquisition of shares (40% of the total shareholding) of Nerofix from Polygel. The said shares have been transferred to the Company today. Consequent to the said acquisition of shares, Nerofix Private Limited has become a wholly o... | |
| BSE 30-Dec-2022 | Board Meeting - Quarterly Results | 03-Feb-2023 |
| BSE 30-Sep-2022 | Board Meeting - Quarterly Results | 01-Nov-2022 |
| BSE 08-Sep-2022 | Board Meeting - Employees Stock Option Plan | 14-Sep-2022 |
| BSE 30-Jun-2022 | Board Meeting - Quarterly Results | 01-Aug-2022 |
| BSE 08-Jun-2022 | Dividend - Rs.1.0000 per share(100%)Final Dividend | |
| BSE 10-May-2022 | Book Closure - Rs.1.0000 per share(100%)Final Dividend & A.G.M. | 10-Jun-2022 23-Jun-2022 |
| BSE 10-May-2022 | AGM - Rs.1.0000 per share(100%)Final Dividend & A.G.M. | 23-Jun-2022 23-Jun-2022 |
| BSE 31-Mar-2022 | Board Meeting - Final Dividend & Audited Results | 10-May-2022 |
| BSE 30-Dec-2021 | Board Meeting - Quarterly Results | 01-Feb-2022 |
| BSE 08-Nov-2021 | Dividend - Rs.1.2500 per share(125%)Interim Dividend | |
| BSE 30-Sep-2021 | Board Meeting - Quarterly Results | 25-Oct-2021 |
CORPORATE ANNOUNCEMENTS FOR KANSAI NEROLAC
| Exchange Date | Category File | Description |
|---|---|---|
| BSE 29-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation Kansai Nerolac Paints Limited Q2 FY 2024-25 Financial Results Conference Call - Invite |
| BSE 24-Oct-2024 | General Announcements FILE | Sale Of Company''s Land At Lower Parel Mumbai Intimation regarding sale of Companys land at Lower Parel Mumbai is enclosed herewith. |
| BSE 30-Sep-2024 | General Announcements FILE | Purchase Of Revisionary Rights Of The Land Parcel At Lower Parel. Intimation regarding purchase of revisionary rights of land parcel at Lower Parel is enclosed herewith. |
| BSE 27-Sep-2024 | Intimation FILE | Closure of Trading Window The Trading Window of the Company shall remain closed from Tuesday 1st October 2024 till Friday 8th November 2024 (both days inclusive). Intimation is as attached. |
| BSE 27-Sep-2024 | Intimation FILE | Board Meeting Intimation for Meeting Of The Board Of Directors Of Kansai Nerolac Paints Limited To Be Held On Wednesday 6Th November 2024. KANSAI NEROLAC PAINTS LTD.has informed BSE that the meeting of the Board of Directors of the Company is scheduled on 06/11/2024 inter alia to consider and approve the Unaudited Standalone and Consolidated Financial Results of the Company for the quarter and six months ending 30th September 2024. |
| BSE 27-Sep-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Outcome of Postal_Ballot Intimation regarding the outcome of Postal Ballot of Kansai Nerolac Paints Limited is attached herewith. |
| BSE 27-Sep-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Scrutinizer"s Report Voting Results of Postal Ballot of Kansai Nerolac Paints Limited. |
| BSE 27-Sep-2024 | General Announcements FILE | Opening Of New Sales Depot At Salem Tamil Nadu This is to inform you that the Company has now opened a sales depot at Salem Tamil Nadu. As on date the Company has 114 sales depots across the country. |
| BSE 24-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Allotment of ESOP / ESPS Allotment of equity shares pursuant to exercise of Restricted Stock Units under Kansai Nerolac Paints Limited Restricted Stock Units Plan 2022. |
| BSE 28-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Intimation regarding Newspaper Publication is enclosed. |
| BSE 26-Aug-2024 | Intimation FILE | Shareholder Meeting / Postal Ballot-Notice of Postal Ballot Postal Ballot Notice is enclosed herewith. |
| BSE 07-Aug-2024 | General Announcements FILE | Intimation In Terms Of Regulation 30 (Read With Schedule III - Part A) Of The Securities And Exchange Board Of India (Listing Obligations And Disclosure Requirements) Regulations 2015 Intimation with respect to commencement of commercial production at the Companys manufacturing unit at Atchutapuram Andhra Pradesh (Vizag plant) is enclosed. |
| BSE 07-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Earnings Call Transcript Transcript of Conference Call of Kansai Nerolac Paints Limited held on 31st July 2024 is enclosed. |
| BSE 01-Aug-2024 | General Announcements FILE | Board Of Directors Of Kansai Nerolac Paints Limited With Effect From 1St August 2024 Intimation regarding the revised list of Board of Directors of the Company as on 1st August 2024 is enclosed. |
| BSE 31-Jul-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome Kansai Nerolac Paints Limited Q1 FY 2024-25 Financial Results Conference Call - Audio Recording |
| BSE 30-Jul-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Investor Presentation Intimation regarding Investor Presentation is enclosed. |
| BSE 29-Jul-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Allotment of ESOP / ESPS Intimation regarding allotment of Equity Shares pursuant to exercise of Restricted Stock Units is enclosed. |
| BSE 29-Jul-2024 | General Announcements FILE | Grant Of Restricted Stock Units Under Kansai Nerolac Paints Limited - Restricted Stock Units Plan 2022 Intimation regarding grant of Restricted Stock Units under Kansai Nerolac Paints Limited - Restricted Stock Units Plan 2022 is enclosed. |
| BSE 29-Jul-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Change in Directorate The Board of Kansai Nerolac Paints Limited at its Board Meeting held today i.e. 29th July 2024 approved the appointment of Mr. Hirokazu Kotera with effect from 1st August 2024 for a period of 3 years as Whole-time Director designated as Executive Director. This appointment is subject to approval of the shareholders. Requisite disclosure has been attached herewith. |
| BSE 29-Jul-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Press Release / Media Release A press release on the Unaudited Financial Results for the quarter ended 30th June 2024 is enclosed. |
| BSE 29-Jul-2024 | Outcome FILE | Financial Results Of The Company For The Quarter Ended 30Th June 2024. The Unaudited Financial Results for the quarter ended 30th June 2024 are attached. |
| BSE 29-Jul-2024 | Outcome FILE | Board Meeting Outcome for Outcome Of The Board Meeting Of Kansai Nerolac Paints Limited Held On 29Th July 2024 The Board of Directors of Kansai Nerolac Paints Limited (Company) has in its meeting held today i.e. on Monday 29th July 2024 considered and approved matters as stated in the attachment. |
| BSE 24-Jul-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation Pursuant to Regulation 30(6) of the Securities and Exchange Board of India (Listing Obligations and Disclosure Requirements) Regulations 2015 we hereby inform you that the Management of our Company will be hosting a Conference Call on Wednesday 31st July 2024 at 11:00 hrs India Time to discuss Q1 FY 2024-25 Financial Results of the Company. |
| BSE 16-Jul-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation regarding issue of duplicate share certificate on behalf of Kansai Nerolac Paints Limited is enclosed. |
| BSE 05-Jul-2024 | General Announcements FILE | Opening Of New Sales Depot At Greater Noida Gautam Buddh Nagar Uttar Pradesh This is to inform that the Company has now opened a sales depot at Greater Noida Gautam Buddh Nagar Uttar Pradesh. As on date the Company has 113 sales depots across the country. |
| BSE 28-Jun-2024 | General Announcements FILE | Voting Results - 104Th Annual General Meeting Of Kansai Nerolac Paints Limited Voting Results of the 104th Annual General Meeting of Kansai Nerolac Paints Limited is enclosed. |
| BSE 28-Jun-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Appointment of Statutory Auditor/s Intimation regarding re-appointment of Statutory Auditors is enclosed. |
| BSE 28-Jun-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Scrutinizer''s Report Proceedings and Voting Results of the 104th Annual General Meeting of Kansai Nerolac Paints Limited along with Scrutinizers Report are enclosed. |
| BSE 28-Jun-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Outcome of AGM Proceedings and Voting Results of the 104th Annual General Meeting of Kansai Nerolac Paints Limited is enclosed. |
| BSE 26-Jun-2024 | Intimation FILE | Board Meeting Intimation for Board Meeting Of Kansai Nerolac Paints Limited To Be Held On 29Th July 2024. KANSAI NEROLAC PAINTS LTD.has informed BSE that the meeting of the Board of Directors of the Company is scheduled on 29/07/2024 inter alia to consider and approve In terms of the provisions of Regulation 29 of Securities and Exchange Board of India (Listing Obligations and Disclosure Requirements) Regulations 2015 (SEBI Listing Regulations) please be informed that the meeting of the Board of Directors of Kansai Nerolac Paints Limited (Company) will be held on Monday 29th July 2024 to inter alia consider the Unaudited Standalone and Consolidated Financial Results of the Company for the quarter ending 30th June 2024 (Unaudited Financial Results).Please note that the Unaudited Financial Results will be duly intimated to the Stock Exchanges after the conclusion of the aforesaid Board Meeting. |
INSIDER TRADING FOR KANSAI NEROLAC
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| No Insider trading details found | |||
BULK BLOCK DEALS FOR KANSAI NEROLAC PAINTS LIMITED
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| BSE 25-Oct-2022 | Sell BLOCK | 250,609 @ 479.65 | ISHARES CORE EMERGING MARKETS MAURITIUS CO |
| BSE 25-Oct-2022 | Buy BLOCK | 250,609 @ 479.65 | ISHARES CORE MSCI EMERGING MARKETS ETF |
| BSE 25-Oct-2022 | Sell BLOCK | 37,252 @ 479.65 | ISHARES INDIA SC MAURITIUS COMPANY |
| BSE 25-Oct-2022 | Buy BLOCK | 37,252 @ 479.65 | ISHARES MSCI INDIA SMALL-CAP ETF |
| BSE 17-Oct-2022 | Sell BLOCK | 250,366 @ 481.35 | ISHARES CORE EMERGING MARKETS MAURITIUS CO |
| BSE 17-Oct-2022 | Buy BLOCK | 250,366 @ 481.35 | ISHARES CORE MSCI EMERGING MARKETS ETF |
| BSE 17-Oct-2022 | Sell BLOCK | 37,216 @ 481.35 | ISHARES INDIA SC MAURITIUS COMPANY |
| BSE 17-Oct-2022 | Buy BLOCK | 37,216 @ 481.35 | ISHARES MSCI INDIA SMALL-CAP ETF |
| BSE 11-Oct-2022 | Sell BLOCK | 243,718 @ 476.70 | ISHARES CORE EMERGING MARKETS MAURITIUS CO |
| BSE 11-Oct-2022 | Buy BLOCK | 243,718 @ 476.70 | ISHARES CORE MSCI EMERGING MARKETS ETF |
| BSE 11-Oct-2022 | Sell BLOCK | 36,227 @ 476.70 | ISHARES INDIA SC MAURITIUS COMPANY |
| BSE 11-Oct-2022 | Buy BLOCK | 36,227 @ 476.70 | ISHARES MSCI INDIA SMALL-CAP ETF |
| BSE 19-Sep-2022 | Sell BLOCK | 210,665 @ 479.90 | ISHARES CORE EMERGING MARKETS MAURITIUS CO |
| BSE 19-Sep-2022 | Buy BLOCK | 210,665 @ 479.90 | ISHARES CORE MSCI EMERGING MARKETS ETF |
| BSE 19-Sep-2022 | Sell BLOCK | 31,041 @ 479.90 | ISHARES INDIA SC MAURITIUS COMPANY |
| BSE 19-Sep-2022 | Buy BLOCK | 31,041 @ 479.90 | ISHARES MSCI INDIA SMALL-CAP ETF |
| BSE 20-Dec-2021 | Buy BLOCK | 642,706 @ 589.85 | IMCO EMERGING MARKETS PUBLIC EQUITY LP |
| BSE 20-Dec-2021 | Sell BLOCK | 642,706 @ 589.85 | ONTARIO PENSION BOARD |
DIVIDEND BY KANSAI NEROLAC PAINTS LIMITED
| Ex Dividend Date | Dividend Type | Dividend |
|---|---|---|
| 21-Jun-2024 | DIVIDEND | 1.25 |
| 21-Jun-2024 | SPECIAL DIVIDEND | 1.25 |
| 21-Jun-2024 | DIVIDEND | 2.5 |
| 25-May-2023 | DIVIDEND | 2.7 |
| 08-Jun-2022 | DIVIDEND | 1 |
| 08-Nov-2021 | INTERIM DIVIDEND | 1.25 |
| 17-Jun-2021 | DIVIDEND | 2 |
| 17-Jun-2021 | SPECIAL DIVIDEND | 2 |
| 12-Nov-2020 | INTERIM DIVIDEND | 1.25 |
SPLIT / BONUS BY KANSAI NEROLAC PAINTS LIMITED
| Ex Date | Type | Detail |
|---|---|---|
| 04-Jul-2023 | BONUS | 1:2 |
Data feed Source : www.accordfintech.com, NSE DATA Feed & BSE Data Feed