equitymaster.comFalseFalseBERGER PAINTS |
|
Price History |
Price | Rs | 572.9 | | % ch | % | 1.0 |
Mkt Cap | Rs m | 667,885 | | No. of
shares | m | 1,165.80 |
Vol | '000 | 80.6 | | % ch week | % | 4.4 |
P/E | X | 58.3 | | % ch 1-mth | % | 1.7 |
P/CF | X | 59.4 | | % ch 12-mth | % | 19.3 |
EPS (TTM) | Rs | 9.8 | | 52 week H/L | Rs | 679.1/470.9 |
(As on Mar 28, 2024 (Close)) |
|
Financials |
* Results Consolidated | No. of Months
Year Ending | 12
Mar-19* | 12
Mar-20* | 12
Mar-21* | 12
Mar-22* | 12
Mar-23* |
EQUITY SHARE DATA |
High | Rs | 349 | 598 | 825 | 872 | 742 |
Low | Rs | 253 | 292 | 432 | 621 | 528 |
Sales per share (Unadj.) | Rs | 62.4 | 65.5 | 70.2 | 90.2 | 108.8 |
Earnings per share (Unadj.) | Rs | 5.1 | 6.8 | 7.4 | 8.6 | 8.9 |
Diluted earnings per share | Rs | 4.2 | 5.6 | 6.2 | 7.1 | 7.4 |
Cash flow per share (Unadj.) | Rs | 6.9 | 8.7 | 9.6 | 10.9 | 11.6 |
Dividends per share (Unadj.) | Rs | 1.90 | 2.20 | 2.80 | 3.10 | 3.20 |
Adj. dividends per share | Rs | 1.58 | 1.83 | 2.33 | 2.58 | 2.67 |
Avg Dividend yield | % | 0.6 | 0.5 | 0.4 | 0.4 | 0.5 |
Book value per share (Unadj.) | Rs | 25.1 | 27.4 | 34.7 | 40.4 | 46.2 |
Adj. book value per share | Rs | 20.9 | 22.8 | 28.9 | 33.6 | 38.5 |
Shares outstanding (eoy) | m | 971.13 | 971.22 | 971.30 | 971.32 | 971.42 |
Bonus / Rights / Conversions | | 0 | 0 | 0 | 0 | 0 |
Price / Sales ratio | x | 4.8 | 6.8 | 8.9 | 8.3 | 5.8 |
Avg P/E ratio | x | 59.1 | 65.9 | 84.8 | 87.0 | 71.7 |
P/CF ratio (eoy) | x | 43.3 | 51.0 | 65.5 | 68.4 | 54.8 |
Price / Book Value ratio | x | 12.0 | 16.3 | 18.1 | 18.5 | 13.7 |
Dividend payout | % | 37.4 | 32.6 | 37.8 | 36.1 | 36.1 |
Avg Mkt Cap | Rs m | 292,116 | 432,047 | 610,143 | 724,874 | 616,683 |
No. of employees | `000 | NA | NA | NA | NA | NA |
Total wages/salary | Rs m | 3,976 | 4,525 | 4,851 | 5,431 | 6,092 |
Avg. sales/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. wages/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. net profit/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
INCOME DATA |
Net Sales | Rs m | 60,619 | 63,658 | 68,176 | 87,618 | 105,678 |
Other income | Rs m | 600 | 685 | 515 | 646 | 516 |
Total revenues | Rs m | 61,219 | 64,343 | 68,691 | 88,264 | 106,194 |
Gross profit | Rs m | 9,326 | 10,527 | 11,824 | 13,349 | 14,740 |
Depreciation | Rs m | 1,802 | 1,910 | 2,111 | 2,265 | 2,640 |
Interest | Rs m | 472 | 470 | 441 | 507 | 992 |
Profit before tax | Rs m | 7,652 | 8,832 | 9,786 | 11,223 | 11,623 |
Minority Interest | Rs m | 0 | 0 | 0 | 0 | 0 |
Prior Period Items | Rs m | 0 | 0 | 0 | 0 | 0 |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | 0 | 0 | 0 |
Tax | Rs m | 2,713 | 2,271 | 2,589 | 2,893 | 3,019 |
Profit after tax | Rs m | 4,939 | 6,561 | 7,197 | 8,330 | 8,604 |
Gross profit margin | % | 15.4 | 16.5 | 17.3 | 15.2 | 13.9 |
Effective tax rate | % | 35.5 | 25.7 | 26.5 | 25.8 | 26.0 |
Net profit margin | % | 8.1 | 10.3 | 10.6 | 9.5 | 8.1 |
BALANCE SHEET DATA |
Current assets | Rs m | 27,000 | 27,039 | 36,276 | 47,815 | 48,615 |
Current liabilities | Rs m | 16,908 | 18,240 | 21,719 | 35,758 | 36,716 |
Net working cap to sales | % | 16.6 | 13.8 | 21.4 | 13.8 | 11.3 |
Current ratio | x | 1.6 | 1.5 | 1.7 | 1.3 | 1.3 |
Inventory Days | Days | 94 | 98 | 109 | 83 | 70 |
Debtors Days | Days | 4 | 4 | 5 | 4 | 4 |
Net fixed assets | Rs m | 30,608 | 36,263 | 39,824 | 46,945 | 54,106 |
Share capital | Rs m | 971 | 971 | 971 | 971 | 971 |
"Free" reserves | Rs m | 23,443 | 25,608 | 32,771 | 38,231 | 43,924 |
Net worth | Rs m | 24,414 | 26,579 | 33,743 | 39,202 | 44,895 |
Long term debt | Rs m | 2,389 | 2,434 | 1,657 | 98 | 78 |
Total assets | Rs m | 57,608 | 63,301 | 76,100 | 94,760 | 102,721 |
Interest coverage | x | 17.2 | 19.8 | 23.2 | 23.1 | 12.7 |
Debt to equity ratio | x | 0.1 | 0.1 | 0 | 0 | 0 |
Sales to assets ratio | x | 1.1 | 1.0 | 0.9 | 0.9 | 1.0 |
Return on assets | % | 9.4 | 11.1 | 10.0 | 9.3 | 9.3 |
Return on equity | % | 20.2 | 24.7 | 21.3 | 21.2 | 19.2 |
Return on capital | % | 30.3 | 32.1 | 28.9 | 29.8 | 28.1 |
Exports to sales | % | 0 | 0.1 | 0.1 | 0.1 | 0 |
Imports to sales | % | 0 | 11.2 | 9.9 | 13.3 | 12.4 |
Exports (fob) | Rs m | 0 | 60 | 74 | 87 | 44 |
Imports (cif) | Rs m | 0 | 7,144 | 6,722 | 11,675 | 13,130 |
Fx inflow | Rs m | 0 | 60 | 74 | 87 | 44 |
Fx outflow | Rs m | 0 | 7,144 | 6,722 | 11,675 | 13,130 |
Net fx | Rs m | 0 | -7,084 | -6,648 | -11,588 | -13,086 |
CASH FLOW |
From Operations | Rs m | 6,108 | 7,246 | 7,958 | 5,665 | 9,760 |
From Investments | Rs m | -3,786 | -2,234 | -4,567 | -5,213 | -6,003 |
From Financial Activity | Rs m | -2,588 | -4,794 | -2,818 | -781 | -3,629 |
Net Cashflow | Rs m | -265 | 219 | 573 | -329 | 129 |
* Results Consolidated | Source: Company Annual Reports, Regulatory Filings, Equitymaster |
|
Share Holding |
Indian Promoters: | 60.5% |
Foreign collaborators: | 14.5% |
Indian inst/Mut Fund: | 15.4% |
FIIs: | 10.7% |
ADR/GDR: | 0.0% |
Free float: | 25.0% |
Shareholders: | 392,656 |
Pledged promoter(s) holding: | 0.0% |
|
Company Information |
REGD OFF: | Berger House, 129, Park Street, Kolkata - 700017 |
E-MAIL: | consumerfeedback@bergerindia.com |
WEB: | www.bergerpaints.com |
TELEPHONE: | 033 22299724-28 / 22296005-06 |
FAX: | 033 22499009/9729 |
SECTOR: | PAINTS |
GROUP: | UK Paints (India) |
TR AGENT: | CB Management Services Pvt Ltd, (Formerly Choksey Bhargava & Co Ltd) P-22, P 22 Bondel Road |
AUDITOR: | Lovelock & Lewes |
CHM: | Kuldip Singh Dhingra |
COMP SEC: | Arunito Ganguly |
YEAR OF INC: | 1923 |
BSE CODE: | 509480 |
FV (Rs): | 1 |
DIV YIELD (%): | 0.5 |