You are on page 1of 21

Report as on 8 September 2023 at 10:51 PM

STRONG
LONG TERM FUNDAMENTALS
5 Consecutive Asian Paints
Positive Results
Buy
Mildly Bullish
Technical Trend
CMP: 3,238.05
High (27.53%) STOCK INFO:
Institutional Holding BSE – 500820/ NSE – ASIANPAINT
Market Cap - Large Cap (Rs. 3,11,360 cr)
Sector – Paints
Largest Company 52 w H/L (Rs.) – 3582.9/2685.9
Dividend Yield: 0.79%
in Paints sector Debt Equity: -0.1%
Return on Equity: 25.9%
Price to Book: 19.48

www.marketsmojo.com
Asian Paints
CMP: 3,238.05 Buy 71
Report as on 8 September 2023 at 10:51 PM
Strong Sell Sell Hold Buy Strong Buy

This research report has been created by www.marketsmojo.com exclusively for rajanikanth.medam@gmail.com. You may not copy, reproduce, distribute, publish,
display, perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property
rights and a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

WHY IT’S A BUY? IS THIS STOCK FOR YOU?


Low Risk, Low Return (1 Year)
Strong Long Term Fundamental Strength with an
average Return on Equity (ROE) of 24.34% Absolute Risk Volatility
Adjusted
-Healthy long term growth as Net Sales has grown by
an annual rate of 15.04% Asian Paints -6.15% -0.34 17.95%
-Company has a low Debt to Equity ratio (avg) at 0 SENSEX 11.58% 1.08 10.77%
times
How much should you buy? -
The company has declared Positive results for Overall Portfolio exposure to Asian Paints should be less
the last 5 consecutive quarters than 10%
-OPERATING CF(Y) Highest at Rs 4,193.43 Cr Overall Portfolio exposure to Paints should be less than
-ROCE(HY) Highest at 32.82 % 30%
-NET SALES(Q) Highest at Rs 9,182.31 cr (If sector exposure > 30%, please use optimiser tool to
see which are the best stocks to hold in Paints)
Stock is technically in a Mildly Bullish range When to exit? - We will constantly monitor the company
-A key technical factor - MACD has been Bullish since and suggest at the appropriate time to exit from the
stock
09 Aug 2023

High Institutional Holdings at 27.53% RETURNS SUMMARY (Price + Dividend)


-These investors have better capability and The stock gave a total returns of -5.41% in the last 1 year
resources to analyse fundamentals of companies Underperforming Sensex returns of 11.58%
than most retail investors. 100%

-Their stake has increased by 0.51% over the


previous quarter. 50%

0%

WHAT ARE YOUR RISKS? -50%


N 20
D 20
Fe 0

O 21

Ja 2 1

N 22
D 22
Fe 2

23
Ju 2 1

D 21

Ju 2 3
Se 22
Ap 1

M -2 2

Ap 3
Ju 2
Au 21

M 22

Au 23
-2

-2
2

2
-2
p-

g-

p-

g-
r-

r-
l-
b-

b-
n-

n-

n-
ov
ec

ec

ov
ec
ct

ar
ay

With ROE of 25.9, it has a Very Expensive valuation


Se

with a 19.4 Price to Book Value Asian Paints Ltd. SENSEX


-The stock is trading at a fair value compared to its
average historical valuations
Investors Returns (3 years) –
-Over the past year, while the stock has generated a
return of -6.15%, its profits have risen by 33.2% ; the Period 6M 1Y 2Y 3Y
PEG ratio of the company is 2
Stock (%) 13.98% -5.41% -1.61% 68.38%
Below par performance in long term as well as near
Sector (%) 15.40% 15.40% -5.31% 51.49%
term
-Along with generating -6.15% returns in the last 1 year, Sensex (%) 10.36% 11.58% 14.33% 73.59%
the stock has also underperformed BSE 500 in the last 3
years, 1 year and 3 months

MOJO PROFESSIONAL 1
Asian Paints BUY | Report as on 8 September 2023 at 10:51 PM

BEFORE PROCEEDING AHEAD


This Real-Time Stock Analysis service is only for
PAID SUBSCRIBERS of www.marketsmojo.com

This Real-Time Stock Analysis Report was


generated on 8th September, 2023 at 10:51 PM,
and may not be valid if you are reading it later.

Some factors/data, as well as the buy/sell/hold call


might have changed.

To access the LATEST version of this report.

Click Here

MOJO PROFESSIONAL 2
This research report has been created by www.marketsmojo.com exclusively for rajanikanth.medam@gmail.com. You may not copy, reproduce, distribute, publish,
display, perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property
rights and a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Asian Paints BUY | Report as on 8 September 2023 at 10:51 PM

QUALITY

STRONG LONG TERM FUNDAMENTAL


STRENGTH WITH AN AVERAGE RETURN ON
EQUITY (ROE) OF 24.34%

High Growth in Net Sales 40000Cr

of 15.0% CAGR
35,063

15.0%
32,122
30000Cr
Company has experienced an increase
CAGR in its Net Sales in each of the past 3
24,375

20,001
consecutive years 20000Cr 17,399 18,029

Company’s Net Sales growth has


increased in each of the past 3 10000Cr
consecutive years

0Cr
Jun 2018 Jun 2019 Jun 2020 Jun 2021 Jun 2022 Jun 2023

Total Debt Debt to Equity Ratio


Low Debt to Equity Ratio Jun 2023 1,932.62 -0.08
Company’s average Debt to Equity ratio over the past few years Jun 2022 1,865.57 -0.09
is low at -0.08 times
Jun 2021 1,399.21 -0.12
No clear trend in Debt to Equity Ratio numbers Jun 2020 1,078.78 -0.13
Jun 2019 311.56 -0.17

ROE
The company has been able to generate a Return on Equity
24.34% ROE
(avg) of 24.34% signifying high profitability per unit of
shareholders funds

Dividend Payout Ratio


Company's high Dividend Pay-out ratio of 59.91% signifying the
59.91%
Dividend Payout Ratio
profits of the company are real

MOJO PROFESSIONAL 3
This research report has been created by www.marketsmojo.com exclusively for rajanikanth.medam@gmail.com. You may not copy, reproduce, distribute, publish,
display, perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property
rights and a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Asian Paints BUY | Report as on 8 September 2023 at 10:51 PM

FINANCIAL TREND
Positive

THE COMPANY HAS DECLARED


results for

POSITIVE RESULTS FOR THE LAST 5 5


CONSECUTIVE QUARTERS consecutive
quarters

Near term PBT trend is positive


Rs PBT less Other Income (Rs Cr)
Highest at Rs 1,907.89 cr.
1 907.89

1,907.9 cr in the last five quarters 1 331.86 1 391.64


1 629.03

998.69
PBT - Quarterly

Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023

Near term PAT trend is positive


Rs
1 550.37
PAT (Rs Cr)
Highest at Rs 1,550.37 cr.
1 252.29

1,550.4 cr in the last five quarters


1 034.76 1 072.67

782.71
PAT - Quarterly

Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023

The company has displayed


32.8% increased efficiency by generating 31.42 32.55
27.73
32.61 32.82

higher profit on overall capital


ROCE - Half (equity and debt)
Yearly
ROCE (%)
Highest at 32.82 %
in the last five half yearly periods
Mar 2021 Sep 2021 Mar 2022 Sep 2022 Mar 2023

MOJO PROFESSIONAL 4
This research report has been created by www.marketsmojo.com exclusively for rajanikanth.medam@gmail.com. You may not copy, reproduce, distribute, publish,
display, perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property
rights and a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Asian Paints BUY | Report as on 8 September 2023 at 10:51 PM

FINANCIAL TREND

The company has generated


Rs 986.5 higher cash revenues from 4 193.43
business operations 3 683.35
cr
Operating Cash Flows (Rs Cr)
Operating Cash Highest at Rs 4,193.43 Cr
Flow- Annually in the last three years 986.49

Mar 2021 Mar 2022 Mar 2023

Near term sales trend is positive 8 606.94 8 457.57 8 636.74 8 787.34


9 182.31

Rs 9,182.3 Net Sales (Rs Cr)


Highest at Rs 9,182.31 cr
cr in the last five quarters
Net Sales -
Quarterly

Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023

Near term Operating Profit trend


Rs 2,121.3 is positive 2 121.29
1 864.76
cr Operating Profit (Rs Cr)
Highest at Rs 2,121.29 cr.
1 555.95
1 227.7
1 611.43

Operating Profit in the last five quarters


- Quarterly

Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023

MOJO PROFESSIONAL 5
This research report has been created by www.marketsmojo.com exclusively for rajanikanth.medam@gmail.com. You may not copy, reproduce, distribute, publish,
display, perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property
rights and a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Asian Paints BUY | Report as on 8 September 2023 at 10:51 PM

FINANCIAL TREND

Company's efficiency has


improved
23.1%
23.1
21.22
18.66
Operating Profit to Sales 18.08
Operating Profit Highest at 23.10%
14.52

Margin - in the last five quarters


Quarterly

Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023

Increasing profitability; company


Rs 16.2 cr has created higher earnings for 16.16

shareholders 10.6 11.18


12.87

Earnings per
EPS (Rs) 8.16
Share (EPS) -
Highest at Rs 16.16
Quarterly
in the last five quarters

Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023

Jun'23 Mar'23 Change%


Net Sales 9,182.3 8,787.3 4.5%
Key Operating Profit (PBDIT) excl Other Income 2,121.3 1,864.8 13.8%
Result Interest 45.8 38.9 17.6%
Highlights Exceptional Items 0.0 -24.7 100.0%
Consolidated Net Profit 1,550.4 1,234.1 25.6%
Operating Profit Margin (Excl OI) 23.2 21.3 1.9%
Consolidate- figures in Rs
Cr

MOJO PROFESSIONAL 6
This research report has been created by www.marketsmojo.com exclusively for rajanikanth.medam@gmail.com. You may not copy, reproduce, distribute, publish,
display, perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property
rights and a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Asian Paints BUY | Report as on 8 September 2023 at 10:51 PM

TECHNICALS

STOCK IS TECHNICALLY IN A MILDLY


BULLISH RANGE
Mildly Bullish Daily Moving Averages indicating near term price strength
Current Price 50 Day Moving Average 200 Day Moving Average

3,238.05 3,324.34 3,069.99

Factors with upward momentum


Indicator Technical Trend
MACD Bullish (monthly)
Bollinger Band Mildly Bullish (monthly)
Dow Theory Mildly Bullish (weekly)
OBV Mildly Bullish (weekly)

Consistent Underperformance against the benchmark over the last 3 years


3 Months 1 Year 3 Years
87.03%
12.64%
9.58% 65.18%

0.80%
-6.15%
Stock BSE 500 Stock BSE 500 Stock BSE 500

MOJO PROFESSIONAL 7
This research report has been created by www.marketsmojo.com exclusively for rajanikanth.medam@gmail.com. You may not copy, reproduce, distribute, publish,
display, perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property
rights and a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Asian Paints BUY | Report as on 8 September 2023 at 10:51 PM

SHAREHOLDING

INSTITUTIONAL INVESTORS COLLECTIVELY


HOLD 27.53 % OF THE COMPANY
These investors have better capability and resources 30%
27.06% 26.97% 27.35% 27.32% 27.02% 27.53%
to analyse fundamentals of companies than most
retail investors.
Their stake has increased by 0.51% over the previous 20%

quarter.

10%

0%
Mar 22 Jun 22 Sep 22 Dec 22 Mar 23 Jun 23

Insurance
Companies
5.62%
FIIs
17.47%
Shareholding Snapshot : Jun 23
Other Majority shareholders : Promoters
Mutual Funds 0.04%
3.55%
Non Instituti… Pledged Promoter Holdings : 7.26
19.85%
Mutual Funds : Held in 35.00 Schemes (3.55%)
Other DIIs
0.89% FIIs : Held by 1056 FIIs (17.47%)
Promoters
52.63% Promoter with highest holding : Smiti Holding And Trading Company
Private Limited (5.77%)
Highest Public shareholder : Siddhant Commercials Private Limited
(4.9%)
Individual Investors Holdings : 12.66%

FII
20% 18.51% 18.56% 18.11%
17.01% 17.47%

holding has increased by 0.46% 15%

Number of FIIs holding stake in the company has


increased to 1056 from 1016 10%

5%

0%
Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023

MOJO PROFESSIONAL 8
This research report has been created by www.marketsmojo.com exclusively for rajanikanth.medam@gmail.com. You may not copy, reproduce, distribute, publish,
display, perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property
rights and a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Asian Paints BUY | Report as on 8 September 2023 at 10:51 PM

SIZE

BIGGEST COMPANY IN THE INDUSTRY


PAINTS.

Asian Paints is 72.10% of the entire Paints Industry (by market cap)

Contribution to Industry Size

Contribution to Industry Size


150

100 100 100 100 100


100
Asian Paints has been the largest company in the 33.73 30.77 28.26 25.07 27.9
industry for the past 5 years
50
66.27 69.23 71.74 74.93 72.1

0
DEC-2019 DEC-2020 DEC-2021 DEC-2022 Sep-2023

Rest industry Asian Paints

Asian Paints contributes 58.85% of the


30.73% industry’s Sales and 69.27% of Profits
41.15%

69.27%
58.85%

Asian Paints Rest of the Industry

Companies which form a sizable part of the industry generally enjoy a competitive edge due to the scale of their business

MOJO PROFESSIONAL 9
This research report has been created by www.marketsmojo.com exclusively for rajanikanth.medam@gmail.com. You may not copy, reproduce, distribute, publish,
display, perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property
rights and a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Asian Paints BUY | Report as on 8 September 2023 at 10:51 PM

FACTORS
NOT WORKING
FOR THE COMPANY

MOJO PROFESSIONAL 10
This research report has been created by www.marketsmojo.com exclusively for rajanikanth.medam@gmail.com. You may not copy, reproduce, distribute, publish,
display, perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property
rights and a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Asian Paints BUY | Report as on 8 September 2023 at 10:51 PM

VALUATION

WITH ROE OF 25.9, IT HAS A VERY


EXPENSIVE VALUATION WITH A 19.4 PRICE
TO BOOK VALUE
Expensive

Very Expensive Asian Paints

valuation
Indigo Paints Berger Paints

Valuation Kansai Nerolac

Akzo Nobel

as compared to its Fundamentals


Attractive
Weak Fundamental Strong

Fair
Price to Book Value vs ROE
32 30
Fundamental

Valuation
as compared to its 16 18

past valuations
0 6
9

3
18

19

20

21

22

23
01

02

02

02

02
20

20

20

20

20

20
-2

-2

-2

-2

-2
p-

p-

p-

p-

p-

p-
ar

ar

ar

ar

ar
Se

Se

Se

Se

Se

Se
M

Company Valuation Price to Book PE Ratio PEG Ratio Dividend


Ratio Yield
Key
Asian Paints Very Expensive 19.4 66.6 2 0.8%
Valuation
Multiples Berger Paints Expensive 15.5 72.5 46.9 0.4%
vs Peers Kansai Nerolac Fair 6 49.9 1.3 0.5%
Akzo Nobel Attractive 9.3 33.4 1.2 2.5%
Indigo Paints Expensive 9.8 52.6 1 0.2%

MOJO PROFESSIONAL 11
This research report has been created by www.marketsmojo.com exclusively for rajanikanth.medam@gmail.com. You may not copy, reproduce, distribute, publish,
display, perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property
rights and a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Asian Paints BUY | Report as on 8 September 2023 at 10:51 PM

RETURNS

BELOW PAR PERFORMANCE IN LONG


TERM AS WELL AS NEAR TERM
Along with generating - 100%
6.15% returns in the last 1
year, the stock has also 50%

underperformed BSE 500


-6.15% in the last 3 years, 1 year 0%

DOWN and 3 months


-50%

O 20

F e 20

Se 21
N 21

O 22
Ja 2 1

F e 22

23
D 20

Ju 2 1

D 22

Se 23
Ap 21

M -2 2

M 23
M -2 3
Ju 2 2

Ju 3
Au 21

M 22

Au 22

-2
p-

g-
p-

g-
-

p-
-

r-

l-
b-

b-
-
n-

n-

n-
ec

ov

ec
ct

ct
ar

ar
ay

ay
Se
Asian Paints Ltd. BSE500

Underperfomer against Large Cap companies


Asian Paints Ltd. has been in the Third and
Fourth Quartile in the YTD

4th
Quartile
3rd
Quartile
3rd
Quartile
Stock has been in the 3rd quartile in 2022
and in 4th in YTD period

YTD 2022 2021


4.86% -8.72% 22.37%

Company 1 Month 3 Month 1 Year 3 Years


Asian Paints -3.29% 0.8% -6.15% 65.18%
Return Berger Paints 1.07% 10.24% 7.77% 29.51%
Comparison
Kansai Nerolac 2.37% 18.78% -0.7% 5.31%
with Peers
Closest peers by Akzo Nobel -3.52% 13.14% 34.3% 28.58%
market cap Indigo Paints -0.12% 9.75% 1.93% -

MOJO PROFESSIONAL 12
This research report has been created by www.marketsmojo.com exclusively for rajanikanth.medam@gmail.com. You may not copy, reproduce, distribute, publish,
display, perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property
rights and a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Asian Paints BUY | Report as on 8 September 2023 at 10:51 PM

RESULT
ANALYSIS 

MOJO PROFESSIONAL 13
This research report has been created by www.marketsmojo.com exclusively for rajanikanth.medam@gmail.com. You may not copy, reproduce, distribute, publish,
display, perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property
rights and a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Asian Paints BUY | Report as on 8 September 2023 at 10:51 PM

QUARTERLY VARIANCE

QUARTER RESULTS VARIANCE ANALYSIS


Jun'23 Mar'23 QoQ Jun'22 YoY Comments
Total Operating income 9,182 8,787 4.5% 8,607 6.7% QoQ and YoY increase
Total Expenditure (Excl Depreciation) 7,061 6,923 2% 7,051 0.1% QoQ and YoY increase
Operating Profit (PBDIT) excl Other Income 2,121 1,865 13.8% 1,556 36.3% High Growth in previous quarter
and same quarter last year
Other Income 197 105 86.8% 99 99.1% High Growth in previous quarter
and same quarter last year
Operating Profit (PBDIT) 2,318 1,970 17.7% 1,655 40.1% High Growth in previous quarter
and same quarter last year
Interest 46 39 17.6% 29 59.1% High Growth in previous quarter
and same quarter last year
Exceptional Items 0 -25 -100% -24 -100% Fall in previous quarter and same
quarter last year
Depreciation 198 220 -9.9% 208 -4.7% QoQ and YoY decrease
Profit Before Tax 2,105 1,710 23.1% 1,407 49.7% High Growth in previous quarter
and same quarter last year
Tax 530 451 17.4% 371 43.1% High Growth in previous quarter
and same quarter last year
Provisions and contingencies 0 0 0% 0 0%
Net Profit 1,544 1,235 25% 1,023 50.9% High Growth in previous quarter
and same quarter last year

Share in Profit of Associates 31 23 31.4% 13 140.4% High Growth in previous quarter


and same quarter last year
Minority Interest 24 24 0.8% 19 28.1% QoQ and YoY increase
Other related items 0 0 0% 0 0%
Consolidated Net Profit 1,550 1,234 25.6% 1,017 52.5% High Growth in previous quarter
and same quarter last year

Consolidate results triggered in Rs Cr

Margins
Jun'23 Mar'23 Dec'22 Sep'22 Jun'22 Avg. (4 Comments
Qtrs)
OPM 23.2% 21.3% 18.7% 14.6% 18.1% 18.2% Higher than average (4 Qtrs) – Promising
GPM 24.8% 21.8% 19.3% 15.3% 18.7% 18.8% Higher than average (4 Qtrs) – Promising
NPM 17.2% 14.4% 12.8% 9.5% 12.1% 12.2% Higher than average (4 Qtrs) – Promising

MOJO PROFESSIONAL 14
This research report has been created by www.marketsmojo.com exclusively for rajanikanth.medam@gmail.com. You may not copy, reproduce, distribute, publish,
display, perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property
rights and a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Asian Paints BUY | Report as on 8 September 2023 at 10:51 PM

ANNUAL RESULT

NET SALES - YOY GROWTH IN YEAR ENDED


MAR 2023 IS 18.51% VS 34.03% IN MAR
2022
Consolidated Net Profit: YoY Growth in year ended Mar 2023 is 35.50% vs -3.46% in Mar
2022
Operating Profit (PBDIT) excl Other Income: YoY Growth in year ended Mar 2023 is
30.32% vs -1.07% in Mar 2022
Interest: YoY Growth in year ended Mar 2023 is 51.40% vs 4.13% in Mar 2022 18.51%
Operating Profit Margin (Excl OI): YoY Growth in year ended Mar 2023 has improved from NET SALES
Mar 2022

Mar'23 Mar'22 Change(%)


Net Sales 34,488.59 29,101.28 18.51%
Key Operating Profit (PBDIT) excl Other Income 6,259.84 4,803.61 30.32%
Annual Interest 144.45 95.41 51.40%
Results Exceptional Items -48.87 -115.70 57.76%

Consolidated Net Profit 4,106.45 3,030.57 35.50%


Operating Profit Margin (Excl OI) 18.21 16.61 1.60%
Figures in Rs Cr | Seasonal companies are compared with the same quarter last year

Net Sales-YoY Growth in year ended Mar 2023 is 18.51% vs Consolidated Net Profit-YoY Growth in year ended Mar 2023
34.03% in Mar 2022 is 35.50% vs -3.46% in Mar 2022
50000 5000
4,106.45
34,488.59
29,101.28 3,139.29 3,030.57
2,705.17
25000 19,240.13 20,211.25 21,712.79 2500 2,155.92

0 0
Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023

Operating Profit (PBDIT) excl Other Income-YoY Growth in Operating Profit Margin (Excl OI)-YoY Growth in year ended
year ended Mar 2023 is 30.32% vs -1.07% in Mar 2022 Mar 2023 has improved from Mar 2022
10000 40

6,259.84
20.59 22.60
4,855.60 4,803.61 19.57 18.21
5000 3,765.54 4,161.77 20 16.61

0 0
Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023

Figures in Rs Crore

MOJO PROFESSIONAL 15
This research report has been created by www.marketsmojo.com exclusively for rajanikanth.medam@gmail.com. You may not copy, reproduce, distribute, publish,
display, perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property
rights and a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Asian Paints BUY | Report as on 8 September 2023 at 10:51 PM

BALANCESHEET AND CASHFLOW

BALANCE SHEET AND CASH FLOW


ANALYSIS

25.34% Borrowings
Mar'23
972.21
Mar'22
775.66
Change%
25.34%

Increase
Other Long Term Liabilities 814.49 602.66 35.15%
Fixed Assets 5,581.13 5,039.74 10.74%
Investments 1,564.71 1,066.83 46.67%
in Borrowings in quarter Current Assets 16,535.16 15,152.33 9.13%
ended Mar 2023 vs in
Figures in Rs Cr
Mar 2022

Other Long Term Liabilities: YoY Growth in year ended Mar 2023 is 35.15% vs 5.86% in Mar 2022
Fixed Assets: YoY Growth in year ended Mar 2023 is 10.74% vs 2.01% in Mar 2022
Investments: YoY Growth in year ended Mar 2023 is 46.67% vs -27.41% in Mar 2022
Current Assets: YoY Growth in year ended Mar 2023 is 9.13% vs 25.99% in Mar 2022

Cash From Operation - YoY Growth in year ended Mar


325.09% 2023 is 325.09% vs -73.22% in Mar 2022
Mar'23 Mar'22 Change%
GROWTH Cash Flow from Operating Activities 4,193.43 986.49 325.09%
Figures in Rs Cr

6000

4,193.43
4000 3,683.35
3,038.15
2,469.54

2000
986.49

0
Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023

MOJO PROFESSIONAL 16
This research report has been created by www.marketsmojo.com exclusively for rajanikanth.medam@gmail.com. You may not copy, reproduce, distribute, publish,
display, perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property
rights and a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Asian Paints BUY | Report as on 8 September 2023 at 10:51 PM

PEER COMPARISION

PEER COMPARISON
Asian Paints Berger Paints Kansai Nerolac Akzo Nobel Indigo Paints
Size
Market Cap (Cr.) 310,113 69,578 27,323 12,296 7,536
Annual Sales (TTM) (Cr.) 35,064 10,838 7,648 3,864 1,126
Annual Net Profit (TTM) (Cr.) 4,658 960 548 368 143
Growth Factors (TTM)
Net Sales Growth 1 year 9.2% 11.5% 9% 11.7% 15.7%
Operating Profit Growth 1 year 29.3% 7.7% 31% 25.3% 33.9%
Net Profit Growth 1 year 33.2% 1.6% 36.5% 27.1% 55.2%
Net Sales Growth 5 year 15% 14.9% 8.4% 7.2% 20.6%
Operating Profit Growth 5 year 14.4% 13.5% 1.6% 12.4% 27.7%
Net Profit Growth 5 year 16.5% 14.8% 4.5% 13.2% 39.1%
Capital Structure Factors
EBIT to Interest 37 13.2 25.7 32 115.3
Debt to EBITDA 0.3 0.8 0.4 0.1 0.1
Net Debt to Equity -0.1 0.2 -0.1 -0.4 -0.2
Sales to Capital Employed 2.4 2 1.8 4.6 1.8
Management Quality Factors
ROCE (latest) 37.6% 22.7% 15.2% 53.9% 21.9%
ROE(latest) 25.9% 19.1% 10.4% 25.5% 18.7%
Tax Ratio 26.3% 26% 26.2% 26.5% 15.4%
Operating CF to Net Profit 101.2% 113.6% 86.2% 145.1% 88%
Dividend Payout Ratio 59.9% 36.2% 30.7% 88.3% 12.6%
Valuation Factors
PE Ratio 66.6 72.5 49.9 33.4 52.6
Price to Book 19.4 15.5 6 9.3 9.8
PEG Ratio 2 46.9 1.3 1.2 1
Dividend Yield 0.8% 0.4% 0.5% 2.5% 0.2%
EV to EBITDA 45.2 43 30.2 20.8 38
EV to Capital Employed 21.4 13.1 6.4 14.4 12.6
Shareholding
Promoter Holdings 52.6% 75% 75% 74.8% 54%
Promoter Pledged Holdings 7.3% - - - -
Total Institutional Holding 27.5% 14.6% 16.5% 11.9% 11.8%
FII Holdings 17.5% 10.8% 4.2% 3.2% 8.9%
Returns
1 Month -3.4% 0.8% 2.6% -3.6% -0.1%
3 Months 0.7% 10.2% 19% 12.7% 9.8%
YTD 4.6% 23.2% 16.6% 21.6% 21.4%
1 Year -6.3% 7.7% -0.3% 33.6% 2.1%
3 Years 65.1% 29.4% 6% 28.9% -

MOJO PROFESSIONAL 17
This research report has been created by www.marketsmojo.com exclusively for rajanikanth.medam@gmail.com. You may not copy, reproduce, distribute, publish,
display, perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property
rights and a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Asian Paints BUY | Report as on 8 September 2023 at 10:51 PM

COMPANY BACKGROUND

COMPANY BACKGROUND

About the Company


Asian Paints Ltd is India's largest, Asia's third largest and World's 9th largest paint
INDUSTRY : Paints company. The Company, along with their subsidiaries, has operations in 15
countries globally with 27 paint manufacturing facilities servicing consumers in
more than 60 countries through Berger International, SCIB Paints, Apco Coatings,
311,360 cr (Large Cap) Asian Paints Causeway, Kadisco Asian Paints and Taubmans. It manufactures
paints for decorative and industrial use.

Part of SENSEX

Board of Directors
Ashwin Dani Chairman (Non-Executive)

Deepak Satwalekar Chairman & Independent Directo

Malav Dani Non Executive Director

Vibha Paul Rishi Independent Director

Amrita Vakil Non Executive Director

9 more board of directors

Company Coordinates

Company Details: Registrat Details:


6 A Shantinagar, Santacruz (East), , Mumbai Maharashtra : TSR Darashaw Ltd, 6-10 , Haji Moosa Patrawala Indl. Est , 20
400055 Dr.E.Moses Road , Mahalaxmi , Mumbai
Tel: 022-62181000 Fax: +91-22-66568494
Fax: 022-62181111 Email: csg-unit@tsrdarashaw.com
Email: investor.relations@asianpaints.com
Website: www.asianpaints.com

MOJO PROFESSIONAL 18
This research report has been created by www.marketsmojo.com exclusively for rajanikanth.medam@gmail.com. You may not copy, reproduce, distribute, publish,
display, perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property
rights and a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Asian Paints BUY | Report as on 8 September 2023 at 10:51 PM

MOJO PROFESSIONAL FEATURES

WITH MOJO PROFESSIONAL GET


UNLIMITED ACCESS TO-

1
STOCK SCORE, Buy/Hold/Sell calls on ALL listed companies
Get Buy/Sell/Hold calls on all 4000 listed stocks with detailed rationale and research reports

2
MODEL PORTFOLIOS, Choice of 3 Outperforming portfolios
Invest in your choice of 3 model portfolios, with an impeccable track record. We will create it and
track it for you. All you have to do is decide the amount you want to invest, choose your risk profile
and start

3
MOJO STOCKS, Top 1% stocks
Invest in your choice of 3 model portfolios, with an impeccable track record. We will create it and
track it for you. All you have to do is decide the amount you want to invest, choose your risk profile
and start

4
PORTFOLIO SERVICES, active advice on your portfolio
Upload your portfolio in seconds from any broker and this unique feature helps you to weed out
underperforming companies and invest in better quality companies. We track & advise you on your
portfolio, 24/7

5
STOCK OF THE MONTH, the best stock to invest each month
Every month – If you want to buy the best 1 stock to buy, which will it be? Every 10th of the month,
you will receive a handpicked stock from our CIO-Sunil Damania.

6
SCREENERS, make your own stock selection model
Want to select companies based on your favorite parameters? Our 2 powerful screeners will help you
to do the same across hundreds of pre chosen parameters you can pick from. Make your own
formula

7
VERDICT, real time research reports on all listed companies
Real Time research service across all companies. The detailed research report changes every minute,
taking into account of all the things that affect a stock. Research your stock and also get alternatives
to betters stock in the same Industry/Market Cap.

8
SWITCHER How to Switch to better stocks
Real Time research service across all companies. The detailed research report changes every minute,
taking into account of all the things that affect a stock. Research your stock and also get alternatives
to betters stock in the same Industry/Market Cap.

Visit www.marketsmojo.com for more information

MOJO PROFESSIONAL 19
This research report has been created by www.marketsmojo.com exclusively for rajanikanth.medam@gmail.com. You may not copy, reproduce, distribute, publish,
display, perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property
rights and a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

Asian Paints BUY | Report as on 8 September 2023 at 10:51 PM

DISCLAIMER

DISCLAIMERS
Mojo Markets Private Limited (“the Company”), which owns marketsmojo.com (“the website”) is engaged in the
business of operating the website.

This research report (“Report”) is for the personal information of the authorized recipients and is not for public
distribution and should not be reproduced or redistributed to any other person or in any form without the Company’s
prior permission. The information provided in the Report is from publicly available data, which we believe, are reliable.
While reasonable endeavors have been made to present reliable data in the Report so far as it relates to both current
as well as historical information, the Company does not guarantee the accuracy or completeness of the data in the
Report. Accordingly, neither the Company nor its shareholders, directors, officers, employees, advertisers, content
providers and licensors are responsible either jointly or severally for any loss or damage that may arise to any person
from any inadvertent error in the information contained, views and opinions expressed in the research reports.

Investment in securities is subject to market risks. Past performance should not be construed as a guarantee for future
returns and no representation or warranty, express or implied, is made regarding future performance. Investments in
equity and equity related securities involve a high degree of risks and the users should be clearly aware that prices of
securities as well as the income derived from these securities can fall as well as rise.

The Report also includes the analysis and views of our research team. The Report is purely for information purposes
and should not be construed as an investment recommendation or advice or an offer or solicitation of an offer to buy
or sell any securities.

The opinions expressed in the Report are those as on the date of the Report and are liable to change from time to time
without notice. The Company or any persons connected with it do not accept any liability arising from the use of this
Report.

Investors should not solely rely on the information contained in this Report and must make investment decisions
based on their own investment objectives, judgment, risk profile and financial position. The recipients of this Report
should take professional advice before acting on this information.

This report is not directed or intended for distribution to, or use by, any person or entity who is a citizen or resident of
or located in any locality, state, country or other jurisdiction, where such distribution, publication, availability or use
would be contrary to local law, regulation or which would subject the Company and its affiliates to any registration or
licensing requirement within such jurisdiction. The securities described herein may or may not be eligible for sale in all
jurisdictions or to all category of investors.

The Company is also a SEBI registered Investment Advisor (“IA”). The Company and its associates do not own any
securities of the subject company/ies mentioned in the report as on the date of this research report.

The Research team engaged in the preparation of this Report and/or their relatives collectively did not own more than
1% of the equity in the subject company/ies mentioned in this Report (unless otherwise mentioned in such Report) nor
did they have any other material conflict of interest on the date of this Report.

None of the members of the research team engaged in preparation of this Report (unless otherwise mentioned in such
Report) have served as an officer, director or employee of the subject company in the past twelve months.

No disciplinary action has been taken on the Company by any regulatory authority which can impact the Equity
Research Analysis.

We hereby expressly disclaim any implied warranties imputed by the laws of any jurisdiction other than Mumbai. We
consider ourselves and intend to be subject to the jurisdiction only of the courts of the Mumbai in India and we shall
be governed only by the laws as applicable in India. Even though the site has global access, we are not governed by any
laws of any jurisdiction other than India.

MOJO PROFESSIONAL 20

You might also like