SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

JSW Dulux Ltd (JSWDULUX)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 500710 NSE: JSWDULUX Paints | Small Cap | JSW Dulux Share Price

₹3,226.15 16.05 (0.50%)

As on 24-Jun'26 16:59

JSW Dulux Ltd (JSWDULUX)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 500710 NSE: JSWDULUX Paints | Small Cap | JSW Dulux Share Price

₹3,226.15 16.05 (0.50%)

As on 24-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹14,692 Cr.
Current Price
₹3,226.2
52-Week Low / High
₹2,649 / 3,909
TTM EPS
₹421.1
TTM Sales
₹3,599 Cr.
Book Value per Share
₹525.5
P/E Ratio
7.66
Lower than its 5-year historical median
Industry PE
44.2
Price to Book (P/B)
6.14
Lower than its 5-year historical median
Price to Sales (P/S)
4.08
Higher than its 5-year historical median
EV/EBITDA
26.69
Higher than its 5-year historical median
Dividend Yield
6.39%
Profitability Efficiency
Return on Equity (ROE)
103.09%
Outperforms industry median
Return on Capital Employed (ROCE)
124.27%
Outperforms industry median
Return on Assets (ROA)
38.86%
Operating Profit Margin
14.2%
Net Profit Margin
53.28%
Gross Profit Margin
14.7%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-11.55%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-20.85%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
347.43%
Asset Quality
Promoter Holding
61.20%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹2,348 Cr.
Equity
₹45.5 Cr.
Face Value
₹10
All Time Low / High
₹25.00 / 4649.00

JSW Dulux stock performance

Key Ratios
mw4me loader

Check Before You Invest

Quality

Locked
Login to view analysis.

Valuation

Locked
Login to view analysis.

Price Trend

Locked
Login to view analysis.
Q.1 Is JSW Dulux Ltd a good quality company?
JSW Dulux Ltd is a good quality company, based on a consistently good multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does JSW Dulux Ltd performance compare with that of its Peers?
Q.1 Revenue growth of JSW Dulux Ltd vs industry peers?
JSW Dulux Ltd revenue CAGR is 8.98%, compared to the industry median CAGR of 11.74%, indicating slower growth and losing its market share.
Q.1 Promoter shareholding and pledge status of JSW Dulux Ltd?
Promoters hold 61.20% of the JSW Dulux Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of JSW Dulux Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 7.4% based on the current price.

10 Year X-Ray : Login to view analysis.

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
JSW Dulux Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26TTM
ROCE % 30.1%24.9%26.4%28%22.9%30%36.6%44.3%43.7%124.3%-
Value Creation
Index
1.20.91.01.10.71.21.72.32.28.2-

Growth Parameters

Sales 2,5732,7192,9182,6622,4213,1493,8023,9624,0693,5993,599
Sales YoY Gr.-5.7%7.3%-8.8%-9%30%20.8%4.2%2.7%-11.6%-
Adj EPS 52.544.946.753.44764.47493.994.2135.3421.1
YoY Gr.--14.5%4.1%14.3%-11.9%36.9%15%26.9%0.3%43.6%-
BVPS (₹) 215.7276248.6271.6282.6276.2288.9291.9291.8525.9525.5
Adj Net
Profit
2452092132432142933374284296161,918
Cash Flow from Ops. 14318114137528312148648631283.5-
Debt/CF from Ops. 0000000000-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 3.8%8.3%-1.8%-11.6%
Adj EPS 11.1%23.5%22.3%43.6%
BVPS10.4%13.2%22.1%80.3%
Share Price 7.9% 6.9% 9.6% -0.4%

Key Financial Parameters

Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26TTM
Return on
Equity %
22.618.217.520.5172326.232.432.333.180.1
Op. Profit
Mgn %
12.811.111.814.214.413.813.91615.814.214
Net Profit
Mgn %
9.57.77.39.18.89.38.910.810.517.153.3
Debt to
Equity
00000000000
Working Cap
Days
11621029133739233730631330134392
Cash Conv.
Cycle
-32101551517641529

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Sales2,5732,7192,9182,6622,4213,1493,8023,9624,0693,599
Operating Expenses + 2,2602,4232,5762,2832,0812,7183,2773,3303,4283,092
Manufacturing Costs280298313336305369415464463374
Material Costs1,3891,5261,6911,4431,3231,8782,2902,2232,3182,109
Employee Cost 245276265255251263300327336312
Other Costs 347323307249202208272315311297
Operating Profit 312296342379340430525632641508
Operating Profit Margin (%) 12.1%10.9%11.7%14.2%14.0%13.7%13.8%16.0%15.8%14.1%
Other Income + 65474338242527362833
Exceptional Items 421-5020001,846
Interest 3459101514131012
Depreciation 54586579767683828975
Profit Before Tax 3242833163232783674565735702,300
Tax 9078105867177121146141382
Profit After Tax 2342062112372082903354274291,918
PAT Margin (%) 9.1%7.6%7.2%8.9%8.6%9.2%8.8%10.8%10.5%53.3%
Adjusted EPS (₹)50.144.146.352.245.663.773.793.894.2421.5
Dividend Payout Ratio (%)43.90%50%51.90%26.80%109.60%117.70%88.30%80%106.20%48.90%

Valuation of JSW Dulux - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26

Equity and Liabilities

Shareholders Fund + 1,0091,2901,1361,2371,2881,2591,3161,3291,3292,394
Share Capital 47474646464646464646
Reserves 9621,2441,0901,1921,2421,2131,2701,2841,2832,349
Debt +3330000000
Long Term Debt3330000000
Short Term Debt0000000000
Minority Interest0000000000
Trade Payables623664606677799845863998957754
Others Liabilities 2491,5051,6631,8061,9082,0282,2222,3832,0602,377
Total Liabilities 1,8843,4623,4073,7203,9944,1324,4014,7104,3455,525

Fixed Assets

Net Fixed Assets +5195395305745435205115264811,621
Gross Block6246977528568779249651,0288902,045
Accumulated Depreciation105158222282334404454502409424
CWIP 232717161742731196749
Investments 33657337784100000
Inventories405351392424488664598612605571
Trade Receivables412395444396413496552575585603
Cash Equivalents flag 348462553733458563523300257
Others Assets 1541,4931,5861,6741,8001,9532,1042,3552,3082,424
Total Assets 1,8843,4623,4073,7203,9944,1324,4014,7104,3455,525

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Cash Flow From Operating Activity + 14318114137528312148648631284
PBT 3425423163232783674565735702,300
Adjustment 9-22555716636736377-1,769
Changes in Working Capital -9640-1059120-1699921-170-372
Tax Paid -112-177-124-111-82-113-143-171-165-75
Cash Flow From Investing Activity + 225-61854-225230-15-86122748
Capex -75-103-42-48-28-63-104-119-107-1,180
Net Investments 2969322145-21927564-11982,189
Others 44682219253430-261
Cash Flow From Financing Activity + -392-126-360-157-174-346-302-439-460-875
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid -2-2-2-9-8-12-12-12-9-10
Dividend Paid -324-103-100-110-155-319-273-410-433-847
Others -67-21-258-39-11-15-17-18-18-18
Net Cash Flow -2450-34222-1166169-40-26-44

Financial Ratio

PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Ratios
ROE (%)21.5917.9217.4220.0416.4722.8126.0732.332.28103.09
ROCE (%)30.0724.9126.3628.0322.8829.9936.5644.3243.65124.27
Asset Turnover Ratio1.461.040.850.750.630.770.890.870.90.73
PAT to CFO Conversion(x)0.610.880.671.581.360.421.451.140.730.04
Working Capital Days
Receivable Days48.6052.8052.5057.606152.7050.30525260.20
Inventory Days48.7049.4046.4055.9068.7066.8060.6055.7054.5059.60
Payable Days152.50147.20128.60152.40192.90152.40131.10147.40149.20144.20

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

JSW Dulux Ltd FAQs

The current trading price of JSW Dulux on 24-Jun-2026 16:59 is ₹3,226.2.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 23-Jun-2026 the market cap of JSW Dulux stood at ₹14,692 Cr

The latest P/E ratio of JSW Dulux as of 23-Jun-2026 is 7.66.

The latest P/B ratio of JSW Dulux as of 23-Jun-2026 is 6.14.

The 52-week high of JSW Dulux is ₹3,909.3 and the 52-week low is ₹2,649.1.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of JSW Dulux is ₹3,599 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that JSW Dulux Ltd is a good quality company.

The key valuation ratios of JSW Dulux Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of JSW Dulux Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

About JSW Dulux Ltd

Akzo Nobel India Limited (‘the Company’) was incorporated in India on March 12, 1954 as Indian Explosives Limited. It is currently known as Akzo Nobel India Limited with effect from February 15, 2010 under Section 23(1) of the Companies Act, 1956.

Akzo Nobel India is the world's largest coatings company, with leading market positions and brands in countries around the world. The company supplies essential protection and essential colour to industries and consumers. Backed by a pioneering heritage, the company’s innovative products and sustainable technologies are designed to meet the growing demands of its fast-changing planet, while making life easier. Ranked as a leader in sustainability, the company is dedicated to energising cities and communities while creating a protected, colourful world where life is improved by what it does.

History of the company:

In the year 1911, the ICI Group commenced its operations in India. Brunner Mond & Co, one of the four companies that combined in 1926 to form ICI in the UK, opened a trading office in Calcutta (now Kolkata) to sell alkalis and dyes. In 1923, it became Brunner Mond & Co (India) and, in 1929, the name was changed to Imperial Chemical Industries (India) Ltd. This was followed by a period of sustained expansion, diversification and growth leading to 1954, with the formation of Indian Explosives Ltd, promoted jointly by ICI PLC and the Government of India. The Government of India’s holding became nil in 2003. The name of the Company was changed to IEL Limited in 1985, to ICI India Limited in 1989 and to Akzo Nobel India Limited in 2010.

Along with the other group companies of ICI PLC in India, it sponsored the establishment of the ICI India Research and Technology Centre in Thane in 1976. Over the years, it saw more consolidation, restructuring and divestment. The highlights of this period include the merger of three other group companies of ICI plc in India - The Alkali and Chemical Corporation of India Ltd, Chemicals and Fibres India Limited and Crescent Dyes and Chemicals Limited - in 1984. Nalco Chemicals India Ltd was formed in 1987. Paints plant as well as a polyurethanes systems house were commissioned at Thane in 1997; another paints plant was commissioned at Mohali near Chandigarh; the Uniqema Innovation Centre opened at Thane in the following year.

Business area of the company

Akzo Nobel India is engaged in the business of manufacturing, trading and selling of paints and related products. The Company also provides research and development services to its holding company and other group companies.

Product and services

For Home Owners 

  • Interior
  • Exterior
  • Woodcare and Metal
  • Waterproofing

For Institutions / Builders

  • Dulux Professional

For Industrial Users

  • Automotive & Specialty Coatings
  • Industrial Coatings
  • Powder Coatings
  • Marine & Protective Coatings

Awards and Recognitions

FY2016-17

  • The company has received the Globe Platinum Awards for ‘Pioneering Coatings Technology’,
  • The company’s Chairman Nihal Kaviratne CBE was awarded for ‘Business Excellence’ at the World Business Conclave in Hong Kong.

FY2017-18

  • The company has received ICSI (Institute of Company Secretaries of India) CSR Excellence Award 2017 in ‘Emerging Companies’ category.

FY2018-19

  • The company won three awards at the prestigious Asia Best CSR Award 2018 organized by CMO Asia for Best CSR Practice, Education and Skill Development.

FY2019-20

  • The Golden Globe Tiger Award 2019 in Kuala Lumpur for undertaking CSR project in Vocational Skill Training in Painting.
  • Honored with Excellence in Supply Chain Planning in an event organised by The Alden Global, the 7th Inflection Conference & Awards in India.

FY2020-21

  • Best Innovation Award from World Auto Forum for its Auto Coatings product Auto Express Clear.
  • Logistics Technology Project of the Year in 33rd Inflection Web conference and Awards organised by Alden Global Value Advisors.

FY2021-22

  • The company was recognized at the CII-ITC Sustainability Awards 2021 for ‘Commendation for Significant Achievement in Corporate Social Responsibility’ and the 2022 Communitas Award for ‘Excellence in Corporate Social Responsibility’ with a special focus on driving diversity and inclusion in local communities.
  • 2021 CII-ITC Sustainability Award for significant excellence in CSR Domain. 
  • 2022 Communitas Award for its CSR projects undertaken in 2021-22 with special emphasis on Diversity & Inclusion in skilling youth belonging to the vulnerable sections of society.

FY2022-23

  • Special Jury Commendation for Skill Development and Livelihood - FICCI Corporate Social Responsibility Award 2021.
  • Best Corporate in Small and Emerging Category- ICSI CSR Excellence Award 2022.
  • Top 50 India’s Best Workplaces in Manufacturing 2023 - Great Place to Work Institute, India.
  • Most Trusted Brands of India 2023 (Dulux) - Marksmen Daily.

FY2023-24

  • The company’s decorative paints brand Dulux was recognized with ‘Most Trusted Brands of India’ award for the second straight year, a strong validation of the trust Indian consumers repose on the superior quality Dulux products and services, innovation and customer service.
  • The company has been honoured to jointly win the Gold Award for ‘Excellence in Business Responsibility and Sustainable Reporting - Mid Cap (Manufacturing Sector)’ in the third edition of Institute of Chartered Accountants of India’s Sustainability Reporting Awards 2022-23. 

FY2024-25

  • The company has received Certificate of Achievement at 2nd North-East CSR Award 2024 organised by TISS (Guwahati) for providing Skill training to youth rehabilitated from drug use.
  • The company has received 2024 CII CII-ITC Sustainability Award-significant excellence in CSR Domain.
  • The company is in final jury round of FICCI CSR Award 2024 (Skill Training Category).

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: