Kansai Nerolac Paints Ltd - Stock Valuation and Financial Performance

BSE: 500165 | NSE: KANSAINER | Paints | Small Cap

Kansai Nerolac Paint Share Price

263 0.25 0.10%
as on 13-Dec'24 15:02

DeciZen - make an informed investing decision on Kansai Nerolac Paint

Overall Rating
Bole Toh

1. Quality

2. Valuation

Undervalued

3. Price Trend

Kansai Nerolac Paints stock performance -

mw4me loader
P/E Ratio (SA):
33.69
Market Cap:
21,240.9 Cr.
52-wk low:
252.2
52-wk high:
355

Is Kansai Nerolac Paints Ltd an attractive stock to invest in?

1. Is Kansai Nerolac Paints Ltd a good quality company?

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

2. Is Kansai Nerolac Paints Ltd undervalued or overvalued?

The key valuation ratios of Kansai Nerolac Paints Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.

3. Is Kansai Nerolac Paints Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Kansai Nerolac Paints Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Kansai Nerolac Paint:

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.
Kansai Nerolac Paints Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 25.6%51.4%28.2%26.3%21.7%19.1%18.4%12.5%15%30.8%-
Value Creation
Index
0.92.81.11.30.90.70.60.10.31.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3,5493,7393,9994,5875,1744,9434,7715,9497,0817,3937,391
Sales YoY Gr.-5.3%7%14.7%12.8%-4.5%-3.5%24.7%19%4.4%-
Adj EPS 3.26.45.765.56.56.44.55.98.67.8
YoY Gr.-99.1%-12.1%6.4%-9.3%19.8%-1.4%-30%30.2%45.8%-
BVPS (₹) 19.83134.738.742.446.950.451.65769.770.9
Adj Net
Profit
261520456485441528520365475692631
Cash Flow from Ops. 30239034537711062165559.1386895-
Debt/CF from Ops. 0.10.10.10.10.100000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 8.5%7.4%15.7%4.4%
Adj EPS 11.4%9.5%10%45.8%
BVPS15.1%10.5%11.4%22.4%
Share Price 7.2% -5.7% -12.8% -19.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
17.325.417.216.413.514.613.28.810.813.511.1
Op. Profit
Mgn %
12.515.518.317.214.315.817.710.911.213.813.1
Net Profit
Mgn %
7.413.911.410.68.510.710.96.16.79.48.5
Debt to
Equity
00000000000
Working Cap
Days
10194108124132146153146142145118
Cash Conv.
Cycle
4634253749596065717082

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 11.10%

Sales growth is growing at healthy rate in last 3 years 15.72%

Net Profit has been subdued in last 3 years 9.95%

Sales growth is not so good in last 4 quarters at 2.30%

Latest Financials - Kansai Nerolac Paints Ltd.

Standalone Consolidated
TTM EPS (₹) 7.8 7.7
TTM Sales (₹ Cr.) 7,391 7,773
BVPS (₹.) 70.9 69.8
Reserves (₹ Cr.) 5,647 5,564
P/BV 3.71 3.76
PE 33.69 34.04
From the Market
52 Week Low / High (₹) 252.20 / 355.00
All Time Low / High (₹) 1.45 / 453.07
Market Cap (₹ Cr.) 21,241
Equity (₹ Cr.) 80.8
Face Value (₹) 1
Industry PE 49.6

Management X-Ray of Kansai Nerolac Paint:

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 (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Kansai Nerolac Paint

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales3,5493,7393,9994,5875,1744,9434,7715,9497,0817,393
Operating Expenses 3,1043,1593,2693,7974,4324,1623,9275,3026,2876,370
Manufacturing Costs344373395459525448456603658638
Material Costs2,1192,0902,0712,4472,9262,7282,6053,6444,4404,289
Employee Cost 143157182210238269269312334402
Other Costs 4985396216817437165987428561,041
Operating Profit 4455797307907427828446477941,023
Operating Profit Margin (%) 12.5%15.5%18.2%17.2%14.3%15.8%17.7%10.9%11.2%13.8%
Other Income 22279872622739333193
Interest 0000058101012
Depreciation 6867697690120149154165180
Exceptional Items 05350000-11-110642
Profit Before Tax 3991,0757597867136847145056501,566
Tax 127176253270246148183131164383
Profit After Tax 2728995065164675355313744861,183
PAT Margin (%) 7.7%24.0%12.7%11.3%9.0%10.8%11.1%6.3%6.9%16.0%
Adjusted EPS (₹)3.411.16.36.45.86.66.64.66.014.6
Dividend Payout Ratio (%)28%18%32%27%30%32%53%32%30%26%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 1,5972,5032,8053,1253,4243,7874,0774,1714,6045,637
Share Capital 54545454545454545481
Reserves 1,5432,4492,7513,0713,3713,7334,0234,1174,5505,556
Minority Interest0000000000
Debt42291810308000
Long Term Debt42291810300000
Short Term Debt0000008000
Trade Payables3225435506846325208238909381,024
Others Liabilities 383136224249246286330334534563
Total Liabilities 2,3433,2113,5974,0684,3064,5925,2385,3966,0757,225

Fixed Assets

Gross Block1,3991,4811,5701,7042,1032,6152,8463,0803,3493,577
Accumulated Depreciation4945556246987889061,0691,2041,3541,503
Net Fixed Assets9059269461,0061,3161,7081,7771,8761,9952,074
CWIP 4442142343315164206224113152
Investments 2165475535463044557703006531,459
Inventories5425726918061,0539301,1121,5321,6481,616
Trade Receivables4965255726766746758479651,1171,215
Cash Equivalents 3447825036181166838195230
Others Assets107122443330563494444418455479
Total Assets 2,3433,2113,5974,0684,3064,5925,2385,3966,0757,225

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 30239034537711062165559386895
PBT 3991,0757597867136847145056501,566
Adjustment 51-489-91840108145111158-509
Changes in Working Capital -2652-181-154-345-15-56-407-24668
Tax Paid -121-249-224-273-298-156-149-151-176-230
Cash Flow From Investing Activity -239145-567-15586-344-465251-274-636
Capex -90451-204-333-523-217-98-21452377
Net Investments -155-320-359159672-90-349461-267-823
Others 715-319-64-37-194-58-190
Cash Flow From Financing Activity -85-91-212-206-178-192-276-324-89-187
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -150-13-10-9-60000
Interest Paid 000000-1000
Dividend Paid -59-75-164-162-140-140-237-283-54-146
Others -10-16-34-34-29-46-37-41-35-42
Net Cash Flow -21444-433171885-86-142472
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)17.9943.8519.0617.4214.2714.8513.499.0811.0923.1
ROCE (%)25.5951.428.2426.3121.6919.0618.3512.4815.0430.76
Asset Turnover Ratio1.831.661.451.361.361.231.091.251.381.24
PAT to CFO Conversion(x)1.110.430.680.730.241.161.230.160.790.76
Working Capital Days
Receivable Days41404144434552504852
Inventory Days51444753606670737372
Payable Days66769692827794867379

Kansai Nerolac Paints Ltd Stock News

Kansai Nerolac Paints Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Kansai Nerolac Paint on 13-Dec-2024 15:02 is ₹263.0.
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 13-Dec-2024 15:02 the market cap of Kansai Nerolac Paint stood at ₹21,240.9.
The latest P/E ratio of Kansai Nerolac Paint as of 13-Dec-2024 15:02 is 33.69.
The latest P/B ratio of Kansai Nerolac Paint as of 13-Dec-2024 15:02 is 3.71.
The 52-week high of Kansai Nerolac Paint is ₹355.0 and the 52-week low is ₹252.2.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Kansai Nerolac Paint is ₹7,391 ( Cr.) .

About Kansai Nerolac Paints Ltd

Kansai Nerolac Paints was incorporated in 1920 as Gahagan Paints and Varnish Company. Later in 1930, three British companies were merged and Lead Industries Group was established. Today Kansai Nerolac Paints is amongst the leading paint companies in India.

Business area of the company

Kansai Nerolac Paints is amongst the leading paint companies in India. The company offers a range of products, including decorative, automotive coatings and performance coatings.

Products offered by the company

  • Nerolac Decorative Paints
  • Interior Wall Paints
  • Exterior Wall Paints
  • Wood Coatings
  • Metal Enamel Paints
  • Paint Ancillary
  • Adhesive
  • Hygiene care range

Awards

2011-2012

  • Certificate of Merit - Lote Zero Accident Frequency Rate.
  • Ace award- Best run business in Consumer Trade. 
  • Product of the year - Impressions Eco Clean.

2012-13

  • Environment Award-KNPL Bawal-Silver. 
  • Green Vendor Developer Program. 
  • Best business HR case study.

2013-14

  • Certificate of Merit - Lote [Zero Accident Frequency Rate. 
  • Vendor Performance award. 
  • Outstanding Contribution to Supply Chain Management. 
  • Best Quality Performance in Proprietary Items.

2014-15

  • Bawal plant - Gold,Safety. 
  • Best Vendor Award.
  • Design award for Ambient Media Category (Rang De Patang). 
  • Best Vendor in Safety Award-Bawal. 
  • Certificate of Excellence for Achieving Quality Targets.
  • Safety Systems Excellence Award. 

2015-16

  • Award for achieving the highest growth in refinish business. 
  • Best Eco Kaizen-Hosur.
  • Most Innovative Product of the Year Award-Nerolac Impressions HD.

Milestones

  • 1920- Gahagan Paints and Varnish Company was incorporated.
  • 1930- Lead Industries Group was established by merger of three British companies.
  • 1933- Lead Industries Group acquired 100% stake of Gahagan Paints and the company was renamed as Goodlass Wall (India)
  • 1946- Goodlass Wall was converted in private limited company.
  • 1957- Goodlass Wall was renamed as Goodlass Nerolac Paints and went public in the same year.
  • 1976- After acquisition Goodlass Nerolac Paints became part of Tata Forbes Group.
  • 1983- Goodlass Nerolac Paints entered into technical collaboration with Kansai Paint Co. and Nihon Tokushu Toryo Co. of Japan.
  • 1986- Goodlass Nerolac Paints Ltd. turned into a joint venture of the Tata Forbes and the Kansai Paint Co., with the latter acquiring 36% stake in the company.
  • 1999-Kansai Paint Company, Japan acquired the entire stake of Tata Forbes group and thus Goodlass Nerolac Paints became a wholly owned subsidiary of Kansai Paint Company.
  • 2006- Goodlass Nerolac Paints was rechristened to Kansai Nerolac Paints.
  • 2012- Kansai Nerolac decided  to enter JV with Nepal Shalimar, to acquire 68% stake in Nepalese paint major.
  • 2015- Kansai Nerolac Paints to enter Sri Lankan market.
  • 2015- Kansai Nerolac decided to set up a manufacturing unit in Gujarat at an estimated cost of Rs 350 crore.
  • 2019- Kansai Nerolac Paints starts commercial production at manufacturing unit in Punjab.
  • 2019- Kansai Nerolac launches 'Shera Para Shera Pujo 2019' campaign.
  • 2020- Kansai Nerolac Paints, Polygel complete acquisition of stake in Nerofix.
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.