ASIAN PAINTS LTD.
NSE : ASIANPAINTBSE : 500820ISIN
CODE : INE021A01026Industry : PaintsHouse
: Asian Paints
BSE2844.60-15.45 (-0.54 % )
PREV CLOSE (Rs.) 2860.05
OPEN PRICE (Rs.) 2855.45
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 63042
TODAY'S LOW / HIGH (Rs.)
52 WK LOW / HIGH (Rs.)
NSE2844.15 -17.3 (-0.6 % )
PREV CLOSE(Rs.) 2861.45
OPEN PRICE (Rs.) 2870.00
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 2844.15 (262 )
VOLUME 625507
TODAY'S LOW / HIGH(Rs.)
52 WK LOW / HIGH (Rs.)
Profit & Loss
(Rs in Million)
| Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | 410865.20 | 343784.10 | 254474.00 | 233043.50 | 220539.00 |
| Sales | 408512.80 | 341071.50 | 251748.50 | 231190.60 | 218330.00 |
| Job Work/ Contract Receipts | NA | NA | NA | NA | NA |
| Processing Charges / Service Income | 1353.60 | 1113.30 | 627.60 | 368.10 | 611.10 |
| Revenue from property development | NA | NA | NA | NA | NA |
| Other Operational Income | 998.80 | 1599.30 | 2097.90 | 1484.80 | 1597.90 |
| Less: Excise Duty | NA | NA | NA | NA | NA |
| Net Sales | 344885.90 | 291012.80 | 217127.90 | 202112.50 | 192484.50 |
| EXPENDITURE : | NA | NA | NA | NA | NA |
| Increase/Decrease in Stock | -3097.30 | -13249.70 | -924.50 | -2391.50 | -2849.40 |
| Raw Material Consumed | 189855.30 | 171232.50 | 104255.50 | 99819.90 | 99414.10 |
| Opening Raw Materials | 24031.40 | 14123.30 | 11351.10 | 11655.00 | 9822.00 |
| Purchases Raw Materials | 146149.30 | 147429.30 | 88301.80 | 84207.70 | 88861.30 |
| Closing Raw Materials | 21681.90 | 24031.40 | 14123.30 | 11351.10 | 11655.00 |
| Other Direct Purchases / Brought in cost | 41356.50 | 33711.30 | 18725.90 | 15308.30 | 12385.80 |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 1382.90 | 1172.30 | 860.50 | 977.90 | 1196.30 |
| Electricity & Power | 1382.90 | 1172.30 | 860.50 | 977.90 | 1141.50 |
| Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Coals etc | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 54.80 |
| Employee Cost | 20280.70 | 17866.70 | 15407.50 | 13660.90 | 12368.30 |
| Salaries, Wages & Bonus | 17840.80 | 15569.70 | 13491.10 | 12014.80 | 10766.90 |
| Contributions to EPF & Pension Funds | 897.10 | 864.70 | 817.10 | 671.20 | 660.00 |
| Workmen and Staff Welfare Expenses | 1409.00 | 1322.90 | 1099.30 | 974.90 | 941.40 |
| Other Employees Cost | 133.80 | 109.40 | 0.00 | 0.00 | 0.00 |
| Other Manufacturing Expenses | 29162.00 | 28804.50 | 20683.10 | 19461.20 | 18953.40 |
| Sub-contracted / Out sourced services | NA | NA | NA | NA | NA |
| Processing Charges | 1838.70 | 1677.50 | 1371.10 | 1317.10 | 1316.10 |
| Repairs and Maintenance | 1618.40 | 1334.40 | 1075.60 | 1133.70 | 938.50 |
| Packing Material Consumed | 24807.00 | 25024.70 | 17641.30 | 16406.20 | 16164.20 |
| Other Mfg Exp | 897.90 | 767.90 | 595.10 | 604.20 | 534.60 |
| General and Administration Expenses | 2555.70 | 1641.30 | 1096.70 | 1877.50 | 4315.80 |
| Rent , Rates & Taxes | 199.50 | 164.70 | 171.60 | 147.90 | 618.70 |
| Insurance | 301.10 | 319.00 | 283.60 | 278.60 | 109.60 |
| Printing and stationery | NA | NA | NA | NA | 504.20 |
| Professional and legal fees | NA | NA | 26.60 | 27.00 | 428.10 |
| Traveling and conveyance | 1919.00 | 1031.20 | 576.50 | 1390.10 | 1244.50 |
| Other Administration | 136.10 | 126.40 | 38.40 | 33.90 | 1410.70 |
| Selling and Distribution Expenses | 32536.10 | 27857.90 | 21428.80 | 21289.40 | 19411.50 |
| Advertisement & Sales Promotion | 11529.30 | 9433.60 | 7849.60 | 9175.40 | 7945.50 |
| Sales Commissions & Incentives | NA | NA | 47.00 | 35.30 | NA |
| Freight and Forwarding | 21006.80 | 18424.30 | 13532.20 | 12078.70 | 11466.00 |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Miscellaneous Expenses | 9612.10 | 7651.20 | 5764.30 | 5799.50 | 1967.10 |
| Bad debts /advances written off | 34.40 | 21.50 | 34.20 | 62.80 | 32.80 |
| Provision for doubtful debts | 639.10 | 575.60 | 334.30 | 336.20 | 288.10 |
| Losson disposal of fixed assets(net) | NA | NA | NA | NA | NA |
| Losson foreign exchange fluctuations | 611.90 | NA | NA | 12.30 | 59.00 |
| Losson sale of non-trade current investments | NA | NA | NA | NA | NA |
| Other Miscellaneous Expenses | 8326.70 | 7054.10 | 5395.80 | 5388.20 | 1587.20 |
| Less: Expenses Capitalised | NA | NA | NA | NA | NA |
| Total Expenditure | 282287.50 | 242976.70 | 168571.90 | 160494.80 | 154777.10 |
| Operating Profit (Excl OI) | 62598.40 | 48036.10 | 48556.00 | 41617.70 | 37707.40 |
| Other Income | 3864.80 | 3800.10 | 3030.50 | 3043.10 | 2330.40 |
| Interest Received | 1208.00 | 927.20 | 673.20 | 657.10 | 394.90 |
| Dividend Received | 134.80 | 151.60 | 78.10 | 271.30 | 396.90 |
| Profit on sale of Fixed Assets | 117.20 | 443.60 | 183.30 | 141.70 | 141.70 |
| Profits on sale of Investments | NA | NA | NA | NA | NA |
| Provision Written Back | 275.80 | NA | NA | NA | NA |
| Foreign Exchange Gains | NA | 379.80 | 98.20 | NA | NA |
| Others | 2129.00 | 1897.90 | 1997.70 | 1973.00 | 1396.90 |
| Operating Profit | 66463.20 | 51836.20 | 51586.50 | 44660.80 | 40037.80 |
| Interest | 1444.50 | 954.10 | 916.30 | 1023.30 | 1104.70 |
| InterestonDebenture / Bonds | NA | NA | NA | NA | NA |
| Interest on Term Loan | 443.60 | 134.00 | 99.50 | 151.10 | 205.00 |
| Intereston Fixed deposits | NA | NA | NA | NA | NA |
| Bank Charges etc | NA | NA | NA | NA | 52.00 |
| Other Interest | 1000.90 | 820.10 | 816.80 | 872.20 | 847.70 |
| PBDT | 65018.70 | 50882.10 | 50670.20 | 43637.50 | 38933.10 |
| Depreciation | 8580.20 | 8163.60 | 7912.70 | 7805.00 | 6221.40 |
| Profit Before Taxation & Exceptional Items | 56438.50 | 42718.50 | 42757.50 | 35832.50 | 32711.70 |
| Exceptional Income / Expenses | -488.70 | -1157.00 | NA | NA | NA |
| Profit Before Tax | 56888.30 | 41877.20 | 43043.50 | 36339.90 | 33119.00 |
| Provision for Tax | 14935.00 | 11029.10 | 10976.00 | 8548.50 | 10980.60 |
| Current Income Tax | 15041.40 | 11615.30 | 11140.20 | 9446.50 | 9403.50 |
| Deferred Tax | -172.80 | -614.20 | -241.60 | -952.80 | 1553.10 |
| Other taxes | 66.40 | 28.00 | 77.40 | 54.80 | 24.00 |
| Profit After Tax | 41953.30 | 30848.10 | 32067.50 | 27791.40 | 22138.40 |
| Extra items | 0.00 | 0.00 | 0.00 | -49.50 | -58.00 |
| Minority Interest | -888.80 | -542.40 | -674.60 | -690.20 | -521.20 |
| Share of Associate | NA | NA | NA | NA | NA |
| Other Consolidated Items | NA | NA | NA | NA | NA |
| Consolidated Net Profit | 41064.50 | 30305.70 | 31392.90 | 27051.70 | 21559.20 |
| Adjustments to PAT | NA | NA | NA | -104.20 | -257.10 |
| Profit Balance B/F | 91859.50 | 78964.90 | 52228.60 | 46046.00 | 35023.10 |
| Appropriations | 132924.00 | 109270.60 | 83621.50 | 72993.50 | 56325.20 |
| General Reserves | NA | NA | NA | NA | NA |
| Proposed Equity Dividend | NA | NA | NA | NA | NA |
| Corporate dividend tax | NA | NA | NA | 2043.70 | 547.00 |
| Other Appropriation | 15030.00 | 13908.40 | 1438.80 | 8824.90 | 6991.10 |
| Equity Dividend % | 2565.00 | 1915.00 | 1785.00 | 1200.00 | 1050.00 |
| Earnings Per Share | 42.81 | 31.59 | 32.73 | 28.20 | 22.48 |
| Adjusted EPS | 42.81 | 31.59 | 32.73 | 28.20 | 22.48 |
