ASIAN PAINTS LIMITED
ASIANPAINT · Consumer Durables · NSE
₹2,544
Current Market Price
Fair Value (DCF)
₹1,358
Margin of Safety
-46.6%
Updated just now
YieldIQ Score
22/100
Piotroski F-Score
5/9
Economic Moat
Moderate
Confidence
67%
ROE
—
Debt/Equity
0.18
WACC
11.1%
Market Cap
₹2.44 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
24.0%
Return on capital employed
EV / EBITDA
41.4×
Enterprise multiple
Debt / EBITDA
0.4×
Leverage vs earnings
Interest Coverage
23.5×
EBIT covers interest
Current Ratio
2.09×
Short-term liquidity
Asset Turnover
1.11×
Revenue per ₹ of assets
Revenue CAGR (3Y)
5.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹2,543.6
Bear case
₹840.45
MoS -202.6%
Base case
₹1,357.81
MoS -87.3%
Bull case
₹1,693.51
MoS -50.2%
Ratio Trends
ASIANPAINT · last 8 annual periods
ROE
18.3%
ROCE
28.4%
Operating Margin
—
Debt / Equity
0.11×
PE
61.2×
EV / EBITDA
35.6×
Historical Financials
ASIANPAINT · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹21.7K Cr | ₹29.1K Cr | ₹7626 Cr | ₹8731 Cr | ₹33.8K Cr | +11.7% |
| EBITDA | — | ₹5099 Cr | ₹6691 Cr | ₹8406 Cr | ₹6356 Cr | +5.7% |
| EBIT | ₹4367 Cr | ₹4252 Cr | ₹1679 Cr | ₹1653 Cr | — | -21.6% |
| PAT | ₹3207 Cr | ₹9167 Cr | ₹1234 Cr | ₹1275 Cr | ₹3667 Cr | +3.4% |
| EPS (diluted) | ₹32.73 | ₹31.59 | ₹12.87 | ₹13.10 | — | -20.5% |
| CFO | ₹3683 Cr | ₹986 Cr | ₹4222 Cr | ₹6104 Cr | ₹4424 Cr | +4.7% |
| CapEx | — | — | — | — | ₹-1830 Cr | — |
| FCF | — | — | — | — | ₹2594 Cr | +0.0% |
| Total Assets | — | ₹23.0K Cr | ₹22.5K Cr | ₹29.9K Cr | ₹30.4K Cr | +7.2% |
| Total Debt | — | — | ₹0.0 Cr | ₹1053 Cr | ₹2290 Cr | — |
| Shareholders' Equity | — | — | ₹15.6K Cr | ₹18.7K Cr | ₹20.1K Cr | +6.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ASIANPAINT vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| PIDILITIND Pidilite Industries Limited | -42.4% | 28 | Overvalued | 20.9% | 34.9× |
| SOLARINDS Solar Industries India Limited | -79.9% | 25 | Data Limited | 26.7% | — |
| LINDEINDIA LINDEINDIA | — | — | Pending | 11.9% | — |
| BERGEPAINT Berger Paints (I) Limited | -57.7% | 43 | Data Limited | 19.1% | — |
| FLUOROCHEM FLUOROCHEM | — | — | Pending | 7.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
21 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹121.90/sh
Last payout
2025-11-18
₹4.50
Peak payout
₹28.15
Trailing yield
0.98%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. ASIAN PAINTS LIMITED (ASIANPAINT.NS) trades at 2543.60 vs a model fair value of 1357.81, a gap of -46.6%. Piotroski F-score: 5/9. Moat la...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ASIANPAINT →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ASIANPAINT →
Compare
Head-to-head with peers
Compare ASIANPAINT side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ASIANPAINTNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.