Berger Paints (I) Limited
BERGEPAINT · General/Diversified · NSE
₹473
Current Market Price
Fair Value (DCF)
₹200
Margin of Safety
-57.7%
Updated 2h ago
YieldIQ Score
43/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
32%
ROE
19.1%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.55 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
24.2%
Return on capital employed
EV / EBITDA
28.1×
Enterprise multiple
Debt / EBITDA
0.3×
Leverage vs earnings
Interest Coverage
25.8×
EBIT covers interest
Current Ratio
2.05×
Short-term liquidity
Asset Turnover
1.25×
Revenue per ₹ of assets
Revenue CAGR (3Y)
9.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹472.8
Bear case
₹116.85
MoS -304.6%
Base case
₹199.92
MoS -136.5%
Bull case
₹264.45
MoS -78.8%
Ratio Trends
BERGEPAINT · last 8 annual periods
ROE
19.1%
ROCE
29.0%
Operating Margin
—
Debt / Equity
0.11×
PE
303.9×
EV / EBITDA
37.5×
Historical Financials
BERGEPAINT · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹6818 Cr | ₹8762 Cr | ₹2444 Cr | ₹2520 Cr | ₹11.5K Cr | +13.9% |
| EBITDA | — | ₹1400 Cr | ₹1526 Cr | ₹1966 Cr | ₹1986 Cr | +9.1% |
| EBIT | ₹1023 Cr | ₹1173 Cr | ₹309 Cr | ₹280 Cr | — | -27.7% |
| PAT | ₹720 Cr | ₹833 Cr | ₹186 Cr | ₹223 Cr | ₹1180 Cr | +13.2% |
| EPS (diluted) | ₹7.41 | ₹8.57 | ₹1.91 | ₹1.90 | — | -28.8% |
| CFO | ₹796 Cr | ₹567 Cr | ₹976 Cr | ₹1591 Cr | ₹1269 Cr | +12.4% |
| CapEx | — | — | — | — | ₹-429 Cr | — |
| FCF | — | — | — | — | ₹840 Cr | +0.0% |
| Total Assets | — | ₹7213 Cr | ₹7967 Cr | ₹8369 Cr | ₹9132 Cr | +6.1% |
| Total Debt | — | — | ₹847 Cr | ₹305 Cr | ₹670 Cr | -5.7% |
| Shareholders' Equity | — | — | ₹4494 Cr | ₹5379 Cr | ₹6167 Cr | +8.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
BERGEPAINT vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| LINDEINDIA LINDEINDIA | — | — | Pending | 11.9% | — |
| FLUOROCHEM FLUOROCHEM | — | — | Pending | 7.5% | — |
| HSCL HSCL | — | — | Pending | 14.7% | — |
| SOLARINDS SOLARINDS | — | — | Pending | 26.7% | — |
| PIDILITIND PIDILITIND | — | — | Pending | 20.9% | 34.9× |
Click a ticker to view its fair-value analysis.
Dividend History
11 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹14.88/sh
Last payout
2025-08-05
₹3.80
Peak payout
₹3.80
Trailing yield
0.80%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of BERGEPAINT →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for BERGEPAINT →
Compare
Head-to-head with peers
Compare BERGEPAINT side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse BERGEPAINTNow →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.