Berger Paints (I) Limited
BERGEPAINT · FMCG · NSE
₹517
Current Market Price
Fair Value (DCF)
₹210
Discount to FV
-59.3%
Updated 2h ago
YieldIQ Score
40/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
61%
ROE
16.3%
Debt/Equity
0.09
WACC
9.8%
Market Cap
₹60,247 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
25.7%
Return on capital employed
EV / EBITDA
24.9×
Enterprise multiple
Debt / EBITDA
0.3×
Leverage vs earnings
Interest Coverage
26.8×
EBIT covers interest
Current Ratio
2.12×
Short-term liquidity
Asset Turnover
1.15×
Revenue per ₹ of assets
Revenue CAGR (3Y)
4.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹516.7
Bear case
Discount -321.8%
Base case
Discount -145.9%
Bull case
Discount -84.7%
Ratio Trends
BERGEPAINT · last 9 annual periods
ROE
16.3%
ROCE
25.7%
Operating Margin
—
Debt / Equity
0.09×
PE
42.4×
EV / EBITDA
24.9×
Historical Financials
BERGEPAINT · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹8656 Cr | ₹10.4K Cr | ₹11.1K Cr | ₹11.5K Cr | ₹11.9K Cr | +8.2% |
| EBITDA | ₹1400 Cr | ₹1526 Cr | ₹1966 Cr | ₹1986 Cr | ₹1938 Cr | +8.5% |
| EBIT | ₹1173 Cr | ₹1275 Cr | ₹1594 Cr | — | — | +8.0% |
| PAT | ₹833 Cr | ₹859 Cr | ₹1168 Cr | ₹1180 Cr | ₹1127 Cr | +7.9% |
| EPS (diluted) | ₹8.57 | ₹8.86 | ₹10.02 | — | — | +4.0% |
| CFO | ₹567 Cr | ₹976 Cr | ₹1591 Cr | ₹1269 Cr | ₹1540 Cr | +28.4% |
| CapEx | ₹-774 Cr | ₹-748 Cr | ₹-275 Cr | ₹-429 Cr | ₹-518 Cr | — |
| FCF | ₹-208 Cr | ₹228 Cr | ₹1316 Cr | ₹840 Cr | ₹1022 Cr | — |
| Total Assets | ₹7213 Cr | ₹7967 Cr | ₹8369 Cr | ₹9132 Cr | ₹10.1K Cr | +8.7% |
| Total Debt | ₹1014 Cr | ₹1189 Cr | ₹753 Cr | ₹670 Cr | ₹635 Cr | -11.0% |
| Shareholders' Equity | ₹3927 Cr | ₹4494 Cr | ₹5379 Cr | ₹6154 Cr | ₹6916 Cr | +15.2% |
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 Linde India Limited | -88.3% | 38 | Data Limited | 11.9% | — |
 FLUOROCHEM Gujarat Fluorochemicals Limited | -69.7% | 40 | Data Limited | 7.3% | — |
 HSCL Himadri Speciality Chemical Limited | -83.3% | 40 | Data Limited | 16.0% | 29.7× |
 ACUTAAS Acutaas Chemicals Limited | -82.8% | 40 | Data Limited | 12.1% | — |
 PIDILITIND Pidilite Industries Limited | -41.5% | 50 | Above Fair Value | 22.6% | 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
0.74%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Berger Paints (I) Limited (BERGEPAINT.NS) trades at 516.70 vs a model fair value of 210.09, a gap of -59.3%. Piotroski F-score: 5/9. Moat...
Read full AI analysis →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.