Kansai Nerolac Paints Limited
KANSAINER · General/Diversified · NSE
₹200
Current Market Price
Fair Value (DCF)
₹201
Margin of Safety
+0.4%
Updated just now
YieldIQ Score
51/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
31%
ROE
17.9%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.16 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
22.3%
Return on capital employed
EV / EBITDA
9.6×
Enterprise multiple
Debt / EBITDA
0.2×
Leverage vs earnings
Interest Coverage
48.3×
EBIT covers interest
Current Ratio
3.69×
Short-term liquidity
Asset Turnover
0.95×
Revenue per ₹ of assets
Revenue CAGR (3Y)
6.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹200.25
Bear case
₹119.32
MoS -67.8%
Base case
₹201.03
MoS +0.4%
Bull case
₹257.83
MoS +22.3%
Ratio Trends
KANSAINER · last 8 annual periods
ROE
17.8%
ROCE
25.5%
Operating Margin
—
Debt / Equity
0.05×
PE
216.7×
EV / EBITDA
24.8×
Historical Financials
KANSAINER · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹5074 Cr | ₹6369 Cr | ₹1734 Cr | ₹1769 Cr | ₹7787 Cr | +11.3% |
| EBITDA | — | ₹674 Cr | ₹844 Cr | ₹1781 Cr | ₹1711 Cr | +26.2% |
| EBIT | ₹736 Cr | ₹505 Cr | ₹132 Cr | ₹164 Cr | — | -31.3% |
| PAT | ₹526 Cr | ₹343 Cr | ₹96.2 Cr | ₹114 Cr | ₹1143 Cr | +21.4% |
| EPS (diluted) | ₹9.83 | ₹6.66 | ₹1.74 | ₹1.43 | — | -38.2% |
| CFO | ₹646 Cr | ₹24.8 Cr | ₹408 Cr | ₹903 Cr | ₹672 Cr | +1.0% |
| CapEx | — | — | — | — | ₹-326 Cr | — |
| FCF | — | — | — | — | ₹346 Cr | +0.0% |
| Total Assets | — | ₹5709 Cr | ₹6306 Cr | ₹7410 Cr | ₹8217 Cr | +9.5% |
| Total Debt | — | — | ₹155 Cr | ₹106 Cr | ₹296 Cr | +17.5% |
| Shareholders' Equity | — | — | ₹4534 Cr | ₹5583 Cr | ₹6404 Cr | +9.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
KANSAINER vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| AARTIIND Aarti Industries Limited | +15.0% | 34 | Fairly valued | 5.9% | — |
| BASF BASF India Limited | +15.0% | 40 | Fairly valued | 13.2% | — |
| AETHER AETHER | — | — | Pending | 7.1% | — |
| ANURAS ANURAS | — | — | Pending | 3.0% | — |
| FINEORG FINEORG | — | — | Pending | 17.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
12 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹13.47/sh
Last payout
2025-06-23
₹3.75
Peak payout
₹3.75
Trailing yield
1.87%
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. Kansai Nerolac Paints Limited (KANSAINER.NS) trades at 200.25 vs a model fair value of 201.03, a gap of 0.4%. Piotroski F-score: 6/9. Moa...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of KANSAINER →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for KANSAINER →
Compare
Head-to-head with peers
Compare KANSAINER side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse KANSAINERNow →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.