Kansai Nerolac Paints Limited
KANSAINER · General/Diversified · NSE
₹216
Current Market Price
Fair Value (DCF)
₹183
Discount to FV
-15.5%
Updated 54m ago
YieldIQ Score
46/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
63%
ROE
8.8%
Debt/Equity
0.05
WACC
9.8%
Market Cap
₹17,471 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
15.1%
Return on capital employed
EV / EBITDA
12.9×
Enterprise multiple
Debt / EBITDA
0.3×
Leverage vs earnings
Interest Coverage
25.7×
EBIT covers interest
Current Ratio
3.48×
Short-term liquidity
Asset Turnover
0.90×
Revenue per ₹ of assets
Revenue CAGR (3Y)
2.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹216.04
Bear case
Discount -103.0%
Base case
Discount -18.4%
Bull case
Discount +11.6%
Ratio Trends
KANSAINER · last 9 annual periods
ROE
8.8%
ROCE
15.1%
Operating Margin
—
Debt / Equity
0.05×
PE
22.9×
EV / EBITDA
12.9×
Historical Financials
KANSAINER · 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 | ₹6282 Cr | ₹7505 Cr | ₹7768 Cr | ₹7823 Cr | ₹8052 Cr | +6.4% |
| EBITDA | ₹674 Cr | ₹844 Cr | ₹1781 Cr | ₹1711 Cr | ₹1057 Cr | +11.9% |
| EBIT | ₹505 Cr | ₹664 Cr | ₹1590 Cr | — | — | +33.2% |
| PAT | ₹359 Cr | ₹474 Cr | ₹1185 Cr | ₹1143 Cr | ₹589 Cr | +13.2% |
| EPS (diluted) | ₹6.66 | ₹8.78 | ₹14.65 | — | — | +21.8% |
| CFO | ₹24.8 Cr | ₹408 Cr | ₹903 Cr | ₹672 Cr | ₹894 Cr | +145.1% |
| CapEx | ₹-219 Cr | ₹-123 Cr | ₹-237 Cr | ₹-326 Cr | ₹-213 Cr | — |
| FCF | ₹-194 Cr | ₹285 Cr | ₹666 Cr | ₹346 Cr | ₹681 Cr | — |
| Total Assets | ₹5709 Cr | ₹6306 Cr | ₹7410 Cr | ₹8217 Cr | ₹8711 Cr | +11.1% |
| Total Debt | ₹319 Cr | ₹287 Cr | ₹276 Cr | ₹296 Cr | ₹303 Cr | -1.3% |
| Shareholders' Equity | ₹4132 Cr | ₹4534 Cr | ₹5583 Cr | ₹6423 Cr | ₹6714 Cr | +12.9% |
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 | -68.3% | 15 | Data Limited | 7.0% | 34.5× |
 BASF BASF India Limited | -25.4% | 25 | Above Fair Value | 10.6% | 33.1× |
 AETHER Aether Industries Limited | -75.3% | 38 | Data Limited | 8.9% | — |
ANURAS Anupam Rasayan India Limited | -61.6% | 40 | Above Fair Value | 3.3% | — |
 FINEORG Fine Organic Industries Limited | -48.8% | 40 | Above Fair Value | 15.7% | 29.1× |
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
1.74%
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. Kansai Nerolac Paints Limited (KANSAINER.NS) trades at 216.04 vs a model fair value of 182.54, a gap of -15.5%. Piotroski F-score: 6/9. M...
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.