Asian Paints Limited
ASIANPAINT · Consumer Durables · NSE
₹2,747
Current Market Price
Fair Value (DCF)
₹1,806
Discount to FV
-34.3%
Updated 4h ago
YieldIQ Score
50/100
Piotroski F-Score
6/9
Economic Moat
Wide
Confidence
67%
ROE
20.2%
Debt/Equity
0.18
WACC
9.8%
Market Cap
₹2.63 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
29.4%
Return on capital employed
EV / EBITDA
28.4×
Enterprise multiple
Debt / EBITDA
0.5×
Leverage vs earnings
Interest Coverage
31.7×
EBIT covers interest
Current Ratio
2.21×
Short-term liquidity
Asset Turnover
1.03×
Revenue per ₹ of assets
Revenue CAGR (3Y)
1.1%
3-year revenue growth
Revenue CAGR (5Y)
10.3%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹2,747.4
Bear case
Margin of Safety —
Implied upside -182.8%
Base case
Margin of Safety -108.9%
Implied upside -52.1%
Bull case
Margin of Safety -43.3%
Implied upside -30.2%
Ratio Trends
ASIANPAINT · last 9 annual periods
ROE
20.2%
ROCE
29.4%
Operating Margin
—
Debt / Equity
0.18×
PE
48.0×
EV / EBITDA
28.4×
Historical Financials
ASIANPAINT · 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 | ₹28.9K Cr | ₹34.4K Cr | ₹35.4K Cr | ₹33.8K Cr | ₹35.5K Cr | +5.3% |
| EBITDA | ₹5099 Cr | ₹6691 Cr | ₹8406 Cr | ₹6356 Cr | ₹7428 Cr | +9.9% |
| EBIT | ₹4252 Cr | ₹5739 Cr | ₹7420 Cr | — | — | +14.9% |
| PAT | ₹3031 Cr | ₹4106 Cr | ₹5460 Cr | ₹3667 Cr | ₹4325 Cr | +9.3% |
| EPS (diluted) | ₹31.59 | ₹42.82 | ₹56.94 | — | — | +15.9% |
| CFO | ₹986 Cr | ₹4193 Cr | ₹6104 Cr | ₹4424 Cr | ₹7088 Cr | +63.7% |
| CapEx | ₹-551 Cr | ₹-1446 Cr | ₹-2496 Cr | ₹-1830 Cr | ₹-1487 Cr | — |
| FCF | ₹436 Cr | ₹2748 Cr | ₹3608 Cr | ₹2594 Cr | ₹5601 Cr | +89.3% |
| Total Assets | ₹23.0K Cr | ₹25.8K Cr | ₹29.9K Cr | ₹30.4K Cr | ₹34.5K Cr | +10.7% |
| Total Debt | ₹1587 Cr | ₹1933 Cr | ₹2474 Cr | ₹2290 Cr | ₹3929 Cr | +25.4% |
| Shareholders' Equity | ₹13.8K Cr | ₹16.0K Cr | ₹18.7K Cr | ₹19.4K Cr | ₹21.4K Cr | +11.5% |
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 PIDILITIND | — | — | Pending | 20.9% | 34.9× |
 SOLARINDS SOLARINDS | — | — | Pending | 26.7% | — |
 BERGEPAINT BERGEPAINT | — | — | Pending | 16.3% | 42.4× |
 LINDEINDIA LINDEINDIA | — | — | Pending | 11.9% | — |
 FLUOROCHEM FLUOROCHEM | — | — | Pending | 7.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
22 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹144.90/sh
Last payout
2026-06-23
₹23.00
Peak payout
₹28.15
Trailing yield
1.00%
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. Asian Paints Limited (ASIANPAINT.NS) trades at 2747.40 vs a model fair value of 1806.05, a gap of -34.3%. Piotroski F-score: 6/9. 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.