Login
Products
Login
Home
Alerts
Search
Watchlist
Products

JSW Dulux Ltd

JSWDULUX
NSE
2,950.70
0.89%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Guidance Tracker
Alert
Watchlist
Note

JSW Dulux Ltd

JSWDULUX
NSE
2,950.70
0.89%
30 Apr '26, 4:00 PM
Company Overview
Guidance Tracker
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
13,438Cr
Close
Close Price
2,950.70
Industry
Industry
Building Materials - Paints
PE
Price To Earnings
6.87
PS
Price To Sales
3.57
Revenue
Revenue
3,760Cr
Rev Gr TTM
Revenue Growth TTM
-6.99%
PAT Gr TTM
PAT Growth TTM
355.21%
Peer Comparison
How does JSWDULUX stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
JSWDULUX
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
9519999561,0339731,0369821,0511,022995835908
Growth YoY
Revenue Growth YoY%
9.76.63.34.72.33.72.71.75.0-4.0-15.0-13.6
Expenses
ExpensesCr
797837815866812867836884863861724771
Operating Profit
Operating ProfitCr
155162142166162169146167159135111136
OPM
OPM%
16.316.214.816.116.616.314.915.915.613.513.315.0
Other Income
Other IncomeCr
6898101096391,882-14
Interest Expense
Interest ExpenseCr
633333233323
Depreciation
DepreciationCr
231921202222222322181819
PBT
PBTCr
1331481271521471541321461381231,972101
Tax
TaxCr
3738333838403438293228927
PAT
PATCr
951109411410911598109108911,68374
Growth YoY
PAT Growth YoY%
27.742.944.016.813.94.33.9-4.6-0.3-20.61,618.9-31.6
NPM
NPM%
10.011.09.811.011.211.110.010.310.69.1201.68.2
EPS
EPS
20.924.120.725.023.925.221.523.923.820.0369.516.3

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
2,6402,8252,7192,9182,6622,4213,1493,8023,9624,0913,760
Growth
Revenue Growth%
7.0-3.77.3-8.8-9.030.020.84.23.3-8.1
Expenses
ExpensesCr
2,3372,4762,4212,5762,2832,0812,7163,2773,3303,4503,219
Operating Profit
Operating ProfitCr
304349299342379341433525632642541
OPM
OPM%
11.512.311.011.714.214.113.713.815.915.714.4
Other Income
Other IncomeCr
675346433223252736281,880
Interest Expense
Interest ExpenseCr
23459101514131010
Depreciation
DepreciationCr
5457586579767683828977
PBT
PBTCr
3143422833163232783674565735702,333
Tax
TaxCr
1009578105867177121146140377
PAT
PATCr
2142472052112372082903354274301,957
Growth
PAT Growth%
15.3-16.92.812.5-12.639.715.527.30.7355.5
NPM
NPM%
8.18.77.57.28.98.69.28.810.810.552.0
EPS
EPS
45.952.985.846.052.145.663.773.693.794.3429.6

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
4747474646464646464646
Reserves
ReservesCr
1,1179631,2441,0911,1931,2431,2141,2711,2841,2852,210
Current Liabilities
Current LiabilitiesCr
7937938698859481,1051,1841,2641,4241,4501,272
Non Current Liabilities
Non Current LiabilitiesCr
88827377140137148160151123123
Total Liabilities
Total LiabilitiesCr
2,0441,8852,2332,0982,3262,5302,5922,7412,9042,9033,651
Current Assets
Current AssetsCr
1,3821,2031,5301,4101,5501,7481,7601,8681,9222,0011,808
Non Current Assets
Non Current AssetsCr
6626827026887767828318729829021,843
Total Assets
Total AssetsCr
2,0441,8852,2332,0982,3262,5302,5922,7412,9042,9033,651

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
263146183139374283121486486311
Investing Cash Flow
Investing Cash FlowCr
-156222-61854-225230-15-86123
Financing Cash Flow
Financing Cash FlowCr
-113-392-126-360-157-174-346-302-439-460
Net Cash Flow
Net Cash FlowCr
-6-2451-36221-1156169-40-26
Free Cash Flow
Free Cash FlowCr
23471809732625558382367205
CFO To PAT
CFO To PAT%
122.959.289.066.0157.6136.441.9145.1113.872.4
CFO To EBITDA
CFO To EBITDA%
86.741.961.140.698.783.128.192.676.848.5

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
6,3258,8888,3898,14410,02310,5118,71610,42510,85716,393
Price To Earnings
Price To Earnings
29.636.021.038.642.250.630.031.125.438.1
Price To Sales
Price To Sales
2.43.53.12.83.84.32.82.72.74.0
Price To Book
Price To Book
5.58.86.57.28.18.26.97.98.212.3
EV To EBITDA
EV To EBITDA
20.725.427.823.625.128.919.318.916.425.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
43.744.043.942.045.845.440.339.843.943.3
OPM
OPM%
11.512.311.011.714.214.113.713.815.915.7
NPM
NPM%
8.18.77.57.28.98.69.28.810.810.5
ROCE
ROCE%
27.134.122.128.125.521.328.733.942.141.6
ROE
ROE%
18.424.515.918.619.216.123.025.532.132.3
ROA
ROA%
10.513.19.210.110.28.211.212.214.714.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Overview** Akzo Nobel India Limited (ANI), a subsidiary of the Netherlands-based global leader AkzoNobel, is a key player in India’s paints and coatings industry. With over 70 years of presence in India and integration into the AkzoNobel Group since 2008, the company operates as a diversified coatings provider with strong footholds in both **decorative paints (B2C)** and **performance coatings (B2B)**. ANI has demonstrated resilient growth and innovation leadership, recently transitioning through a major strategic shift involving a **planned acquisition by JSW Paints**. --- ### **Strategic Developments & Key Highlights (2024–2025)** #### **1. Upcoming Acquisition by JSW Paints (Aug 2025)** - **JSW Paints** is acquiring a **74% stake** in AkzoNobel India for **₹8,926 crores**, marking a transformative moment in India’s competitive paints landscape. - The deal reflects an **EV/EBITDA multiple of 22x**, indicating high valuation based on future growth potential. - This partnership brings together **JSW’s local market strength and distribution muscle** with **AkzoNobel’s global R&D, premium brand portfolio (Dulux, International, Sikkens, Interpon), and sustainable innovation capabilities**. - ANI is beginning the process of **rebranding collaboratively with JSW**, though the transition will be gradual. #### **2. Financial & Market Performance** - Achieved **3% revenue growth in FY 2024–25**, outperforming the broader paints industry, which declined by **2%**. - Marked its **fourth consecutive year of top-line growth** and recorded **record absolute gross margins**, maintaining superior margin performance despite industry-wide margin compression. - **Decorative Paints** drove growth, particularly in the **premium and super-premium segments**, while the **Coatings** business benefited from robust demand in **infrastructure, power, automotive OEMs, and renewable energy**. --- ### **Business Segments & Product Innovation** #### **Decorative Paints (B2C)** - **Dulux**, the flagship brand, continues to lead in **premium and super-premium interior segments**. - **Key Product Launches (2024–2025):** - **Dulux Velvet Touch Eterna (Jul/Aug 2025):** India’s first **uber-luxury interior emulsion**, featuring **TruColour+ technology with antioxidants** and **PU technology for dust resistance**. Backed by a **10-year Dulux Assurance™ warranty**. - **Dulux SuperClean 3-in-1 Mark Resistance (Aug 2025):** India’s **first scuff mark-resistant premium emulsion**, leveraging **high-bind technology** for superior washability and durability. - **Dulux WeatherShield Protect with Dustproof Technology:** Upgraded exterior paint for enhanced performance in dusty environments. - **Dulux Promise SmartChoice Acrylic Distemper:** Affordable, high-coverage distemper with over 2,000 tintable shades. - **Dulux Assurance Program:** Industry-first **money-back guarantee** on coverage, color accuracy, and finish, reinforcing brand trust. #### **Coatings (B2B)** - Serves automotive, industrial, packaging, marine, and infrastructure sectors with high-performance, sustainable solutions. | Segment | Key Developments | |--------|------------------| | **Automotive & Specialty Coatings (ASC)** | - **Exclusive supplier of interior plastic coatings** for two new **premium EV models** (2024–25).<br> - Launched **Wanda Eazy RM Basecoat**, a ready-mixed 16-shade system for **OEM-quality refinishes**.<br> - Secured OEM approvals from McLaren, BMW, and Mercedes.<br> - **Interpon A3000 (first single-layer powder coating in India)** now used in **2-wheeler EVs**, offering cost and energy savings. | | **Powder Coatings** | - Despite divesting the global R&D center and business to AkzoNobel NV (Mar 2025), ANI remains focused on **liquid coatings**, with **Interpon A3000 and Low-E ranges** driving adoption in EVs and appliances.<br> - **Interpon AM**: Antimicrobial powder coating deployed in public infrastructure. | | **Packaging Coatings** | - Won **FIPSA 2025 Responsible Packaging Award** for sustainable solutions.<br> - **BPANI (Bisphenol-free)** coatings gaining traction with major beverage brands.<br> - Aquaprime™ 250 and Aqualure™ 900 received approvals from global beverage giants. | | **Protective & Marine Coatings** | - Strong order book in **power, infrastructure, and oil & gas**; growth driven by government capex.<br> - **Chartek® ONE**: Single-coat epoxy fire protection (up to 3 hours) for energy and nuclear projects.<br> - Supplied coatings for **three Indian Naval Ships** and **semiconductor facilities**.<br> - **Marine segment** recovering due to rising drydock activity and New Build shipyard opportunities. | --- ### **Sustainability & Innovation Leadership** - Sustainability is embedded in **core strategy**, with **low-VOC**, **fast flash-off**, and **bio-based** products (e.g., **Dulux Better Living Air Clean Bio-based**). - **Environmental Product Declarations (EPDs)** and green certifications enhance transparency. - **Interpon Low-E** coatings reduce curing temperatures by up to 20%, supporting energy efficiency. - Committed to **50% absolute carbon reduction by 2030** across the value chain. --- ### **Distribution & Market Expansion Strategy** - **Distributor 1.0 & 2.0 Model:** Uses a **hub-and-spoke network** with **micro-distributors** to expand into **Tier 3 and Tier 4 towns**. - Reached **over 5,500 towns** (target: **8,000+ in 3 years**). - **Distributors contribute 70% of revenue**, with strong loyalty and retention (>90%). - **'Ghar Wapsi' Program:** Recovering lapsed dealers, particularly in South and West India. - **Digital-First Approach:** - **My Interpon Portal**, **Dulux Connect App**, **Global CRM**, and **AI-driven supply chain tools**. - Partnerships with **Amazon, Flipkart**, and aggregators to capture **DIY and online consumers**. #### **Experiential Retail: Dulux Blue Stores** - Launched **Dulux experiential Blue Stores** in **7 states and Chandigarh**. - Offers **personalized consultations, color visualization tools, and digital engagement** to elevate the consumer journey. #### **Architect & Designer Engagement: Dulux Maestro** - Business program supporting **2,000+ architects and interior designers** across 16–40 cities. - Includes **site visits, color consultancy, digital rendering**, and **exclusive rewards**. --- ### **Market Position & Competitive Landscape** - Holds **~4.75% market share** in decorative paints overall, but **17–18% in premium segment**. - **Fourth-largest player** in India’s organized paints market, but **second-fastest growing** over the past two years. - Faces intense competition, especially in **South India**; **East India remains a stronghold**. - **JSW acquisition** positions the combined entity as a **major challenger** to market leaders (Asian Paints, Berger, Nerolac). - **Premium pricing strategy** maintained, even in mass segments, supported by strong **product quality** and **innovation**. --- ### **Manufacturing & Operations** - Operates **5 manufacturing sites** in **Bangalore, Thane, Hyderabad, Mohali, and Gwalior**. - **Gwalior facility** underwent ₹1,050 million capex expansion for **powder coating capacity**. - Invested in **renewable energy, IoT integration, robotic automation (Thane plant)**, and **energy-efficient processes**. - Two R&D centers: - **Global Color Centre (Bangalore)** – supports automotive and aerospace. - **Low-Cost Innovation Centre (Thane)** – develops India-first, globally scalable products.