Login
Home
Charts
Search
Watchlist
Products

JSW Dulux Ltd

JSWDULUX·NSE
3,137.10-0.71%Tue, 22 Sept '26 15:58

JSW Dulux Ltd

JSWDULUX
NSE
3,137.10
-0.71%
|Tue, 22 Sept '26 15:58
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
14,536Cr
Close
Close Price
3,192.00
Industry
Industry
Building Materials - Paints
PE
Price To Earnings
7.41
PS
Price To Sales
4.06
Revenue
Revenue
3,578Cr
Rev Gr TTM
Revenue Growth TTM
-11.50%
PAT Gr TTM
PAT Growth TTM
383.49%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
9561,0339731,0369821,0511,014995835894883965
Growth YoY
Revenue Growth YoY%
3.34.72.33.72.71.74.2-4.0-15.0-14.9-12.9-3.0
Expenses
ExpensesCr
815866812867836884855861724758756850
Operating Profit
Operating ProfitCr
142166162169146167159135111136127115
OPM
OPM%
14.816.116.616.314.915.915.713.513.315.214.411.9
Other Income
Other IncomeCr
98101096391,882-146726
Interest Expense
Interest ExpenseCr
333323332343
Depreciation
DepreciationCr
212022222223221818192020
PBT
PBTCr
1271521471541321461381231,972101170118
Tax
TaxCr
3338384034382932289274438
PAT
PATCr
9411410911598109108911,6837412680
Growth YoY
PAT Growth YoY%
44.016.813.94.33.9-4.6-0.3-20.61,618.9-31.616.0-12.4
NPM
NPM%
9.811.011.211.110.010.310.79.1201.68.314.28.3
EPS
EPS
20.725.023.925.221.523.923.820.0369.516.327.617.5
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
9561,0339731,0369821,0511,014995835894883965
Growth YoY
Revenue Growth YoY%
3.34.72.33.72.71.74.2-4.0-15.0-14.9-12.9-3.0
Expenses
ExpensesCr
815866812867836884855861724758756850
Operating Profit
Operating ProfitCr
142166162169146167159135111136127115
OPM
OPM%
14.816.116.616.314.915.915.713.513.315.214.411.9
Other Income
Other IncomeCr
98101096391,882-146726
Interest Expense
Interest ExpenseCr
333323332343
Depreciation
DepreciationCr
212022222223221818192020
PBT
PBTCr
1271521471541321461381231,972101170118
Tax
TaxCr
3338384034382932289274438
PAT
PATCr
9411410911598109108911,6837412680
Growth YoY
PAT Growth YoY%
44.016.813.94.33.9-4.6-0.3-20.61,618.9-31.616.0-12.4
NPM
NPM%
9.811.011.211.110.010.310.79.1201.68.314.28.3
EPS
EPS
20.725.023.925.221.523.923.820.0369.516.327.617.5

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
2,6402,8252,7192,9182,6622,4213,1493,8023,9624,0693,5993,578
Growth
Revenue Growth%
7.0-3.77.3-8.8-9.030.020.84.22.7-11.6-11.5
Expenses
ExpensesCr
2,3372,4762,4212,5762,2832,0812,7163,2773,3303,4283,0913,089
Operating Profit
Operating ProfitCr
304349299342379341433525632642509489
OPM
OPM%
11.512.311.011.714.214.113.713.815.915.814.113.7
Other Income
Other IncomeCr
675346433223252736281,9441,961
Interest Expense
Interest ExpenseCr
2345910151413101212
Depreciation
DepreciationCr
545758657976768382897577
PBT
PBTCr
3143422833163232783674565735702,3662,361
Tax
TaxCr
1009578105867177121146140392398
PAT
PATCr
2142472052112372082903354274301,9741,963
Growth
PAT Growth%
15.3-16.92.812.5-12.639.715.527.30.7359.6383.5
NPM
NPM%
8.18.77.57.28.98.69.28.810.810.654.854.9
EPS
EPS
45.952.985.846.052.145.663.773.693.794.3433.4430.9
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
2,6402,8252,7192,9182,6622,4213,1493,8023,9624,0693,5993,578
Growth
Revenue Growth%
7.0-3.77.3-8.8-9.030.020.84.22.7-11.6-11.5
Expenses
ExpensesCr
2,3372,4762,4212,5762,2832,0812,7163,2773,3303,4283,0913,089
Operating Profit
Operating ProfitCr
304349299342379341433525632642509489
OPM
OPM%
11.512.311.011.714.214.113.713.815.915.814.113.7
Other Income
Other IncomeCr
675346433223252736281,9441,961
Interest Expense
Interest ExpenseCr
2345910151413101212
Depreciation
DepreciationCr
545758657976768382897577
PBT
PBTCr
3143422833163232783674565735702,3662,361
Tax
TaxCr
1009578105867177121146140392398
PAT
PATCr
2142472052112372082903354274301,9741,963
Growth
PAT Growth%
15.3-16.92.812.5-12.639.715.527.30.7359.6383.5
NPM
NPM%
8.18.77.57.28.98.69.28.810.810.654.854.9
EPS
EPS
45.952.985.846.052.145.663.773.693.794.3433.4430.9

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
4747474646464646464646
Reserves
ReservesCr
1,1179631,2441,0911,1931,2431,2141,2711,2841,2852,406
Current Liabilities
Current LiabilitiesCr
7937938698859481,1051,1841,2641,4241,4501,143
Non Current Liabilities
Non Current LiabilitiesCr
88827377140137148160151123201
Total Liabilities
Total LiabilitiesCr
2,0441,8852,2332,0982,3262,5302,5922,7412,9042,9033,795
Current Assets
Current AssetsCr
1,3821,2031,5301,4101,5501,7481,7601,8681,9222,0011,787
Non Current Assets
Non Current AssetsCr
6626827026887767828318729829022,008
Total Assets
Total AssetsCr
2,0441,8852,2332,0982,3262,5302,5922,7412,9042,9033,795
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
4747474646464646464646
Reserves
ReservesCr
1,1179631,2441,0911,1931,2431,2141,2711,2841,2852,406
Current Liabilities
Current LiabilitiesCr
7937938698859481,1051,1841,2641,4241,4501,143
Non Current Liabilities
Non Current LiabilitiesCr
88827377140137148160151123201
Total Liabilities
Total LiabilitiesCr
2,0441,8852,2332,0982,3262,5302,5922,7412,9042,9033,795
Current Assets
Current AssetsCr
1,3821,2031,5301,4101,5501,7481,7601,8681,9222,0011,787
Non Current Assets
Non Current AssetsCr
6626827026887767828318729829022,008
Total Assets
Total AssetsCr
2,0441,8852,2332,0982,3262,5302,5922,7412,9042,9033,795

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
26314618313937428312148648631293
Investing Cash Flow
Investing Cash FlowCr
-156222-61854-225230-15-86122804
Financing Cash Flow
Financing Cash FlowCr
-113-392-126-360-157-174-346-302-439-460-875
Net Cash Flow
Net Cash FlowCr
-6-2451-36221-1156169-40-2622
Free Cash Flow
Free Cash FlowCr
23471809732625558382367206118
CFO To PAT
CFO To PAT%
122.959.289.066.0157.6136.441.9145.1113.872.74.7
CFO To EBITDA
CFO To EBITDA%
86.741.961.140.698.783.128.192.676.848.618.3
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
26314618313937428312148648631293
Investing Cash Flow
Investing Cash FlowCr
-156222-61854-225230-15-86122804
Financing Cash Flow
Financing Cash FlowCr
-113-392-126-360-157-174-346-302-439-460-875
Net Cash Flow
Net Cash FlowCr
-6-2451-36221-1156169-40-2622
Free Cash Flow
Free Cash FlowCr
23471809732625558382367206118
CFO To PAT
CFO To PAT%
122.959.289.066.0157.6136.441.9145.1113.872.74.7
CFO To EBITDA
CFO To EBITDA%
86.741.961.140.698.783.128.192.676.848.618.3

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
6,3258,8888,3898,14410,02310,5118,71610,42510,85716,39312,93714,536
Price To Earnings
Price To Earnings
29.636.021.038.642.250.630.031.125.438.16.57.4
Price To Sales
Price To Sales
2.43.53.12.83.84.32.82.72.74.03.64.1
Price To Book
Price To Book
5.58.86.57.28.18.26.97.98.212.35.35.9
EV To EBITDA
EV To EBITDA
20.725.427.823.625.128.919.318.916.425.225.029.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
42.042.542.540.444.142.037.337.040.339.938.338.3
OPM
OPM%
11.512.311.011.714.214.113.713.815.915.814.113.7
NPM
NPM%
8.18.77.57.28.98.69.28.810.810.654.854.9
ROCE
ROCE%
27.134.122.128.125.521.328.733.942.141.694.094.0
ROE
ROE%
18.424.515.918.619.216.123.025.532.132.380.580.5
ROA
ROA%
10.513.19.210.110.28.211.212.214.714.852.052.0
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
6,3258,8888,3898,14410,02310,5118,71610,42510,85716,39312,93714,536
Price To Earnings
Price To Earnings
29.636.021.038.642.250.630.031.125.438.16.57.4
Price To Sales
Price To Sales
2.43.53.12.83.84.32.82.72.74.03.64.1
Price To Book
Price To Book
5.58.86.57.28.18.26.97.98.212.35.35.9
EV To EBITDA
EV To EBITDA
20.725.427.823.625.128.919.318.916.425.225.029.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
42.042.542.540.444.142.037.337.040.339.938.338.3
OPM
OPM%
11.512.311.011.714.214.113.713.815.915.814.113.7
NPM
NPM%
8.18.77.57.28.98.69.28.810.810.654.854.9
ROCE
ROCE%
27.134.122.128.125.521.328.733.942.141.694.094.0
ROE
ROE%
18.424.515.918.619.216.123.025.532.132.380.580.5
ROA
ROA%
10.513.19.210.110.28.211.212.214.714.852.052.0
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
- **JSW Dulux** - India’s newest paints heavyweight - a seven-decade-old coatings company that was bought by JSW Paints Limited, part of the JSW Group, in December 2025 and renamed almost overnight, combining the household trust of the Dulux brand with the industrial muscle of a US$ 23 billion conglomerate. The business was originally Indian Explosives Limited, spent over 60 years building a reputation as Akzo Nobel India, and now operates under a single, recurring logic: own the brand, control the formulation, and push product through a distributor network that reaches more than 22,000 paint retailers across 5,000-plus towns. That approach - premium chemistry sold through a dense physical network, backed by warranties that competitors cannot easily match - explains both its decorative paints dominance and its industrial coatings ambitions. # Business segments Two engines at different stages - a decorative paints franchise built on brand and distribution, and an industrial coatings business serving factories, ships and infrastructure - both now fuelled by the JSW Group’s scale and customer relationships. ## 1. Decorative paints: the brand that households reach for **Dulux commands a price premium because its proprietary formulation and warranty programme create stickiness that rivals struggle to break - once a consumer uses it, they rarely switch.** - **The “secret sauce” is real** - the company describes its formulation as akin to “the formula of Coca-Cola,” a proprietary mix that delivers colour consistency and finish that management claims makes users loyal for life. - **Warranties lock in the premium** - the Dulux Assurance programme, described as an industry first, covers 17 products with warranties of up to 15 years, promising perfect colour, uniform finish and coverage; the flagship Dulux Velvet Touch Eterna comes with a 10-year warranty and features tea tree oil to eliminate paint smell. - **Distribution is the backbone** - roughly 70% of the business runs through distributors who carry about 20-21 days of stock in a hub-and-spoke system, feeding 22,000-plus retailers equipped with over 16,000 tinting machines that mix colour on the spot. - **Projects feed the pipeline** - the institutional business, serving builders and commercial customers, accounts for about 20% of decorative revenue and is ranked number three in the industry; in FY26, project teams began integrating with JSW Paints in seven metros, selling both brands side by side. - **The portfolio spans every wallet** - from the ultra-luxury Dulux Velvet Touch Eterna and designer Velvet Touch Luxury Finishes, through the mid-range Dulux SuperClean 3-in-1 with anti-bacterial properties, down to Dulux Promise Freedom in the Economy+ segment. ## 2. Industrial coatings: the invisible layer on things that move and things that last **This business earns its keep by selling high-performance coatings to manufacturers, shipyards and infrastructure builders - relationships are deep, contracts are long, and price moves are slower than in decorative.** - **Three distinct sub-segments under one roof** - Automotive and Specialty Coatings serves vehicle makers and repair shops; Marine and Protective Coatings guards ships, bridges and power plants; Industrial Coatings covers metal used in construction and the inside of beverage cans. - **The Navy is a flagship customer** - the company “coats most of the Navy around South Asia,” including a large share of the INS Vikrant, India’s first indigenous aircraft carrier, using anti-corrosive and anti-fouling paints under the International brand. - **Car makers are locked in** - the Vehicle Refinish business won over 150 new bodyshops in FY26 and became the exclusive recommended paint partner for Porsche India’s repair network; the company is also the exclusive supplier of interior coatings for premium EV models from leading domestic manufacturers and a primary supplier to JSW MG Motor India. - **Every second drink can relies on it** - management states that “50% of all canned drinks” are kept safe by its packaging coatings, and the Accelshield™ 700 BPX-Ni product for beverage can ends won a sustainability award in FY26. - **Infrastructure is a growth lane** - protective coatings are deployed on India’s largest nuclear power infrastructure, major hub airports including the new Navi Mumbai Airport, and marine vessels; marine coatings improve vessel fuel efficiency by reducing drag. # Group structure and partners **JSW Paints Limited, part of the Sajjan Jindal-led JSW Group, owns a 61.2% majority stake - and before the takeover, the company bought the Dulux brand outright and sold a non-core powder coatings unit to its former parent.** - **The ownership changed in two steps** - in June 2025, JSW Paints signed a deal to buy up to 74.76% from AkzoNobel entities; after a mandatory open offer, it closed with 61.2%, and the erstwhile promoters sold their residual 13.56% on the stock exchange. - **The Dulux brand is now owned, not rented** - in February 2025, the company's board approved the acquisition of all intellectual property rights for its decorative paints business in India, Bangladesh, Bhutan and Nepal from AkzoNobel, eliminating ongoing royalty payments and establishing technological independence. - **Powder coatings were carved out** - the Powder Coatings business, which ran under the Interpon and Resicoat brands and contributed 10.70% of consolidated turnover in FY24, was sold to an AkzoNobel subsidiary via slump sale because it used fundamentally different technology with limited synergies with the liquid paints business. - **Transitional licences keep the lights on** - a royalty-bearing IP licence gives continued access to AkzoNobel know-how for performance coatings, while a royalty-free corporate brand licence allows use of the ‘Akzo Nobel’ and ‘ICI’ names for 15 months before they must be phased out. - **The board reflects the new order** - Parth Jindal was appointed as a Non-Executive Non-Independent Director and Chairman in January 2026; Rajiv Rajgopal moved from Chairman and Managing Director to Joint Managing Director and CEO; an employee stock option plan covering up to 3,75,124 shares was created in March 2026.

Documents — JSW Dulux Ltd

  • Q1 FY2027 Earnings Call Transcript (Jun 2026, PDF): https://www.stockscans.in/document/q5samvsv18rups52riie1uad.pdf
  • Q4 FY2026 Earnings Call Transcript (Mar 2026, PDF): https://www.stockscans.in/document/acg1a0wupr0qinqlafc4nrow.pdf
  • Q3 FY2026 Earnings Call Transcript (Dec 2025, PDF): https://www.stockscans.in/document/8ot8brqq7uisw209vimmr83q.pdf
  • Q2 FY2026 Earnings Call Transcript (Sep 2025, PDF): https://www.stockscans.in/document/zt6dfaba0iuejabpfnj67v5o.pdf
  • Q1 FY2026 Earnings Call Transcript (Jun 2025, PDF): https://www.stockscans.in/document/etr9ztc1jbnts8o44fxiis9n.pdf
  • Q4 FY2025 Earnings Call Transcript (Mar 2025, PDF): https://www.stockscans.in/document/qkzadnif5ussgo82uft7w2fd.pdf
  • Q3 FY2025 Earnings Call Transcript (Dec 2024, PDF): https://www.stockscans.in/document/a14twavdbxzxhfm4xhplis8j.pdf
  • Q2 FY2025 Earnings Call Transcript (Sep 2024, PDF): https://www.stockscans.in/document/nf5qf0g16ohetw0957dte3xm.pdf
  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/436d6vr6j0msdrrzzyiv5d8q.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/ihllkjg6d8dw0mxpjy7b9pox.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/woyh376b2aqx5c470is9j6lu.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/rt1wnquunmiu35rj80397xdr.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/8etff60nmdhnps9rzxh0ws77.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/fj75g7ckgko59q6axawl0chh.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/qb40q6hq8xa4d110h9y2c0kn.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/4l31sbg7rt4ia1uahokcoytz.pdf
  • Q1 FY2027 Investor Presentation (Jun 2026, PDF): https://www.stockscans.in/document/1igsrqs1c8rpvarc21qkpyo9.pdf
  • Q4 FY2026 Investor Presentation (Mar 2026, PDF): https://www.stockscans.in/document/rkvuyi4hqzeuhhn6evfzh1cd.pdf
  • Q3 FY2026 Investor Presentation (Dec 2025, PDF): https://www.stockscans.in/document/9rjihwdadoxbusxyp8twzpj2.pdf
  • Q2 FY2026 Investor Presentation (Sep 2025, PDF): https://www.stockscans.in/document/bbefb5eruioxcfbjmdl40mwb.pdf
  • Q1 FY2026 Investor Presentation (Jun 2025, PDF): https://www.stockscans.in/document/w12mbz68p3vzv0m5jakexoox.pdf
  • Q4 FY2025 Investor Presentation (Mar 2025, PDF): https://www.stockscans.in/document/vhfjujev54klriqtw901lw11.pdf
  • Q3 FY2025 Investor Presentation (Dec 2024, PDF): https://www.stockscans.in/document/zb2t3yio9oto7hf1kz8264f0.pdf
  • Q2 FY2025 Investor Presentation (Sep 2024, PDF): https://www.stockscans.in/document/dpf22v8pumpgvxq4la3ouyt8.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/opb6e9yv4fkg8ytpwxuwhmrt.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/pl8z65dlvrm0g0796dr4xwqc.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/7rpk0d58082wq74qikpx4yib.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/csssys3zctrxof90lte4v5bu.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/iclvn73ykcl9cwvfsgudacc1.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/55nytfv5cyzbewdytp6ftvf6.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/n8yx7vsyim86wg2bujn8xdbq.pdf

Concall Transcript Summaries — JSW Dulux Ltd

  • Q1 FY2027 Concall Transcript Summary (Jun 2026): https://www.stockscans.in/company/NSE%3AJSWDULUX/transcript-notes/202606/q5samvsv18rups52riie1uad.pdf
  • Q4 FY2026 Concall Transcript Summary (Mar 2026): https://www.stockscans.in/company/NSE%3AJSWDULUX/transcript-notes/202603/acg1a0wupr0qinqlafc4nrow.pdf
  • Q3 FY2026 Concall Transcript Summary (Dec 2025): https://www.stockscans.in/company/NSE%3AJSWDULUX/transcript-notes/202512/8ot8brqq7uisw209vimmr83q.pdf
  • Q2 FY2026 Concall Transcript Summary (Sep 2025): https://www.stockscans.in/company/NSE%3AJSWDULUX/transcript-notes/202509/zt6dfaba0iuejabpfnj67v5o.pdf
  • Q1 FY2026 Concall Transcript Summary (Jun 2025): https://www.stockscans.in/company/NSE%3AJSWDULUX/transcript-notes/202506/etr9ztc1jbnts8o44fxiis9n.pdf
  • Q4 FY2025 Concall Transcript Summary (Mar 2025): https://www.stockscans.in/company/NSE%3AJSWDULUX/transcript-notes/202503/qkzadnif5ussgo82uft7w2fd.pdf
  • Q3 FY2025 Concall Transcript Summary (Dec 2024): https://www.stockscans.in/company/NSE%3AJSWDULUX/transcript-notes/202412/a14twavdbxzxhfm4xhplis8j.pdf
  • Q2 FY2025 Concall Transcript Summary (Sep 2024): https://www.stockscans.in/company/NSE%3AJSWDULUX/transcript-notes/202409/nf5qf0g16ohetw0957dte3xm.pdf