Paints · Founded 2006 · www.sircapaints.com · BSE 543686 · NSE SIRCA · ISIN INE792Z01011
No Notes Added Yet
Business
SIRCA Paints India Ltd. is primarily engaged in the manufacturing, marketing, and distribution of a wide range of surface coatings. The company's core business revolves around specialized wood coatings, including polyurethane (PU), polyester, melamine, and water-based coatings, for furniture and interior applications. Increasingly, it has expanded its portfolio to include decorative paints for interior and exterior walls (emulsions, primers, putties). SIRCA operates through a network of distributors and dealers across India, catering to both retail consumers and institutional clients. It generates revenue through the sale of these manufactured paint and coating products.
Revenue Mix
SIRCA's business can be broadly categorized into:
Wood Coatings: This is the company's traditional strength and typically contributes a significant portion of its revenue. It includes a premium range of finishes for wood, known for durability and aesthetics.
Decorative Paints: This segment includes a range of interior and exterior emulsions, primers, and wall putties. It is a key growth area for the company as it aims to tap into the broader retail paint market.
Specific revenue contributions for each segment are not publicly available as a regular breakdown but wood coatings are historically dominant.
Industry
The Indian paint industry is highly competitive, characterized by the dominance of a few large players in the decorative segment (e.g., Asian Paints, Berger Paints, Kansai Nerolac) and numerous smaller, regional players. The specialty coatings segment, particularly wood coatings, has specific players and often requires specialized technical expertise. SIRCA is positioned as a quality-focused player, particularly strong in the premium wood coatings segment where it has built a niche brand reputation. In the decorative paints segment, it is a challenger brand, aiming to gain market share by leveraging its existing network and brand perception of quality.
MOAT
Brand Reputation: SIRCA has built a recognizable brand, especially in the wood coatings segment, associated with quality and specialized products. This trust helps in customer retention and new customer acquisition.
Product Specialization & R&D: Its focus and expertise in high-performance wood coatings provide a competitive edge, backed by ongoing R&D to meet evolving market demands for specialized finishes.
Distribution Network: The company is continuously expanding its pan-India distribution network, which is crucial for reach and market penetration, especially as it diversifies into decorative paints.
Moderate Switching Costs (in niche segments): For professional applicators and manufacturers using its specialized wood coatings, there can be moderate switching costs due to familiarity with application techniques, product performance, and established supply chains.
Growth Drivers
Expansion in Decorative Paints: The large and growing Indian decorative paints market offers significant opportunities for SIRCA to expand its market share by leveraging its brand and distribution.
Urbanization and Rising Disposable Income: Increasing urbanization, growing middle-class incomes, and a focus on aesthetics are driving demand for better quality and specialized paints and finishes.
Growth in Interior & Furniture Industry: The booming real estate sector, growth in modular furniture, and interior design trends directly boost demand for wood coatings and related products.
Premiumization Trend: Consumers are increasingly willing to spend more on premium, durable, and aesthetically superior paint solutions, benefiting companies like SIRCA which focus on quality.
Geographic Penetration: Deepening market penetration in existing regions and expanding into new geographies, particularly in Tier 2 and 3 cities.
Risks
Raw Material Price Volatility: A significant portion of paint raw materials are crude oil derivatives. Fluctuations in crude oil prices and other key chemical inputs can directly impact manufacturing costs and profit margins.
Intense Competition: The decorative paints market is dominated by large, well-entrenched players with significant advertising budgets and distribution reach, making market share gains challenging.
Economic Slowdown: A downturn in the construction sector or general economic slowdown can reduce demand for paints and coatings.
Regulatory Changes: Stricter environmental regulations regarding Volatile Organic Compounds (VOCs) and other chemicals may require significant R&D investment and product reformulation.
Distribution Channel Management: Maintaining strong relationships with dealers and distributors, managing inventory, and ensuring efficient logistics are critical and can pose operational challenges.
Management & Ownership
SIRCA Paints India Ltd. is primarily promoted by the Awasthi family, who are also actively involved in the company's management. The management team is generally perceived to have significant experience within the Indian coatings industry, with a focus on product innovation, quality control, and market expansion. The ownership structure typically involves a significant promoter holding, with the remaining shares held by public shareholders, institutional investors, and foreign portfolio investors.
Outlook
SIRCA Paints has carved out a strong position in the niche wood coatings segment and is actively pursuing growth in the broader decorative paints market. The company benefits from secular tailwinds like urbanization, rising disposable incomes, and increasing premiumization in the Indian market. Its ability to expand its distribution network and effectively compete with larger players in decorative paints while maintaining its leadership in wood coatings will be crucial. While raw material price volatility and intense competition remain ongoing challenges, a focused approach on product quality, innovation, and strategic market expansion could enable SIRCA to sustain its growth trajectory and improve profitability. Conversely, failure to scale effectively in the competitive decorative segment or prolonged raw material inflation could pressure margins and hinder growth.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 83 | 79 | 105 | 89 | 101 | 114 | 131 | 113 | 134 | 130 |
| Other Income | 2 | 1 | 1 | 2 | 1 | 0 | 1 | 1 | 1 | 2 |
| Total Income | 85 | 80 | 106 | 91 | 102 | 114 | 132 | 114 | 136 | 132 |
| Total Expenditure | 66 | 65 | 87 | 73 | 82 | 92 | 104 | 90 | 109 | 106 |
| Operating Profit | 18 | 15 | 20 | 17 | 20 | 23 | 28 | 24 | 27 | 26 |
| Interest | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 17 | 14 | 18 | 16 | 18 | 19 | 24 | 20 | 23 | 22 |
| Provision for Tax | 4 | 4 | 5 | 4 | 4 | 5 | 6 | 5 | 5 | 6 |
| Profit After Tax | 13 | 10 | 13 | 11 | 14 | 14 | 18 | 15 | 18 | 16 |
| Adjustments | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | 0 |
| Profit After Adjustments | 13 | 10 | 13 | 11 | 14 | 14 | 18 | 15 | 18 | 16 |
| Adjusted Earnings Per Share | 2.3 | 1.9 | 2.4 | 2.1 | 2.6 | 2.6 | 3.2 | 2.6 | 3.1 | 2.9 |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
| Net Sales | 135 | 143 | 200 | 268 | 312 | 374 | 492 | 508 |
| Other Income | 6 | 14 | 4 | 5 | 6 | 5 | 4 | 5 |
| Total Income | 141 | 157 | 204 | 273 | 318 | 379 | 496 | 514 |
| Total Expenditure | 104 | 131 | 162 | 206 | 243 | 306 | 394 | 409 |
| Operating Profit | 37 | 26 | 42 | 67 | 75 | 73 | 103 | 105 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 4 |
| Depreciation | 2 | 4 | 4 | 4 | 6 | 7 | 11 | 12 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 34 | 23 | 38 | 62 | 69 | 65 | 87 | 89 |
| Provision for Tax | 9 | 6 | 10 | 16 | 18 | 16 | 22 | 22 |
| Profit After Tax | 25 | 17 | 28 | 46 | 51 | 49 | 65 | 67 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 25 | 17 | 28 | 46 | 51 | 49 | 65 | 67 |
| Adjusted Earnings Per Share | 4.6 | 3 | 5.1 | 8.4 | 9.4 | 9 | 11.4 | 11.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 32% | 22% | 28% | 0% |
| Operating Profit CAGR | 41% | 15% | 32% | 0% |
| PAT CAGR | 33% | 12% | 31% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -17% | 1% | 18% | NA% |
| ROE Average | 16% | 16% | 16% | 15% |
| ROCE Average | 20% | 21% | 21% | 19% |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 185 | 202 | 225 | 265 | 309 | 350 | 475 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 42 | 26 |
| Other Non-Current Liabilities | -1 | -1 | -0 | 0 | 0 | 1 | 13 |
| Total Current Liabilities | 34 | 59 | 47 | 62 | 60 | 75 | 96 |
| Total Liabilities | 218 | 260 | 271 | 328 | 368 | 467 | 609 |
| Fixed Assets | 53 | 41 | 53 | 54 | 58 | 164 | 174 |
| Other Non-Current Assets | 2 | 4 | 4 | 8 | 9 | 8 | 27 |
| Total Current Assets | 163 | 215 | 215 | 265 | 301 | 295 | 409 |
| Total Assets | 218 | 260 | 271 | 328 | 368 | 467 | 609 |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 16 | 5 | 39 | 45 | 30 | 43 | 43 |
| Cash Flow from Operating Activities | -8 | 19 | 35 | -19 | 42 | 54 | 44 |
| Cash Flow from Investing Activities | 5 | 15 | -11 | 9 | -21 | -45 | -70 |
| Cash Flow from Financing Activities | -8 | -0 | -17 | -6 | -8 | -8 | 39 |
| Net Cash Inflow / Outflow | -11 | 34 | 7 | -15 | 12 | 1 | 13 |
| Closing Cash & Cash Equivalent | 5 | 39 | 45 | 30 | 43 | 43 | 57 |
| # | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 4.59 | 3.03 | 5.06 | 8.41 | 9.38 | 8.95 | 11.45 |
| CEPS(Rs) | 5.03 | 3.69 | 5.81 | 9.22 | 10.47 | 10.22 | 13.34 |
| DPS(Rs) | 1.5 | 1.5 | 2 | 0.75 | 1.5 | 1.5 | 2 |
| Book NAV/Share(Rs) | 33.69 | 36.78 | 41.07 | 48.44 | 56.32 | 63.78 | 83.66 |
| Core EBITDA Margin(%) | 23.01 | 8.56 | 18.88 | 23.05 | 22.03 | 18.05 | 20.07 |
| EBIT Margin(%) | 25.39 | 15.88 | 19.02 | 23.21 | 22.16 | 17.57 | 18.67 |
| Pre Tax Margin(%) | 25.31 | 15.75 | 18.97 | 23.19 | 22.15 | 17.52 | 17.68 |
| PAT Margin (%) | 18.63 | 11.58 | 13.86 | 17.22 | 16.5 | 13.13 | 13.2 |
| Cash Profit Margin (%) | 20.4 | 14.14 | 15.92 | 18.87 | 18.41 | 14.99 | 15.38 |
| ROA(%) | 11.56 | 6.95 | 10.44 | 15.4 | 14.78 | 11.75 | 12.08 |
| ROE(%) | 13.62 | 8.59 | 12.99 | 18.8 | 17.92 | 14.91 | 15.77 |
| ROCE(%) | 18.56 | 11.38 | 17.3 | 25.33 | 24.06 | 18.54 | 20.28 |
| Receivable days | 123.22 | 112.98 | 80.9 | 66.11 | 68.44 | 77.57 | 92.1 |
| Inventory Days | 139.04 | 148.35 | 122.84 | 115.9 | 114.58 | 99.32 | 81.02 |
| Payable days | 104.63 | 119.5 | 103.05 | 84.12 | 74.69 | 65.2 | 63.38 |
| PER(x) | 20.16 | 52.21 | 45.95 | 38.29 | 30.31 | 27 | 35.07 |
| Price/Book(x) | 2.75 | 4.29 | 5.66 | 6.65 | 5.05 | 3.79 | 4.8 |
| Dividend Yield(%) | 0.81 | 0.47 | 0.43 | 0.23 | 0.53 | 0.62 | 0.5 |
| EV/Net Sales(x) | 3.39 | 5.59 | 5.96 | 6.4 | 4.78 | 3.53 | 4.58 |
| EV/Core EBITDA(x) | 12.47 | 30.31 | 28.25 | 25.75 | 19.85 | 18.19 | 21.95 |
| Net Sales Growth(%) | 0 | 6.02 | 39.7 | 33.86 | 16.42 | 19.88 | 31.79 |
| EBIT Growth(%) | 0 | -33.68 | 67.33 | 63.34 | 11.16 | -4.97 | 40.08 |
| PAT Growth(%) | 0 | -34.09 | 67.19 | 66.31 | 11.55 | -4.62 | 32.54 |
| EPS Growth(%) | 0 | -34.09 | 67.19 | 66.31 | 11.55 | -4.62 | 27.91 |
| Debt/Equity(x) | 0 | 0.07 | 0 | 0 | 0 | 0.14 | 0.07 |
| Current Ratio(x) | 4.83 | 3.64 | 4.59 | 4.28 | 5.04 | 3.94 | 4.27 |
| Quick Ratio(x) | 3.3 | 2.54 | 3.1 | 2.66 | 3.44 | 2.5 | 3.11 |
| Interest Cover(x) | 343.19 | 124.12 | 386.66 | 1452.02 | 3419.85 | 377.08 | 18.79 |
| Total Debt/Mcap(x) | 0 | 0.02 | 0 | 0 | 0 | 0.04 | 0.01 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 67.55 | 67.55 | 67.55 | 67.55 | 67.55 | 67.55 | 65.19 | 65.19 | 65.19 | 65.19 |
| FII | 5.48 | 5.36 | 4.61 | 4.09 | 4.28 | 5.19 | 6.47 | 6.92 | 6.3 | 6.08 |
| DII | 0.75 | 0.69 | 0.69 | 0 | 0 | 0 | 0.32 | 0.32 | 0 | 3.54 |
| Public | 26.22 | 26.41 | 27.15 | 28.36 | 28.17 | 27.26 | 28.03 | 27.58 | 28.51 | 25.2 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 |
| FII | 0.3 | 0.29 | 0.25 | 0.22 | 0.23 | 0.28 | 0.37 | 0.39 | 0.36 | 0.35 |
| DII | 0.04 | 0.04 | 0.04 | 0 | 0 | 0 | 0.02 | 0.02 | 0 | 0.2 |
| Public | 1.44 | 1.45 | 1.49 | 1.55 | 1.54 | 1.49 | 1.59 | 1.57 | 1.62 | 1.43 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 5.48 | 5.48 | 5.48 | 5.48 | 5.48 | 5.48 | 5.68 | 5.68 | 5.68 | 5.68 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +32% | +22% | +28% | — |
| Operating Profit CAGR | +41% | +15% | +32% | — |
| PAT CAGR | +33% | +12% | +31% | — |
| Share Price CAGR | -17% | +1% | +18% | — |
| ROE Average | +16% | +16% | +16% | +15% |
| ROCE Average | +20% | +21% | +21% | +19% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 67.55 | 67.55 | 67.55 | 67.55 | 67.55 | 67.55 | 65.19 | 65.19 | 65.19 | 65.19 |
| FII | 5.48 | 5.36 | 4.61 | 4.09 | 4.28 | 5.19 | 6.47 | 6.92 | 6.3 | 6.08 |
| DII | 0.75 | 0.69 | 0.69 | 0 | 0 | 0 | 0.32 | 0.32 | 0 | 3.54 |
| Public | 26.22 | 26.41 | 27.15 | 28.36 | 28.17 | 27.26 | 28.03 | 27.58 | 28.51 | 25.2 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 |
| FII | 0.3 | 0.29 | 0.25 | 0.22 | 0.23 | 0.28 | 0.37 | 0.39 | 0.36 | 0.35 |
| DII | 0.04 | 0.04 | 0.04 | 0 | 0 | 0 | 0.02 | 0.02 | 0 | 0.2 |
| Public | 1.44 | 1.45 | 1.49 | 1.55 | 1.54 | 1.49 | 1.59 | 1.57 | 1.62 | 1.43 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 5.48 | 5.48 | 5.48 | 5.48 | 5.48 | 5.48 | 5.68 | 5.68 | 5.68 | 5.68 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.