EN DE

Kansai Nerolac Paints Limited (KANSAINER) Fair Value & Analysis

Basic Materials · IN · Market cap ₹172B

KN Kansai Nerolac Paints Limited KANSAINER · NSE
Price₹205.80
Fair Value₹123.91
Upside-39.8%
Quality55/100
Watch Kansai Nerolac Paints Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 7.3% net margin
Low debt · generates free cash flow
1.19% dividend yield
Mixed vs. peers (8/14)
Narrow moat 39/100
Evidence: High Range ₹86.86 – ₹154.89 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 4 days ago

Share price +2.2% over the past month.

A solid business, but screening 40% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹154.89). The favourable scenario is already priced in.
  • Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹410.57 ₹156.74 Fair Value ₹123.91 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹156.74 – ₹410.57 · fair‑value band ₹86.86 – ₹154.89 · the ₹205.80 price screens above the ₹123.91 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Kansai Nerolac Paints Limited (KANSAINER) currently trades at ₹205.80, while our model-based Fair Value estimate is ₹123.91, implying the stock looks roughly 39.8% overvalued today. The Quality Score stands at 55/100 (solid quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Kansai Nerolac Paints Limited generated revenue of ₹80.5B at a net margin of 7.3%. Revenue grew 7.5% year over year. It earns a return on equity of 8.8%. Net debt stands at ₹770M. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹86.86 (bear case) to ₹154.89 (bull case); at ₹205.80, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 21% below its 52-week high and 32% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -68% fair-value upside, at -40%, KANSAINER screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ₹103.92 ₹168.19 ₹271.20 80
Residual Income ₹70.93 ₹77.18 ₹98.39 76
Rev-Margin DCF ₹90.44 ₹146.24 ₹213.85 74
All 26 models by family
DCF Models
FCF DCF ₹103.21 ₹169.39 ₹276.15 38
Owner Earnings ₹92.17 ₹151.08 ₹246.12 31
5Y Revenue Exit ₹90.44 ₹146.61 ₹219.83 39
5Y EBITDA Exit ₹90.67 ₹147.07 ₹214.33 41
5Y P/E Exit ₹92.20 ₹150.04 ₹212.66 38
10Y Revenue Exit ₹91.31 ₹144.77 ₹220.14 36
10Y EBITDA Exit ₹94.15 ₹145.09 ₹215.78 37
10Y P/E Exit ₹95.14 ₹147.20 ₹214.46 35
Earnings-Based
Graham-Dodd ₹49.57 ₹185.87 ₹251.39 54
Lynch FV ₹44.85 ₹64.07 ₹83.29 50
PEG = 1.0 ₹44.85 ₹64.07 ₹83.29 46
EPV ₹64.55 ₹74.86 ₹83.88 59
Dividend Discount
Gordon GGM ₹34.42 ₹71.57 ₹113.54 70
DDM Multi-Stage ₹34.42 ₹60.35 ₹75.12 61
Multiples
P/E Multiple ₹92.93 ₹123.91 ₹154.89 63
P/S Multiple ₹92.93 ₹123.91 ₹154.89 58
P/B Multiple ₹92.93 ₹123.91 ₹154.89 55
EV/EBIT ₹99.60 ₹131.91 ₹164.22 53
EV/EBITDA ₹93.07 ₹123.20 ₹153.32 54
EV/Revenue ₹86.68 ₹122.68 ₹158.68 43
Asset-Based
NCAV (Graham) ₹41.51 ₹55.62 ₹83.02 50
Growth DCF
Growth DCF ₹103.92 ₹168.19 ₹271.20 80
Rev-Margin DCF ₹90.44 ₹146.24 ₹213.85 74
Economic Profit
Residual Income ₹70.93 ₹77.18 ₹98.39 76
ROIC Compounder ₹64.55 ₹74.86 ₹85.13 72
Growth Earnings
Growth-Adj P/E ₹73.09 ₹104.41 ₹135.73 68

Widest divergence: DCF Models (₹147.07) versus Asset-Based (₹55.62). Highest evidence: Growth DCF (80).

Notify me when KANSAINER reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹80.5B
Revenue growth (YoY) +7.5%
Net margin 7.3%
Return on equity 8.8%
Free cash flow ₹6.8B FY2026
P/E ratio 28.2
More key figures
Operating margin 8.0%
EPS (TTM) ₹7.29
Dividend yield 1.2%
EPS growth (YoY) +3.7%
Net debt ₹770M FY2026

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 55/100

Of which business quality 57 · Market factors (momentum, volatility) 49

Profitability 48
Margins and returns on capital today
Quality Growth 13
Are margins and returns improving?
Cashflow 57
Earnings quality: real cash, not paper profit
Fin. Strength 82
Balance sheet, leverage, solvency risk
Investment 57
Disciplined investing over empire-building
Low Volatility 84
Calm price path (market factor)
Momentum 33
Price trend over the last 3–12 months (market factor)
52W Momentum 34
Distance to the 52-week high (market factor)
Net Issuance 81
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Kansai Nerolac Paints Limited engages in the manufacture and supply paints, varnishes, enamels, and lacquers in India. It provides interior and exterior wall paints, wood coatings, metal enamel paints, and ancillary paints, as well as adhesives and waterproofing products; interior textures; general industrial, powder, coil, automotive, auto refinish, and …

Full company description

Kansai Nerolac Paints Limited engages in the manufacture and supply paints, varnishes, enamels, and lacquers in India. It provides interior and exterior wall paints, wood coatings, metal enamel paints, and ancillary paints, as well as adhesives and waterproofing products; interior textures; general industrial, powder, coil, automotive, auto refinish, and floor coatings; wood finishes, waterproofing solutions, and construction chemicals; and decorative and soldier paints. The company also offers painters, background check, guidance, color consultation, on-site sanitation, quotation, and color selection tools services. It serves residential, commercial, retail, industrial, governmental, and institutional customers, as well as automotive, consumer durables, machinery, equipment, and structural industries. The company was formerly known as Goodlass Nerolac Paints Limited and changed its name to Kansai Nerolac Paints Limited in April 2006. The company was incorporated in 1920 and is headquartered in Mumbai, India. Kansai Nerolac Paints Limited is a subsidiary of Kansai Paint Co., Ltd.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Kansai Nerolac Paints Limited reported revenue of ₹80.5B in FY2026 versus ₹62.8B in FY2022, a compound +6.4%/yr. Reported net income was ₹5.9B in FY2026, compounding +13.2%/yr from FY2022.

Growth Quality 80/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
₹80.5B
Latest YoY
+3.4%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+2.4%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+9.8%
Avg. growth/yr (21Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+11.2%
Revenue +6.4%/yr
FY22 ₹62.8B
FY23 ₹75.1B
FY24 ₹77.7B
FY25 ₹77.9B
FY26 ₹80.5B
Net income +13.2%/yr
FY22 ₹3.6B
FY23 ₹4.7B
FY24 ₹11.9B
FY25 ₹11.4B
FY26 ₹5.9B
Character of growth · EPS growth decomposed (2015-2026) +6.3 % p.a.
Revenue per share +8.5 pp

of which total revenue +8.5 pp · buybacks/dilution +0.0 pp

EBIT margin −3.7 pp
Tax rate +0.0 pp
Residual (interest, one-offs) +1.5 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

KANSAINER screens 40% overvalued. Compare with Linde plc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Kansai Nerolac Paints Limited Fair Value". https://www.fairvalue-calculator.com/stock/KANSAINER

Peer Group

Specialty Chemicals · 672 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 55 · Above median
Fair Value upside −40% · Below median
Return on equity (TTM) 9% · Above median
Return on assets 6% · Top 25%
Net margin (TTM) 7% · Above median
Operating margin (TTM) 8% · Above median
Revenue growth 8% · Above median
Dividend yield (TTM) 1.2% · Below median
Debt / equity 0.00× · Lower than 75% of peers

Valuation Multiples vs Specialty Chemicals median · lower = cheaper

P/E (TTM) 28.2× · Pricier than median
P/B 2.56× · Pricier than median
P/S (TTM) 2.14× · Pricier than median
P/FCF 0.3× · Cheaper than median
EV/EBITDA 18.5× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 38 · sector 18
PAST 35 · sector 23
HEALTH 100 · sector 95
DIVIDEND 24 · sector 31

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Specialty Chemicals stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Linde plc LIN $479.43 $222.03 -54%
Wanhua Chemical Group 600309 ¥75.06 ¥68.03 -9%
Novozymes A/S NSISB kr 416.10 kr 170.02 -59%
Asian Paints Limited ASIANPAINT ₹2,756 ₹664.51 -76%
Solar Industries India Limited SOLARINDS ₹18,730 ₹2,793 -85%
Pidilite Industries Limited PIDILITIND ₹1,702 ₹351.84 -79%
PT Chandra Asri Pacific Tbk TPIA 2,160 IDR 2,322 IDR +8%
Berger Paints India Limited BERGEPAINT ₹559.80 ₹154.46 -72%
Gujarat Fluorochemicals Limited FLUOROCHEM ₹4,566 ₹836.47 -82%
Himadri Speciality Chemical Limited HSCL ₹778.15 ₹248.63 -68%

Compare Kansai Nerolac Paints Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Kansai Nerolac Paints Limited (KANSAINER) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹123.91 versus a price of ₹205.80, about −40% (overvalued).
What is the fair value of KANSAINER?
Our model-based fair value for Kansai Nerolac Paints Limited is ₹123.91 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹205.80.
What is the quality score of KANSAINER?
Kansai Nerolac Paints Limited has a Quality Score of 55/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Kansai Nerolac Paints Limited (KANSAINER)?
Kansai Nerolac Paints Limited reported trailing-twelve-month revenue of about ₹80.5B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of KANSAINER?
The net profit margin of Kansai Nerolac Paints Limited is about 7.3%, meaning it keeps roughly 7.3% of revenue as net income. Based on the latest reported figures.
Does Kansai Nerolac Paints Limited pay a dividend?
Kansai Nerolac Paints Limited currently shows a dividend yield of about 1.19% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Kansai Nerolac Paints Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.