Nifty
:
22402.40
Sensex
:
73852.94
34.40 (0.15%)
114.49 (0.16%)
Nifty
Sensex
:
:
22402.40
73852.94
34.40 (0.15%)
114.49 (0.16%)

Super Tannery Ltd.

Leather

Rating :
47/99

BSE: 523842 | NSE: Not Listed

NSE BSE
9.31
24-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  9.49
  •  9.49
  •  9.11
  •  9.31
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  231
  •  8.73
  •  12.80
  •  6.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 100.52
  • 17.55
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 153.31
  • 0.54%
  • 1.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.42%
  • 2.95%
  • 33.73%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.90%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.29
  • 2.78
  • 5.85

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.79
  • 1.61
  • 0.60

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.13
  • 9.44
  • 9.85

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.45
  • 12.76
  • 14.31

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.65
  • 0.67
  • 0.87

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.39
  • 14.24
  • 7.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
56.57
51.02
10.88%
61.25
63.20
-3.09%
47.77
54.28
-11.99%
58.11
63.69
-8.76%
Expenses
52.96
47.08
12.49%
56.84
59.22
-4.02%
43.86
50.39
-12.96%
53.35
59.76
-10.73%
EBITDA
3.61
3.94
-8.38%
4.41
3.98
10.80%
3.91
3.89
0.51%
4.76
3.93
21.12%
EBIDTM
6.38%
7.72%
7.20%
6.30%
8.18%
7.17%
8.19%
6.17%
Other Income
0.32
0.20
60.00%
0.34
0.55
-38.18%
0.33
0.28
17.86%
1.41
1.81
-22.10%
Interest
1.01
1.14
-11.40%
0.91
0.82
10.98%
0.95
1.05
-9.52%
1.46
1.04
40.38%
Depreciation
1.59
1.54
3.25%
1.75
1.57
11.46%
1.72
1.68
2.38%
1.89
1.70
11.18%
PBT
1.33
1.46
-8.90%
2.08
2.15
-3.26%
1.56
1.44
8.33%
2.82
2.99
-5.69%
Tax
0.40
0.38
5.26%
0.48
-0.03
-
0.42
0.42
0.00%
0.75
1.46
-48.63%
PAT
0.93
1.08
-13.89%
1.61
2.17
-25.81%
1.14
1.02
11.76%
2.06
1.53
34.64%
PATM
1.65%
2.11%
2.62%
3.44%
2.39%
1.87%
3.55%
2.40%
EPS
0.09
0.10
-10.00%
0.15
0.20
-25.00%
0.11
0.09
22.22%
0.19
0.14
35.71%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
223.70
226.74
220.95
191.17
185.78
197.68
245.73
235.08
239.83
315.65
351.49
Net Sales Growth
-3.66%
2.62%
15.58%
2.90%
-6.02%
-19.55%
4.53%
-1.98%
-24.02%
-10.20%
 
Cost Of Goods Sold
149.00
93.42
102.03
84.23
74.43
96.38
136.25
104.65
116.09
163.53
204.67
Gross Profit
74.70
133.31
118.92
106.94
111.35
101.30
109.47
130.43
123.74
152.12
146.82
GP Margin
33.39%
58.79%
53.82%
55.94%
59.94%
51.24%
44.55%
55.48%
51.59%
48.19%
41.77%
Total Expenditure
207.01
210.05
206.08
174.97
171.64
182.27
230.67
215.26
218.47
289.24
324.23
Power & Fuel Cost
-
7.07
5.79
5.26
5.30
5.46
5.31
6.95
6.92
7.83
9.03
% Of Sales
-
3.12%
2.62%
2.75%
2.85%
2.76%
2.16%
2.96%
2.89%
2.48%
2.57%
Employee Cost
-
9.86
8.57
7.70
7.31
7.59
8.77
8.21
7.99
7.09
5.89
% Of Sales
-
4.35%
3.88%
4.03%
3.93%
3.84%
3.57%
3.49%
3.33%
2.25%
1.68%
Manufacturing Exp.
-
76.38
68.26
59.85
63.92
53.28
58.46
72.38
64.73
82.88
81.04
% Of Sales
-
33.69%
30.89%
31.31%
34.41%
26.95%
23.79%
30.79%
26.99%
26.26%
23.06%
General & Admin Exp.
-
5.58
4.58
3.47
5.50
4.84
4.53
6.81
7.12
7.64
7.33
% Of Sales
-
2.46%
2.07%
1.82%
2.96%
2.45%
1.84%
2.90%
2.97%
2.42%
2.09%
Selling & Distn. Exp.
-
14.33
14.60
10.83
10.96
11.20
13.24
13.36
12.82
16.24
13.15
% Of Sales
-
6.32%
6.61%
5.67%
5.90%
5.67%
5.39%
5.68%
5.35%
5.14%
3.74%
Miscellaneous Exp.
-
3.39
2.24
3.63
4.22
3.51
4.11
2.90
2.80
4.01
13.15
% Of Sales
-
1.50%
1.01%
1.90%
2.27%
1.78%
1.67%
1.23%
1.17%
1.27%
0.89%
EBITDA
16.69
16.69
14.87
16.20
14.14
15.41
15.06
19.82
21.36
26.41
27.26
EBITDA Margin
7.46%
7.36%
6.73%
8.47%
7.61%
7.80%
6.13%
8.43%
8.91%
8.37%
7.76%
Other Income
2.40
2.31
2.55
1.18
1.07
3.06
2.02
3.42
2.17
1.23
0.26
Interest
4.33
4.47
3.97
5.35
6.75
6.34
6.01
9.08
9.60
11.46
10.10
Depreciation
6.95
6.67
6.27
5.96
5.71
6.03
5.71
7.30
7.27
7.09
4.40
PBT
7.79
7.86
7.18
6.08
2.76
6.10
5.36
6.85
6.66
9.09
13.01
Tax
2.05
1.53
2.61
1.32
-0.85
2.11
2.13
2.05
3.54
3.55
3.39
Tax Rate
26.32%
19.47%
36.35%
21.71%
-30.80%
34.59%
39.74%
29.93%
53.15%
39.05%
26.06%
PAT
5.74
6.31
4.57
4.76
3.42
4.02
3.26
4.80
3.11
5.55
9.62
PAT before Minority Interest
5.72
6.33
4.57
4.76
3.61
3.99
3.23
4.80
3.11
5.54
9.62
Minority Interest
-0.02
-0.02
0.00
0.00
-0.19
0.03
0.03
0.00
0.00
0.01
0.00
PAT Margin
2.57%
2.78%
2.07%
2.49%
1.84%
2.03%
1.33%
2.04%
1.30%
1.76%
2.74%
PAT Growth
-1.03%
38.07%
-3.99%
39.18%
-14.93%
23.31%
-32.08%
54.34%
-43.96%
-42.31%
 
EPS
0.53
0.58
0.42
0.44
0.32
0.37
0.30
0.44
0.29
0.51
0.89

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
91.80
85.92
81.72
77.17
74.57
70.34
79.32
76.41
73.25
69.36
Share Capital
10.80
10.80
10.80
10.80
10.80
10.80
10.80
10.80
10.80
10.80
Total Reserves
81.00
75.12
70.92
66.38
63.78
59.54
68.53
65.62
62.45
58.56
Non-Current Liabilities
13.24
12.68
11.36
12.32
11.42
10.16
6.67
8.79
10.70
12.69
Secured Loans
0.45
0.54
2.80
3.36
0.50
0.60
0.36
2.55
4.20
4.80
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
118.89
132.87
146.37
123.45
121.92
138.02
168.27
166.89
156.46
164.62
Trade Payables
35.55
36.84
47.14
37.47
37.37
39.60
48.89
38.76
40.79
46.59
Other Current Liabilities
13.66
17.74
18.34
16.82
13.47
19.10
23.88
22.00
22.24
24.25
Short Term Borrowings
67.47
76.27
78.87
67.44
69.97
78.26
91.97
102.33
88.17
87.91
Short Term Provisions
2.21
2.02
2.01
1.73
1.12
1.06
3.53
3.80
5.26
5.87
Total Liabilities
224.60
232.12
240.09
213.58
208.56
218.77
254.52
252.34
240.66
246.93
Net Block
73.29
73.84
73.01
65.01
58.53
53.91
67.01
71.73
68.99
68.75
Gross Block
113.12
107.24
100.86
87.27
75.14
65.30
128.81
128.14
118.44
110.05
Accumulated Depreciation
39.82
33.40
27.85
22.27
16.62
11.38
61.80
56.41
49.45
41.31
Non Current Assets
88.83
86.40
79.22
68.80
64.67
58.07
72.16
75.27
72.60
72.35
Capital Work in Progress
11.25
8.40
2.14
1.65
4.52
2.67
2.02
1.42
2.38
2.44
Non Current Investment
0.46
0.40
0.34
0.31
0.27
0.86
0.89
0.89
0.88
0.87
Long Term Loans & Adv.
3.82
3.76
3.73
1.83
1.36
0.63
2.24
1.22
0.36
0.29
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
135.77
145.72
160.86
144.78
143.89
160.67
182.31
177.06
168.04
174.56
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
61.92
67.67
80.46
86.84
82.99
71.81
109.33
98.82
91.17
87.43
Sundry Debtors
47.22
49.76
53.87
36.28
38.15
59.76
46.52
48.79
47.21
58.04
Cash & Bank
8.64
8.62
8.14
8.96
5.80
3.55
6.26
6.27
2.57
4.06
Other Current Assets
17.99
5.33
4.03
2.37
16.94
25.56
20.20
23.19
27.09
25.04
Short Term Loans & Adv.
15.17
14.34
14.37
10.34
13.81
21.33
12.82
15.00
12.95
11.27
Net Current Assets
16.88
12.84
14.50
21.33
21.97
22.65
14.04
10.17
11.58
9.94
Total Assets
224.60
232.12
240.08
213.58
208.56
218.77
254.51
252.35
240.66
246.92

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
20.53
20.40
6.18
16.23
27.98
1.63
26.89
5.48
7.64
-3.17
PBT
7.86
7.18
6.08
2.76
6.10
5.36
6.83
6.71
9.09
13.01
Adjustment
8.71
8.15
9.69
11.46
12.45
10.90
15.10
13.02
18.05
10.47
Changes in Working Capital
5.18
6.41
-9.27
3.59
11.07
-12.24
7.61
-3.48
-6.33
-15.96
Cash after chg. in Working capital
21.76
21.75
6.49
17.81
29.62
4.02
29.54
16.25
20.81
7.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-7.55
-8.49
0.00
Tax Paid
-1.23
-1.35
-0.31
-1.58
-1.64
-2.39
-2.65
-3.23
-4.68
-3.42
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-6.45
-11.16
-13.73
-10.08
-11.28
-1.77
-5.04
-9.03
-8.77
-10.92
Net Fixed Assets
-9.80
-12.65
-14.06
-9.54
-10.21
59.81
-1.27
-8.48
-8.45
-9.51
Net Investments
-0.06
-0.05
-0.04
0.26
-0.30
0.05
-0.03
-0.32
-0.01
0.78
Others
3.41
1.54
0.37
-0.80
-0.77
-61.63
-3.74
-0.23
-0.31
-2.19
Cash from Financing Activity
-13.38
-8.81
6.74
-5.52
-14.88
-2.16
-22.10
7.25
-0.36
14.79
Net Cash Inflow / Outflow
0.69
0.43
-0.81
0.62
1.83
-2.31
-0.25
3.69
-1.48
0.70
Opening Cash & Equivalents
3.52
3.09
3.90
3.28
1.45
4.07
4.63
2.57
4.06
3.36
Closing Cash & Equivalent
4.22
3.52
3.09
3.90
3.28
1.45
4.39
6.27
2.57
4.06

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
8.50
7.96
7.57
7.15
6.91
6.51
7.34
6.90
6.61
6.24
ROA
2.77%
1.94%
2.10%
1.71%
1.87%
1.37%
1.89%
1.26%
2.27%
4.18%
ROE
7.13%
5.45%
5.99%
4.75%
5.51%
4.32%
6.24%
4.27%
7.98%
15.50%
ROCE
7.63%
6.80%
7.28%
6.46%
8.44%
7.06%
8.98%
9.23%
12.28%
15.25%
Fixed Asset Turnover
2.06
2.12
2.03
2.29
2.82
2.53
1.84
1.95
2.68
3.02
Receivable days
78.06
85.60
86.06
73.12
90.39
78.92
73.77
72.90
62.81
61.06
Inventory Days
104.30
122.35
159.70
166.83
142.92
134.51
161.11
144.28
106.58
92.96
Payable days
141.41
150.22
183.32
82.15
74.14
73.38
69.77
68.63
53.69
52.42
Cash Conversion Cycle
40.95
57.72
62.44
157.80
159.16
140.05
165.11
148.55
115.70
101.60
Total Debt/Equity
0.74
0.90
1.01
0.93
0.95
1.13
1.18
1.44
1.38
1.44
Interest Cover
2.76
2.81
2.14
1.41
1.96
1.89
1.75
1.69
1.79
2.29

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Super Tannery - Quarterly Results
    10th Feb 2024, 18:39 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.