Nifty
:
11604.10
Sensex
:
39058.83
15.75 (0.14%)
94.99 (0.24%)
Nifty
Sensex
:
:
11604.10
39058.83
15.75 (0.14%)
94.99 (0.24%)

Super Tannery Ltd.

Leather

Rating :
N/A

BSE: 523842 | NSE: Not Listed

NSE BSE
1.83
23-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  1.89
  •  1.89
  •  1.83
  •  1.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6
  •  0.02
  •  3.94
  •  1.57

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 19.76
  • 7.18
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 95.46
  • N/A
  • 0.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0%
  • 0%
  • 0%
  • FII
  • DII
  • Others
  • 0%
  • 0%
  • 0%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.30
  • -7.71
  • -0.41

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.42
  • -10.75
  • -6.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.33
  • -17.45
  • 4.47

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.48
  • 9.90
  • 10.57

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.50
  • 0.58
  • 0.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.71
  • 6.45
  • 6.86

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
44.44
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
40.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
3.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
8.47%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
1.37
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
1.53
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
1.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.77
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
1.74%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
245.73
235.08
239.83
315.65
351.49
260.34
251.60
263.55
180.05
202.03
Net Sales Growth
-
4.53%
-1.98%
-24.02%
-10.20%
35.01%
3.47%
-4.53%
46.38%
-10.88%
 
Cost Of Goods Sold
-
138.25
104.65
116.09
163.53
204.67
148.16
147.46
147.48
89.87
100.30
Gross Profit
-
107.47
130.43
123.74
152.12
146.82
112.17
104.14
116.07
90.19
101.73
GP Margin
-
43.73%
55.48%
51.59%
48.19%
41.77%
43.09%
41.39%
44.04%
50.09%
50.35%
Total Expenditure
-
230.67
215.26
218.47
289.24
324.23
239.62
232.04
248.20
165.51
185.77
Power & Fuel Cost
-
5.31
6.95
6.92
7.83
9.03
6.40
5.54
6.17
5.21
5.26
% Of Sales
-
2.16%
2.96%
2.89%
2.48%
2.57%
2.46%
2.20%
2.34%
2.89%
2.60%
Employee Cost
-
7.90
8.21
7.99
7.09
5.89
5.23
5.41
5.54
4.03
3.53
% Of Sales
-
3.21%
3.49%
3.33%
2.25%
1.68%
2.01%
2.15%
2.10%
2.24%
1.75%
Manufacturing Exp.
-
58.46
72.38
64.73
82.88
81.04
61.52
55.47
66.46
49.18
55.26
% Of Sales
-
23.79%
30.79%
26.99%
26.26%
23.06%
23.63%
22.05%
25.22%
27.31%
27.35%
General & Admin Exp.
-
6.50
6.81
7.12
7.64
7.33
6.14
6.13
5.88
5.57
8.04
% Of Sales
-
2.65%
2.90%
2.97%
2.42%
2.09%
2.36%
2.44%
2.23%
3.09%
3.98%
Selling & Distn. Exp.
-
10.14
13.36
12.82
16.24
13.15
10.22
10.04
14.37
10.40
11.67
% Of Sales
-
4.13%
5.68%
5.35%
5.14%
3.74%
3.93%
3.99%
5.45%
5.78%
5.78%
Miscellaneous Exp.
-
4.11
2.90
2.80
4.01
3.12
1.94
1.99
2.29
1.26
11.67
% Of Sales
-
1.67%
1.23%
1.17%
1.27%
0.89%
0.75%
0.79%
0.87%
0.70%
0.85%
EBITDA
-
15.06
19.82
21.36
26.41
27.26
20.72
19.56
15.35
14.54
16.26
EBITDA Margin
-
6.13%
8.43%
8.91%
8.37%
7.76%
7.96%
7.77%
5.82%
8.08%
8.05%
Other Income
-
2.02
3.42
2.17
1.23
0.26
1.01
0.37
0.27
1.22
0.26
Interest
-
6.01
9.08
9.60
11.46
10.10
9.24
9.44
6.06
5.79
6.93
Depreciation
-
5.71
7.30
7.27
7.09
4.40
3.97
3.66
3.50
3.47
2.93
PBT
-
5.36
6.85
6.66
9.09
13.01
8.52
6.83
6.07
6.50
6.66
Tax
-
2.13
2.05
3.54
3.55
3.39
3.55
3.59
2.47
1.65
2.10
Tax Rate
-
39.74%
29.93%
53.15%
39.05%
26.06%
41.67%
52.56%
40.69%
25.38%
31.53%
PAT
-
3.26
4.80
3.11
5.55
9.62
4.96
3.24
3.61
4.86
4.56
PAT before Minority Interest
-
3.23
4.80
3.11
5.54
9.62
4.96
3.24
3.60
4.85
4.56
Minority Interest
-
0.03
0.00
0.00
0.01
0.00
0.00
0.00
0.01
0.01
0.00
PAT Margin
-
1.33%
2.04%
1.30%
1.76%
2.74%
1.91%
1.29%
1.37%
2.70%
2.26%
PAT Growth
-
-32.08%
54.34%
-43.96%
-42.31%
93.95%
53.09%
-10.25%
-25.72%
6.58%
 
Unadjusted EPS
-
0.30
0.44
0.29
0.51
0.89
0.46
0.30
0.33
0.45
1.43

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
70.34
79.32
76.41
73.25
69.36
58.80
54.49
51.89
48.44
44.64
Share Capital
10.80
10.80
10.80
10.80
10.80
10.80
10.80
10.80
10.80
7.20
Total Reserves
59.54
68.53
65.62
62.45
58.56
48.00
43.69
41.09
37.64
37.44
Non-Current Liabilities
10.16
6.67
8.79
10.70
12.69
16.23
8.55
5.72
75.76
80.35
Secured Loans
0.60
0.36
2.55
4.20
4.80
8.59
2.00
0.00
70.05
75.14
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
138.02
168.27
166.89
156.46
164.62
137.98
120.83
140.16
52.43
41.26
Trade Payables
39.60
48.89
38.76
40.79
46.59
44.02
27.42
40.27
41.41
26.47
Other Current Liabilities
19.10
23.88
22.00
22.24
24.25
21.14
15.52
15.92
8.51
12.85
Short Term Borrowings
78.26
91.97
102.33
88.17
87.91
69.02
73.58
80.06
0.00
0.00
Short Term Provisions
1.06
3.53
3.80
5.26
5.87
3.80
4.32
3.91
2.52
1.94
Total Liabilities
218.77
254.52
252.34
240.66
246.93
213.24
184.10
198.01
176.87
166.51
Net Block
53.91
67.01
71.73
68.99
68.75
63.34
60.39
58.23
55.80
52.01
Gross Block
65.30
128.81
128.14
118.44
110.05
100.71
60.39
89.78
84.06
76.84
Accumulated Depreciation
11.38
61.80
56.41
49.45
41.31
37.37
0.00
31.55
28.26
24.83
Non Current Assets
58.07
72.16
75.27
72.60
72.35
67.96
65.14
63.79
56.28
53.35
Capital Work in Progress
2.67
2.02
1.42
2.38
2.44
2.15
2.28
3.12
-0.69
1.21
Non Current Investment
0.86
0.89
0.89
0.88
0.87
0.17
0.17
0.17
1.17
0.13
Long Term Loans & Adv.
0.63
2.24
1.22
0.36
0.29
2.31
2.31
2.26
0.00
0.00
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
160.67
182.31
177.06
168.04
174.56
145.25
118.93
134.18
120.56
113.12
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
71.81
109.33
98.82
91.17
87.43
74.46
59.54
70.55
67.82
57.57
Sundry Debtors
59.76
46.52
48.79
47.21
58.04
48.30
40.76
40.30
35.19
39.50
Cash & Bank
3.55
6.26
6.27
2.57
4.06
3.36
2.53
6.13
4.66
5.03
Other Current Assets
25.56
7.38
8.19
14.14
25.04
19.13
16.09
17.20
12.90
11.02
Short Term Loans & Adv.
21.33
12.82
15.00
12.95
11.27
12.23
6.55
6.28
6.59
6.53
Net Current Assets
22.65
14.04
10.17
11.58
9.94
7.27
-1.90
-5.98
68.13
71.86
Total Assets
218.77
254.51
252.35
240.66
246.92
213.24
184.10
198.01
176.87
166.50

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
1.63
26.89
5.48
7.64
-3.17
4.87
4.87
-2.45
15.55
2.99
PBT
5.36
6.83
6.71
9.09
13.01
8.52
6.83
6.07
6.50
6.66
Adjustment
10.90
15.10
13.02
18.05
10.47
11.46
10.54
10.10
5.38
7.03
Changes in Working Capital
-12.24
7.61
-3.48
-6.33
-15.96
-4.18
-1.65
-11.00
9.51
-3.85
Cash after chg. in Working capital
4.02
29.54
16.25
20.81
7.52
15.80
15.73
5.17
21.39
9.84
Interest Paid
0.00
0.00
-7.55
-8.49
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.39
-2.65
-3.23
-4.68
-3.42
-3.37
-2.48
-2.24
-1.16
-1.30
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
-1.77
-5.04
-9.03
-8.77
-10.92
-6.74
-5.10
-5.39
-9.30
-10.21
Net Fixed Assets
59.81
-1.27
-8.48
-8.45
-9.51
-5.82
-3.89
-6.73
-8.35
-9.72
Net Investments
0.05
-0.03
-0.32
-0.01
0.78
0.00
-0.01
0.25
-1.73
-0.32
Others
-61.63
-3.74
-0.23
-0.31
-2.19
-0.92
-1.20
1.09
0.78
-0.17
Cash from Financing Activity
-2.16
-22.10
7.25
-0.36
14.79
2.70
-3.38
9.31
-6.62
5.96
Net Cash Inflow / Outflow
-2.31
-0.25
3.69
-1.48
0.70
0.82
-3.60
1.47
-0.37
-1.26
Opening Cash & Equivalents
4.07
4.63
2.57
4.06
3.36
2.53
6.13
4.66
5.03
6.29
Closing Cash & Equivalent
1.45
4.39
6.27
2.57
4.06
3.36
2.53
6.13
4.66
5.03

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
6.51
7.34
6.90
6.61
6.24
5.26
4.86
4.62
4.29
3.94
ROA
1.37%
1.89%
1.26%
2.27%
4.18%
2.50%
1.70%
1.92%
2.82%
2.78%
ROE
4.32%
6.24%
4.27%
7.98%
15.50%
9.09%
6.34%
7.48%
10.90%
11.37%
ROCE
7.06%
8.98%
9.23%
12.28%
15.25%
13.22%
12.52%
9.84%
10.50%
12.27%
Fixed Asset Turnover
2.53
1.84
1.95
2.68
3.02
2.83
3.05
2.54
1.88
2.83
Receivable days
78.92
73.77
72.90
62.81
61.06
71.36
64.67
62.29
90.26
66.58
Inventory Days
134.51
161.11
144.28
106.58
92.96
107.37
103.79
114.18
151.52
111.93
Payable days
73.75
69.77
68.63
53.69
52.42
53.89
55.28
59.48
91.85
62.01
Cash Conversion Cycle
139.68
165.11
148.55
115.70
101.60
124.84
113.19
116.99
149.93
116.50
Total Debt/Equity
1.13
1.18
1.44
1.38
1.44
1.44
1.48
1.61
1.51
1.77
Interest Cover
1.89
1.75
1.69
1.79
2.29
1.92
1.72
2.00
2.12
1.96

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Super Tannery - Quarterly Results
    10th Aug 2019, 21:58 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.