Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

Leather

Rating :
34/99

BSE: 526666 | NSE: BIL

211.65
02-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 211.45
  • 216.95
  • 209.00
  • 213.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2917
  •  6.19
  •  384.00
  •  151.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 257.20
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 651.85
  • N/A
  • 0.78

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.36%
  • 14.53%
  • 17.22%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 10.89%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.63
  • -0.48
  • -1.46

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.59
  • -3.93
  • -8.29

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.71
  • -1.87
  • -17.79

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.61
  • 11.07
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.67
  • 0.89
  • 0.67

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.43
  • 11.33
  • 11.46

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
233.72
214.56
8.93%
226.19
114.03
98.36%
156.57
142.74
9.69%
208.36
135.56
53.70%
Expenses
206.66
197.70
4.53%
209.13
107.92
93.78%
148.92
137.48
8.32%
203.50
123.37
64.95%
EBITDA
27.06
16.86
60.50%
17.06
6.11
179.21%
7.66
5.26
45.63%
4.85
12.19
-60.21%
EBIDTM
11.58%
7.86%
7.54%
5.36%
4.89%
3.68%
2.33%
8.99%
Other Income
1.37
14.14
-90.31%
0.59
1.61
-63.35%
2.51
1.40
79.29%
13.92
1.71
714.04%
Interest
9.08
5.06
79.45%
7.11
6.56
8.38%
5.80
6.07
-4.45%
5.85
3.90
50.00%
Depreciation
6.17
8.87
-30.44%
6.21
2.98
108.39%
2.11
2.83
-25.44%
9.85
2.57
283.27%
PBT
13.18
17.07
-22.79%
4.33
-1.83
-
2.25
-2.25
-
3.07
7.43
-58.68%
Tax
3.45
3.61
-4.43%
1.28
-0.01
-
1.15
-0.56
-
0.72
1.89
-61.90%
PAT
9.73
13.47
-27.77%
3.05
-1.82
-
1.11
-1.70
-
2.36
5.54
-57.40%
PATM
4.16%
6.28%
1.35%
-1.60%
0.71%
-1.19%
1.13%
4.09%
EPS
7.98
12.28
-35.02%
-2.31
-4.04
-
-17.08
6.36
-
-4.71
1.72
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
824.84
693.51
548.39
724.76
749.64
710.39
640.11
622.22
558.13
414.41
303.06
Net Sales Growth
35.91%
26.46%
-24.33%
-3.32%
5.53%
10.98%
2.88%
11.48%
34.68%
36.74%
 
Cost Of Goods Sold
504.02
422.72
331.41
422.71
447.93
448.07
410.03
380.88
346.58
254.60
187.37
Gross Profit
320.82
270.78
216.98
302.05
301.71
262.31
230.08
241.34
211.54
159.80
115.69
GP Margin
38.90%
39.04%
39.57%
41.68%
40.25%
36.92%
35.94%
38.79%
37.90%
38.56%
38.17%
Total Expenditure
768.21
652.28
511.83
661.21
689.75
660.01
595.61
568.89
508.50
377.44
276.73
Power & Fuel Cost
-
3.53
2.84
3.48
3.56
3.27
2.62
2.80
2.53
2.16
1.90
% Of Sales
-
0.51%
0.52%
0.48%
0.47%
0.46%
0.41%
0.45%
0.45%
0.52%
0.63%
Employee Cost
-
51.65
46.07
47.78
46.56
47.96
45.33
36.25
30.52
25.21
18.02
% Of Sales
-
7.45%
8.40%
6.59%
6.21%
6.75%
7.08%
5.83%
5.47%
6.08%
5.95%
Manufacturing Exp.
-
110.73
96.27
131.35
133.68
107.95
92.00
96.90
86.53
61.25
44.25
% Of Sales
-
15.97%
17.56%
18.12%
17.83%
15.20%
14.37%
15.57%
15.50%
14.78%
14.60%
General & Admin Exp.
-
34.46
19.91
28.79
34.01
35.03
30.32
35.33
28.33
25.54
16.11
% Of Sales
-
4.97%
3.63%
3.97%
4.54%
4.93%
4.74%
5.68%
5.08%
6.16%
5.32%
Selling & Distn. Exp.
-
13.48
8.57
13.11
13.92
11.37
7.25
10.67
9.75
4.95
5.86
% Of Sales
-
1.94%
1.56%
1.81%
1.86%
1.60%
1.13%
1.71%
1.75%
1.19%
1.93%
Miscellaneous Exp.
-
15.71
6.74
13.98
10.07
6.36
8.06
6.06
4.25
3.72
5.86
% Of Sales
-
2.27%
1.23%
1.93%
1.34%
0.90%
1.26%
0.97%
0.76%
0.90%
1.06%
EBITDA
56.63
41.23
36.56
63.55
59.89
50.38
44.50
53.33
49.63
36.97
26.33
EBITDA Margin
6.87%
5.95%
6.67%
8.77%
7.99%
7.09%
6.95%
8.57%
8.89%
8.92%
8.69%
Other Income
18.39
32.17
4.95
4.36
11.98
7.26
6.19
3.79
3.34
3.62
3.16
Interest
27.84
29.03
28.20
28.82
35.24
23.11
18.38
19.16
17.15
15.67
11.85
Depreciation
24.34
23.81
10.33
9.98
8.13
7.48
5.62
6.02
6.28
3.95
3.21
PBT
22.83
20.57
2.98
29.10
28.51
27.04
26.67
31.93
29.54
20.97
14.42
Tax
6.60
5.46
0.28
4.36
9.55
8.43
8.09
9.21
8.39
6.47
4.33
Tax Rate
28.91%
26.54%
9.40%
14.98%
33.50%
31.18%
30.33%
28.84%
28.40%
30.85%
30.03%
PAT
16.25
-16.53
-6.15
24.76
18.98
18.64
18.64
22.79
21.00
14.51
10.13
PAT before Minority Interest
16.26
-16.56
-6.18
24.74
18.96
18.61
18.58
22.72
21.14
14.50
10.09
Minority Interest
0.01
0.03
0.03
0.02
0.02
0.03
0.06
0.07
-0.14
0.01
0.04
PAT Margin
1.97%
-2.38%
-1.12%
3.42%
2.53%
2.62%
2.91%
3.66%
3.76%
3.50%
3.34%
PAT Growth
4.91%
-
-
30.45%
1.82%
0.00%
-18.21%
8.52%
44.73%
43.24%
 
EPS
13.32
-13.55
-5.04
20.30
15.56
15.28
15.28
18.68
17.21
11.89
8.30

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
321.87
338.89
345.30
393.48
373.40
266.00
222.36
176.98
156.46
142.42
Share Capital
12.21
12.20
12.20
12.19
12.18
11.74
11.71
11.21
11.06
11.06
Total Reserves
299.51
316.33
321.53
379.02
354.85
222.31
198.10
162.77
145.17
131.14
Non-Current Liabilities
182.15
136.43
73.13
72.77
57.00
39.32
40.74
37.18
37.24
31.78
Secured Loans
165.11
122.86
59.26
59.77
47.28
30.54
34.24
31.37
31.36
27.22
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
0.45
0.42
0.86
1.36
1.29
0.87
1.51
1.40
1.16
0.84
Current Liabilities
437.48
426.01
484.36
449.70
477.68
312.25
279.74
257.53
184.57
114.55
Trade Payables
117.52
102.40
77.20
102.06
149.86
57.49
63.17
53.76
29.52
28.54
Other Current Liabilities
40.49
30.74
24.74
27.80
31.24
20.67
21.28
26.97
12.71
8.13
Short Term Borrowings
276.59
288.17
373.07
315.19
292.24
229.66
182.94
167.50
135.47
73.04
Short Term Provisions
2.88
4.70
9.35
4.65
4.33
4.42
12.35
9.30
6.87
4.84
Total Liabilities
942.90
902.76
904.25
917.43
909.58
619.10
544.43
473.35
379.79
290.28
Net Block
188.51
181.84
119.58
108.01
91.18
81.37
75.21
67.40
65.58
65.63
Gross Block
250.44
220.81
149.12
127.76
103.31
86.38
112.18
98.52
92.61
89.13
Accumulated Depreciation
61.93
38.97
29.54
19.75
12.13
5.00
36.97
31.12
27.03
23.50
Non Current Assets
210.87
236.39
237.60
282.13
255.75
144.37
124.87
112.24
109.51
107.14
Capital Work in Progress
8.12
8.37
11.08
9.97
24.56
7.85
9.17
6.02
3.55
0.20
Non Current Investment
6.22
37.89
52.28
129.09
126.56
45.72
38.41
36.55
37.84
39.43
Long Term Loans & Adv.
2.54
2.73
54.55
29.78
8.06
3.93
2.08
2.27
2.54
1.88
Other Non Current Assets
0.19
0.16
0.11
5.27
5.38
5.50
0.00
0.00
0.00
0.00
Current Assets
732.01
666.37
666.65
635.30
653.84
474.73
419.49
361.04
270.20
183.04
Current Investments
0.00
0.00
0.00
0.00
5.99
3.52
0.04
1.03
0.84
1.21
Inventories
463.92
420.97
426.96
401.03
343.25
280.31
253.17
193.78
166.27
108.11
Sundry Debtors
129.78
140.20
126.29
123.09
190.86
91.31
89.88
91.47
28.81
37.59
Cash & Bank
75.95
39.21
61.02
45.37
34.00
54.34
33.42
35.56
42.49
15.41
Other Current Assets
62.36
33.88
30.64
45.33
79.73
45.25
42.98
39.21
31.80
20.72
Short Term Loans & Adv.
25.74
32.11
21.75
20.47
30.46
21.68
26.22
19.59
15.95
13.53
Net Current Assets
294.53
240.36
182.29
185.60
176.15
162.48
139.75
103.51
85.63
68.49
Total Assets
942.88
902.76
904.25
917.43
909.59
619.10
544.42
473.35
379.79
290.28

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
45.92
26.39
-7.12
8.04
-56.29
-2.11
-11.92
-17.35
-21.26
-5.59
PBT
-11.10
-5.89
25.62
29.32
25.86
26.09
31.93
29.54
20.97
14.42
Adjustment
75.71
40.00
34.97
33.46
23.71
16.68
18.76
20.89
16.62
12.94
Changes in Working Capital
-14.60
-2.51
-65.80
-47.76
-101.61
-32.49
-53.11
-59.06
-54.33
-26.52
Cash after chg. in Working capital
50.01
31.60
-5.21
15.02
-52.05
10.27
-2.43
-8.63
-16.75
0.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.33
-4.68
-7.08
-6.81
-6.78
-10.70
-10.30
-7.05
-4.64
-4.34
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
-0.77
-0.53
5.18
-0.18
2.54
-1.68
0.81
0.00
0.00
0.00
Cash From Investing Activity
-45.58
-23.62
-11.59
-0.76
-28.32
-20.54
-13.55
-7.61
-2.24
-8.59
Net Fixed Assets
-28.44
-1.73
-16.64
-6.33
-25.53
10.45
-16.45
-7.75
-5.58
-8.65
Net Investments
0.00
5.46
0.11
6.10
-0.25
-16.61
1.01
-1.38
8.96
0.73
Others
-17.14
-27.35
4.94
-0.53
-2.54
-14.38
1.89
1.52
-5.62
-0.67
Cash from Financing Activity
15.72
-34.92
30.69
3.02
65.10
45.04
23.33
18.03
50.57
18.21
Net Cash Inflow / Outflow
16.06
-32.15
11.98
10.30
-19.51
22.39
-2.14
-6.93
27.08
4.03
Opening Cash & Equivalents
17.20
49.35
37.37
27.07
46.58
24.19
35.56
42.49
15.41
11.38
Closing Cash & Equivalent
33.26
17.20
49.35
37.37
27.07
46.58
33.42
35.56
42.49
15.41

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
255.35
269.23
273.51
320.82
301.30
199.35
179.06
155.09
141.14
128.44
ROA
-1.79%
-0.68%
2.72%
2.08%
2.44%
3.19%
4.46%
4.96%
4.33%
3.73%
ROE
-5.17%
-1.87%
6.91%
5.00%
6.19%
8.37%
11.84%
12.81%
9.72%
7.40%
ROCE
2.30%
2.87%
7.41%
8.51%
8.01%
9.23%
12.37%
13.19%
12.78%
11.57%
Fixed Asset Turnover
2.94
2.96
5.24
6.49
7.49
6.47
5.91
5.84
4.56
3.80
Receivable days
71.05
88.68
62.79
76.43
72.48
51.51
53.19
39.33
29.24
37.66
Inventory Days
232.86
282.18
208.50
181.20
160.17
151.66
131.09
117.73
120.83
122.23
Payable days
75.81
80.69
50.67
68.80
58.42
29.98
26.32
25.75
26.70
34.60
Cash Conversion Cycle
228.10
290.18
220.62
188.82
174.23
173.19
157.97
131.31
123.37
125.28
Total Debt/Equity
1.51
1.31
1.32
0.98
0.95
1.13
1.06
1.17
1.09
0.73
Interest Cover
0.62
0.79
2.01
1.81
2.17
2.45
2.67
2.72
2.34
2.22

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.