Nifty
Sensex
:
:
22519.40
74244.90
-234.40 (-1.03%)
-793.25 (-1.06%)

Leather

Rating :
64/99

BSE: 526666 | NSE: BIL

437.95
12-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  461.95
  •  461.95
  •  424.00
  •  431.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  37267
  •  165.69
  •  485.00
  •  171.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 534.83
  • 9.99
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,001.50
  • N/A
  • 1.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.35%
  • 14.19%
  • 17.80%
  • FII
  • DII
  • Others
  • 0%
  • 8.36%
  • 2.30%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.78
  • 1.27
  • 13.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.94
  • 7.77
  • 18.95

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.75
  • 26.96
  • 117.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.39
  • 4.57
  • 3.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.27
  • 0.71
  • 0.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.54
  • 10.45
  • 10.63

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
198.35
191.91
3.36%
227.64
233.72
-2.60%
171.87
226.19
-24.02%
146.78
156.57
-6.25%
Expenses
180.78
172.81
4.61%
197.32
206.66
-4.52%
154.23
209.13
-26.25%
131.09
148.92
-11.97%
EBITDA
17.58
19.10
-7.96%
30.33
27.06
12.08%
17.64
17.06
3.40%
15.69
7.66
104.83%
EBIDTM
8.86%
9.95%
13.32%
11.58%
10.26%
7.54%
10.69%
4.89%
Other Income
0.87
0.72
20.83%
0.67
1.37
-51.09%
0.71
0.59
20.34%
0.68
2.51
-72.91%
Interest
10.44
12.06
-13.43%
10.63
9.08
17.07%
9.73
7.11
36.85%
8.44
5.80
45.52%
Depreciation
6.58
6.30
4.44%
6.34
6.17
2.76%
6.54
6.21
5.31%
6.54
2.11
209.95%
PBT
1.43
1.46
-2.05%
14.03
13.18
6.45%
2.08
4.33
-51.96%
1.38
2.25
-38.67%
Tax
1.17
0.52
125.00%
3.98
3.45
15.36%
1.32
1.28
3.12%
0.68
1.15
-40.87%
PAT
0.26
0.94
-72.34%
10.05
9.73
3.29%
0.76
3.05
-75.08%
0.70
1.11
-36.94%
PATM
0.13%
0.49%
4.42%
4.16%
0.44%
1.35%
0.48%
0.71%
EPS
-2.67
0.77
-
4.58
7.98
-42.61%
-2.90
-2.31
-
44.85
-17.08
-

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
744.64
798.60
693.51
548.39
724.76
749.64
710.39
640.11
622.22
558.13
414.41
Net Sales Growth
-7.89%
15.15%
26.46%
-24.33%
-3.32%
5.53%
10.98%
2.88%
11.48%
34.68%
 
Cost Of Goods Sold
397.28
450.19
422.72
331.41
422.71
447.93
448.07
410.03
380.88
346.58
254.60
Gross Profit
347.36
348.41
270.78
216.98
302.05
301.71
262.31
230.08
241.34
211.54
159.80
GP Margin
46.65%
43.63%
39.04%
39.57%
41.68%
40.25%
36.92%
35.94%
38.79%
37.90%
38.56%
Total Expenditure
663.42
711.52
652.28
511.83
661.21
689.75
660.01
595.61
568.89
508.50
377.44
Power & Fuel Cost
-
4.50
3.53
2.84
3.48
3.56
3.27
2.62
2.80
2.53
2.16
% Of Sales
-
0.56%
0.51%
0.52%
0.48%
0.47%
0.46%
0.41%
0.45%
0.45%
0.52%
Employee Cost
-
59.18
51.65
46.07
47.78
46.56
47.96
45.33
36.25
30.52
25.21
% Of Sales
-
7.41%
7.45%
8.40%
6.59%
6.21%
6.75%
7.08%
5.83%
5.47%
6.08%
Manufacturing Exp.
-
140.00
110.73
96.27
131.35
133.68
107.95
92.00
96.90
86.53
61.25
% Of Sales
-
17.53%
15.97%
17.56%
18.12%
17.83%
15.20%
14.37%
15.57%
15.50%
14.78%
General & Admin Exp.
-
35.42
34.46
19.91
28.79
34.01
35.03
30.32
35.33
28.33
25.54
% Of Sales
-
4.44%
4.97%
3.63%
3.97%
4.54%
4.93%
4.74%
5.68%
5.08%
6.16%
Selling & Distn. Exp.
-
14.64
13.48
8.57
13.11
13.92
11.37
7.25
10.67
9.75
4.95
% Of Sales
-
1.83%
1.94%
1.56%
1.81%
1.86%
1.60%
1.13%
1.71%
1.75%
1.19%
Miscellaneous Exp.
-
7.58
15.71
6.74
13.98
10.07
6.36
8.06
6.06
4.25
4.95
% Of Sales
-
0.95%
2.27%
1.23%
1.93%
1.34%
0.90%
1.26%
0.97%
0.76%
0.90%
EBITDA
81.24
87.08
41.23
36.56
63.55
59.89
50.38
44.50
53.33
49.63
36.97
EBITDA Margin
10.91%
10.90%
5.95%
6.67%
8.77%
7.99%
7.09%
6.95%
8.57%
8.89%
8.92%
Other Income
2.93
3.36
32.17
4.95
4.36
11.98
7.26
6.19
3.79
3.34
3.62
Interest
39.24
44.86
29.03
28.20
28.82
35.24
23.11
18.38
19.16
17.15
15.67
Depreciation
26.00
25.23
23.81
10.33
9.98
8.13
7.48
5.62
6.02
6.28
3.95
PBT
18.92
20.35
20.57
2.98
29.10
28.51
27.04
26.67
31.93
29.54
20.97
Tax
7.15
5.93
5.46
0.28
4.36
9.55
8.43
8.09
9.21
8.39
6.47
Tax Rate
37.79%
29.14%
26.54%
9.40%
14.98%
33.50%
31.18%
30.33%
28.84%
28.40%
30.85%
PAT
11.77
62.62
-16.53
-6.15
24.76
18.98
18.64
18.64
22.79
21.00
14.51
PAT before Minority Interest
11.82
62.58
-16.56
-6.18
24.74
18.96
18.61
18.58
22.72
21.14
14.50
Minority Interest
0.05
0.04
0.03
0.03
0.02
0.02
0.03
0.06
0.07
-0.14
0.01
PAT Margin
1.58%
7.84%
-2.38%
-1.12%
3.42%
2.53%
2.62%
2.91%
3.66%
3.76%
3.50%
PAT Growth
-20.63%
-
-
-
30.45%
1.82%
0.00%
-18.21%
8.52%
44.73%
 
EPS
9.65
51.33
-13.55
-5.04
20.30
15.56
15.28
15.28
18.68
17.21
11.89

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
386.51
321.87
338.89
345.30
393.48
373.40
266.00
222.36
176.98
156.46
Share Capital
12.21
12.21
12.20
12.20
12.19
12.18
11.74
11.71
11.21
11.06
Total Reserves
364.15
299.51
316.33
321.53
379.02
354.85
222.31
198.10
162.77
145.17
Non-Current Liabilities
182.36
182.15
136.43
73.13
72.77
57.00
39.32
40.74
37.18
37.24
Secured Loans
166.12
165.11
122.86
59.26
59.77
47.28
30.54
34.24
31.37
31.36
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
0.68
0.45
0.42
0.86
1.36
1.29
0.87
1.51
1.40
1.16
Current Liabilities
441.35
437.48
426.01
484.36
449.70
477.68
312.25
279.74
257.53
184.57
Trade Payables
91.06
117.52
102.40
77.20
102.06
149.86
57.49
63.17
53.76
29.52
Other Current Liabilities
47.09
40.49
30.74
24.74
27.80
31.24
20.67
21.28
26.97
12.71
Short Term Borrowings
297.58
276.59
288.17
373.07
315.19
292.24
229.66
182.94
167.50
135.47
Short Term Provisions
5.61
2.88
4.70
9.35
4.65
4.33
4.42
12.35
9.30
6.87
Total Liabilities
1,011.58
942.90
902.76
904.25
917.43
909.58
619.10
544.43
473.35
379.79
Net Block
193.86
188.51
181.84
119.58
108.01
91.18
81.37
75.21
67.40
65.58
Gross Block
280.06
250.44
220.81
149.12
127.76
103.31
86.38
112.18
98.52
92.61
Accumulated Depreciation
86.20
61.93
38.97
29.54
19.75
12.13
5.00
36.97
31.12
27.03
Non Current Assets
279.45
210.87
236.39
237.60
282.13
255.75
144.37
124.87
112.24
109.51
Capital Work in Progress
0.00
8.12
8.37
11.08
9.97
24.56
7.85
9.17
6.02
3.55
Non Current Investment
54.38
6.22
37.89
52.28
129.09
126.56
45.72
38.41
36.55
37.84
Long Term Loans & Adv.
3.79
2.54
2.73
54.55
29.78
8.06
3.93
2.08
2.27
2.54
Other Non Current Assets
22.23
0.19
0.16
0.11
5.27
5.38
5.50
0.00
0.00
0.00
Current Assets
732.13
732.01
666.37
666.65
635.30
653.84
474.73
419.49
361.04
270.20
Current Investments
0.00
0.00
0.00
0.00
0.00
5.99
3.52
0.04
1.03
0.84
Inventories
521.19
463.92
420.97
426.96
401.03
343.25
280.31
253.17
193.78
166.27
Sundry Debtors
129.70
129.78
140.20
126.29
123.09
190.86
91.31
89.88
91.47
28.81
Cash & Bank
32.59
75.95
39.21
61.02
45.37
34.00
54.34
33.42
35.56
42.49
Other Current Assets
48.65
21.05
33.88
30.64
65.80
79.73
45.25
42.98
39.21
31.80
Short Term Loans & Adv.
37.16
41.31
32.11
21.75
20.47
30.46
21.68
26.22
19.59
15.95
Net Current Assets
290.78
294.53
240.36
182.29
185.60
176.15
162.48
139.75
103.51
85.63
Total Assets
1,011.58
942.88
902.76
904.25
917.43
909.59
619.10
544.42
473.35
379.79

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
11.67
45.92
26.39
-7.12
8.04
-56.29
-2.11
-11.92
-17.35
-21.26
PBT
68.51
-11.10
-5.89
25.62
29.32
25.86
26.09
31.93
29.54
20.97
Adjustment
11.23
75.71
40.00
34.97
33.46
23.71
16.68
18.76
20.89
16.62
Changes in Working Capital
-68.67
-14.60
-2.51
-65.80
-47.76
-101.61
-32.49
-53.11
-59.06
-54.33
Cash after chg. in Working capital
11.07
50.01
31.60
-5.21
15.02
-52.05
10.27
-2.43
-8.63
-16.75
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.76
-3.33
-4.68
-7.08
-6.81
-6.78
-10.70
-10.30
-7.05
-4.64
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
2.37
-0.77
-0.53
5.18
-0.18
2.54
-1.68
0.81
0.00
0.00
Cash From Investing Activity
-21.72
-45.58
-23.62
-11.59
-0.76
-28.32
-20.54
-13.55
-7.61
-2.24
Net Fixed Assets
-21.91
-28.44
-1.73
-16.64
-6.33
-25.53
10.45
-16.45
-7.75
-5.58
Net Investments
0.00
0.00
5.46
0.11
6.10
-0.25
-16.61
1.01
-1.38
8.96
Others
0.19
-17.14
-27.35
4.94
-0.53
-2.54
-14.38
1.89
1.52
-5.62
Cash from Financing Activity
-14.47
15.72
-34.92
30.69
3.02
65.10
45.04
23.33
18.03
50.57
Net Cash Inflow / Outflow
-24.52
16.06
-32.15
11.98
10.30
-19.51
22.39
-2.14
-6.93
27.08
Opening Cash & Equivalents
33.26
17.20
49.35
37.37
27.07
46.58
24.19
35.56
42.49
15.41
Closing Cash & Equivalent
8.74
33.26
17.20
49.35
37.37
27.07
46.58
33.42
35.56
42.49

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.)
308.31
255.35
269.23
273.51
320.82
301.30
199.35
179.06
155.09
141.14
ROA
6.40%
-1.79%
-0.68%
2.72%
2.08%
2.44%
3.19%
4.46%
4.96%
4.33%
ROE
18.19%
-5.17%
-1.87%
6.91%
5.00%
6.19%
8.37%
11.84%
12.81%
9.72%
ROCE
13.55%
2.30%
2.87%
7.41%
8.51%
8.01%
9.23%
12.37%
13.19%
12.78%
Fixed Asset Turnover
3.02
2.95
2.96
5.24
6.49
7.49
6.47
5.91
5.84
4.56
Receivable days
59.09
70.99
88.68
62.79
76.43
72.48
51.51
53.19
39.33
29.24
Inventory Days
224.35
232.68
282.18
208.50
181.20
160.17
151.66
131.09
117.73
120.83
Payable days
70.73
75.81
80.69
50.67
68.80
58.42
29.98
26.32
25.75
26.70
Cash Conversion Cycle
212.71
227.86
290.18
220.62
188.82
174.23
173.19
157.97
131.31
123.37
Total Debt/Equity
1.31
1.51
1.31
1.32
0.98
0.95
1.13
1.06
1.17
1.09
Interest Cover
2.53
0.62
0.79
2.01
1.81
2.17
2.45
2.67
2.72
2.34

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.