Nifty
Sensex
:
:
11050.25
37388.66
244.70 (2.26%)
835.06 (2.28%)

Leather

Rating :
45/99

BSE: 526666 | NSE: BIL

158.95
25-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  158.00
  •  159.00
  •  152.00
  •  153.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  345
  •  0.54
  •  203.00
  •  69.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 188.27
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 525.83
  • 0.78%
  • 0.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.41%
  • 0.00%
  • 18.90%
  • FII
  • DII
  • Others
  • 0%
  • 8.90%
  • 19.79%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.74
  • 6.03
  • 5.33

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.92
  • 3.83
  • 6.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.21
  • -2.02
  • 0.57

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.54
  • 35.66
  • 18.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.52
  • 0.52
  • 0.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.20
  • 15.52
  • 12.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
63.77
170.42
-62.58%
127.20
0.00
0
176.59
205.01
-13.86%
246.50
245.13
0.56%
Expenses
81.76
156.29
-47.69%
116.76
0.00
0
166.56
189.54
-12.12%
221.45
222.45
-0.45%
EBITDA
-17.99
14.13
-
10.44
0.00
0
10.03
15.47
-35.16%
25.05
22.69
10.40%
EBIDTM
-28.23%
8.29%
8.20%
0.00%
5.68%
7.54%
10.16%
9.25%
Other Income
0.87
0.96
-9.38%
0.92
0.00
0
1.13
-1.02
-
1.34
2.46
-45.53%
Interest
5.67
5.90
-3.90%
6.71
0.00
0
5.75
6.60
-12.88%
6.56
9.45
-30.58%
Depreciation
2.53
2.20
15.00%
3.40
0.00
0
2.14
2.02
5.94%
2.23
1.80
23.89%
PBT
-25.33
6.99
-
1.25
0.00
0
3.26
5.83
-44.08%
17.61
13.90
26.69%
Tax
-4.44
2.63
-
0.21
0.00
0
0.67
1.38
-51.45%
0.86
4.51
-80.93%
PAT
-20.89
4.37
-
1.04
0.00
0
2.59
4.45
-41.80%
16.75
9.39
78.38%
PATM
-32.76%
2.56%
0.82%
0.00%
1.47%
2.17%
6.79%
3.83%
EPS
-17.12
3.58
-
0.85
0.00
0
2.12
3.65
-41.92%
13.73
7.69
78.54%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
748.00
710.39
640.11
622.22
558.13
414.41
303.06
250.67
195.23
206.35
Net Sales Growth
-
5.29%
10.98%
2.88%
11.48%
34.68%
36.74%
20.90%
28.40%
-5.39%
 
Cost Of Goods Sold
-
447.93
448.07
410.03
380.88
346.58
254.60
187.37
143.02
107.47
123.47
Gross Profit
-
300.06
262.31
230.08
241.34
211.54
159.80
115.69
107.66
87.76
82.88
GP Margin
-
40.11%
36.92%
35.94%
38.79%
37.90%
38.56%
38.17%
42.95%
44.95%
40.16%
Total Expenditure
-
688.10
660.01
595.61
568.89
508.50
377.44
276.73
223.69
176.68
190.08
Power & Fuel Cost
-
3.56
3.27
2.62
2.80
2.53
2.16
1.90
1.64
1.35
0.97
% Of Sales
-
0.48%
0.46%
0.41%
0.45%
0.45%
0.52%
0.63%
0.65%
0.69%
0.47%
Employee Cost
-
46.56
47.96
45.33
36.25
30.52
25.21
18.02
14.28
10.46
10.12
% Of Sales
-
6.22%
6.75%
7.08%
5.83%
5.47%
6.08%
5.95%
5.70%
5.36%
4.90%
Manufacturing Exp.
-
133.68
107.95
92.00
96.90
86.53
61.25
44.25
42.94
37.83
34.71
% Of Sales
-
17.87%
15.20%
14.37%
15.57%
15.50%
14.78%
14.60%
17.13%
19.38%
16.82%
General & Admin Exp.
-
34.01
35.03
30.32
35.33
28.33
25.54
16.11
13.14
12.44
10.95
% Of Sales
-
4.55%
4.93%
4.74%
5.68%
5.08%
6.16%
5.32%
5.24%
6.37%
5.31%
Selling & Distn. Exp.
-
13.92
11.37
7.25
10.67
9.75
4.95
5.86
5.70
4.58
5.17
% Of Sales
-
1.86%
1.60%
1.13%
1.71%
1.75%
1.19%
1.93%
2.27%
2.35%
2.51%
Miscellaneous Exp.
-
8.43
6.36
8.06
6.06
4.25
3.72
3.20
2.97
2.56
5.17
% Of Sales
-
1.13%
0.90%
1.26%
0.97%
0.76%
0.90%
1.06%
1.18%
1.31%
2.28%
EBITDA
-
59.90
50.38
44.50
53.33
49.63
36.97
26.33
26.98
18.55
16.27
EBITDA Margin
-
8.01%
7.09%
6.95%
8.57%
8.89%
8.92%
8.69%
10.76%
9.50%
7.88%
Other Income
-
11.98
7.26
6.19
3.79
3.34
3.62
3.16
2.32
2.46
0.80
Interest
-
35.24
23.11
18.38
19.16
17.15
15.67
11.85
10.32
8.20
5.97
Depreciation
-
8.13
7.48
5.62
6.02
6.28
3.95
3.21
2.89
2.79
2.52
PBT
-
28.51
27.04
26.67
31.93
29.54
20.97
14.42
16.10
10.02
8.59
Tax
-
9.55
8.43
8.09
9.21
8.39
6.47
4.33
4.54
3.38
3.58
Tax Rate
-
33.50%
31.18%
30.33%
28.84%
28.40%
30.85%
30.03%
28.20%
33.73%
41.68%
PAT
-
18.96
18.64
18.64
22.79
21.00
14.51
10.13
11.47
6.64
5.02
PAT before Minority Interest
-
18.96
18.61
18.58
22.72
21.14
14.50
10.09
11.56
6.64
5.01
Minority Interest
-
0.00
0.03
0.06
0.07
-0.14
0.01
0.04
-0.09
0.00
0.01
PAT Margin
-
2.53%
2.62%
2.91%
3.66%
3.76%
3.50%
3.34%
4.58%
3.40%
2.43%
PAT Growth
-
1.72%
0.00%
-18.21%
8.52%
44.73%
43.24%
-11.68%
72.74%
32.27%
 
EPS
-
15.54
15.28
15.28
18.68
17.21
11.89
8.30
9.40
5.44
4.11

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
393.46
373.40
266.00
222.36
176.98
156.46
142.42
131.44
118.02
106.01
Share Capital
12.19
12.18
11.74
11.71
11.21
11.06
11.06
10.46
9.46
8.66
Total Reserves
378.99
354.85
222.31
198.10
162.77
145.17
131.14
120.07
105.97
95.84
Non-Current Liabilities
72.77
57.00
39.32
40.74
37.18
37.24
31.78
13.13
9.59
46.94
Secured Loans
59.77
47.28
30.54
34.24
31.37
31.36
27.22
8.88
6.21
46.08
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
1.36
1.29
0.87
1.51
1.40
1.16
0.84
1.09
0.58
0.00
Current Liabilities
449.70
477.68
312.25
279.74
257.53
184.57
114.55
104.16
85.55
24.29
Trade Payables
102.06
149.86
57.49
63.17
53.76
29.52
28.54
26.45
15.17
13.34
Other Current Liabilities
27.80
31.24
20.67
21.28
26.97
12.71
8.13
7.07
7.84
6.54
Short Term Borrowings
315.19
292.24
229.66
182.94
167.50
135.47
73.04
65.70
56.34
0.00
Short Term Provisions
4.65
4.33
4.42
12.35
9.30
6.87
4.84
4.94
6.19
4.41
Total Liabilities
917.43
909.58
619.10
544.43
473.35
379.79
290.28
250.30
214.64
178.73
Net Block
108.01
91.18
81.37
75.21
67.40
65.58
65.63
48.44
46.09
32.71
Gross Block
127.76
103.31
86.38
112.18
98.52
92.61
89.13
70.41
65.59
49.61
Accumulated Depreciation
19.75
12.13
5.00
36.97
31.12
27.03
23.50
21.97
19.50
16.89
Non Current Assets
282.13
255.75
144.37
124.87
112.24
109.51
107.14
99.32
91.09
83.62
Capital Work in Progress
9.97
24.56
7.85
9.17
6.02
3.55
0.20
9.11
3.24
9.61
Non Current Investment
129.09
126.56
45.72
38.41
36.55
37.84
39.43
40.01
40.32
41.29
Long Term Loans & Adv.
29.78
8.06
3.93
2.08
2.27
2.54
1.88
1.76
1.34
0.00
Other Non Current Assets
5.27
5.38
5.50
0.00
0.00
0.00
0.00
0.00
0.11
0.00
Current Assets
635.30
653.84
474.73
419.49
361.04
270.20
183.04
150.85
123.54
94.97
Current Investments
0.00
5.99
3.52
0.04
1.03
0.84
1.21
1.37
2.44
3.64
Inventories
401.03
343.25
280.31
253.17
193.78
166.27
108.11
94.86
76.59
51.56
Sundry Debtors
123.09
190.86
91.31
89.88
91.47
28.81
37.59
24.95
13.46
10.42
Cash & Bank
45.37
34.00
54.34
33.42
35.56
42.49
15.41
11.38
9.64
12.17
Other Current Assets
65.80
49.27
23.57
16.76
39.21
31.80
20.72
18.28
21.42
17.18
Short Term Loans & Adv.
20.47
30.46
21.68
26.22
19.59
15.95
13.53
10.91
15.25
16.89
Net Current Assets
185.60
176.15
162.48
139.75
103.51
85.63
68.49
46.69
37.99
70.68
Total Assets
917.43
909.59
619.10
544.42
473.35
379.79
290.28
250.29
214.63
178.72

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
8.04
-56.29
-2.11
-11.92
-17.35
-21.26
-5.59
2.08
-13.31
25.21
PBT
29.32
25.86
26.09
31.93
29.54
20.97
14.42
16.10
10.02
8.59
Adjustment
33.46
23.71
16.68
18.76
20.89
16.62
12.94
10.93
9.91
9.27
Changes in Working Capital
-47.76
-101.61
-32.49
-53.11
-59.06
-54.33
-26.52
-17.12
-27.20
11.35
Cash after chg. in Working capital
15.02
-52.05
10.27
-2.43
-8.63
-16.75
0.84
9.90
-7.27
29.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.81
-6.78
-10.70
-10.30
-7.05
-4.64
-4.34
-3.16
-3.78
-2.39
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.21
0.27
Extra & Other Items
-0.18
2.54
-1.68
0.81
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-0.76
-28.32
-20.54
-13.55
-7.61
-2.24
-8.59
-7.50
-5.66
-9.77
Net Fixed Assets
-6.33
-25.53
10.45
-16.45
-7.75
-5.58
-8.65
-9.51
-8.22
-6.70
Net Investments
6.10
-0.25
-16.61
1.01
-1.38
8.96
0.73
1.36
0.38
-1.27
Others
-0.53
-2.54
-14.38
1.89
1.52
-5.62
-0.67
0.65
2.18
-1.80
Cash from Financing Activity
3.02
65.10
45.04
23.33
18.03
50.57
18.21
7.16
16.44
-18.30
Net Cash Inflow / Outflow
10.30
-19.51
22.39
-2.14
-6.93
27.08
4.03
1.74
-2.53
-2.87
Opening Cash & Equivalents
27.07
46.58
24.19
35.56
42.49
15.41
11.38
9.64
12.17
15.04
Closing Cash & Equivalent
37.37
27.07
46.58
33.42
35.56
42.49
15.41
11.38
9.64
12.17

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
320.80
301.30
199.35
179.06
155.09
141.14
128.44
124.63
121.98
120.47
ROA
2.08%
2.44%
3.19%
4.46%
4.96%
4.33%
3.73%
4.97%
3.38%
2.63%
ROE
5.00%
6.19%
8.37%
11.84%
12.81%
9.72%
7.40%
9.40%
6.04%
4.98%
ROCE
8.51%
8.01%
9.23%
12.37%
13.19%
12.78%
11.57%
13.47%
10.84%
9.29%
Fixed Asset Turnover
6.47
7.49
6.47
5.91
5.84
4.56
3.80
3.69
3.39
4.29
Receivable days
76.60
72.48
51.51
53.19
39.33
29.24
37.66
27.96
22.32
21.85
Inventory Days
181.60
160.17
151.66
131.09
117.73
120.83
122.23
124.83
119.80
108.65
Payable days
68.80
58.42
29.98
26.32
25.75
26.70
34.60
32.11
24.89
27.63
Cash Conversion Cycle
189.39
174.23
173.19
157.97
131.31
123.37
125.28
120.68
117.22
102.87
Total Debt/Equity
0.98
0.95
1.13
1.06
1.17
1.09
0.73
0.59
0.57
0.44
Interest Cover
1.81
2.17
2.45
2.67
2.72
2.34
2.22
2.56
2.22
2.44

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.