Nifty
Sensex
:
:
14581.45
48803.68
76.65 (0.53%)
259.62 (0.53%)

Leather

Rating :
60/99

BSE: 526666 | NSE: BIL

197.50
15-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  200.00
  •  206.25
  •  195.55
  •  201.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7074
  •  14.12
  •  249.00
  •  75.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 242.64
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 622.55
  • N/A
  • 0.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.38%
  • 0.00%
  • 19.13%
  • FII
  • DII
  • Others
  • 0%
  • 8.97%
  • 14.52%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.02
  • 3.10
  • 0.67

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.10
  • 3.57
  • 4.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.07
  • 1.67
  • 9.93

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.96
  • 19.05
  • 11.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.88
  • 1.55
  • 0.74

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.17
  • 12.10
  • 10.62

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
135.56
176.59
-23.23%
206.32
246.50
-16.30%
63.77
170.42
-62.58%
127.20
154.18
-17.50%
Expenses
123.37
166.56
-25.93%
173.56
221.44
-21.62%
81.76
156.29
-47.69%
116.76
146.91
-20.52%
EBITDA
12.19
10.03
21.54%
32.76
25.05
30.78%
-17.99
14.13
-
10.44
7.27
43.60%
EBIDTM
8.99%
5.68%
15.88%
10.16%
-28.23%
8.29%
8.20%
4.72%
Other Income
1.71
1.13
51.33%
0.99
1.34
-26.12%
0.87
0.96
-9.38%
0.92
6.52
-85.89%
Interest
3.90
5.75
-32.17%
8.22
6.56
25.30%
5.67
5.90
-3.90%
6.71
9.00
-25.44%
Depreciation
2.57
2.14
20.09%
2.40
2.23
7.62%
2.53
2.20
15.00%
3.40
2.55
33.33%
PBT
7.43
3.26
127.91%
23.13
17.61
31.35%
-25.33
6.99
-
1.25
2.25
-44.44%
Tax
1.89
0.67
182.09%
3.39
0.86
294.19%
-4.44
2.63
-
0.21
1.57
-86.62%
PAT
5.54
2.59
113.90%
19.74
16.75
17.85%
-20.89
4.37
-
1.04
0.67
55.22%
PATM
4.09%
1.47%
9.57%
6.79%
-32.76%
2.56%
0.82%
0.43%
EPS
1.72
1.38
24.64%
7.49
9.34
-19.81%
-20.61
3.05
-
3.66
0.57
542.11%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
532.85
724.76
749.64
710.39
640.11
622.22
558.13
414.41
303.06
250.67
195.23
Net Sales Growth
-28.73%
-3.32%
5.53%
10.98%
2.88%
11.48%
34.68%
36.74%
20.90%
28.40%
 
Cost Of Goods Sold
318.51
422.71
447.93
448.07
410.03
380.88
346.58
254.60
187.37
143.02
107.47
Gross Profit
214.34
302.05
301.71
262.31
230.08
241.34
211.54
159.80
115.69
107.66
87.76
GP Margin
40.22%
41.68%
40.25%
36.92%
35.94%
38.79%
37.90%
38.56%
38.17%
42.95%
44.95%
Total Expenditure
495.45
661.21
689.75
660.01
595.61
568.89
508.50
377.44
276.73
223.69
176.68
Power & Fuel Cost
-
3.48
3.56
3.27
2.62
2.80
2.53
2.16
1.90
1.64
1.35
% Of Sales
-
0.48%
0.47%
0.46%
0.41%
0.45%
0.45%
0.52%
0.63%
0.65%
0.69%
Employee Cost
-
47.78
46.56
47.96
45.33
36.25
30.52
25.21
18.02
14.28
10.46
% Of Sales
-
6.59%
6.21%
6.75%
7.08%
5.83%
5.47%
6.08%
5.95%
5.70%
5.36%
Manufacturing Exp.
-
131.35
133.68
107.95
92.00
96.90
86.53
61.25
44.25
42.94
37.83
% Of Sales
-
18.12%
17.83%
15.20%
14.37%
15.57%
15.50%
14.78%
14.60%
17.13%
19.38%
General & Admin Exp.
-
28.79
34.01
35.03
30.32
35.33
28.33
25.54
16.11
13.14
12.44
% Of Sales
-
3.97%
4.54%
4.93%
4.74%
5.68%
5.08%
6.16%
5.32%
5.24%
6.37%
Selling & Distn. Exp.
-
13.11
13.92
11.37
7.25
10.67
9.75
4.95
5.86
5.70
4.58
% Of Sales
-
1.81%
1.86%
1.60%
1.13%
1.71%
1.75%
1.19%
1.93%
2.27%
2.35%
Miscellaneous Exp.
-
13.98
10.07
6.36
8.06
6.06
4.25
3.72
3.20
2.97
4.58
% Of Sales
-
1.93%
1.34%
0.90%
1.26%
0.97%
0.76%
0.90%
1.06%
1.18%
1.31%
EBITDA
37.40
63.55
59.89
50.38
44.50
53.33
49.63
36.97
26.33
26.98
18.55
EBITDA Margin
7.02%
8.77%
7.99%
7.09%
6.95%
8.57%
8.89%
8.92%
8.69%
10.76%
9.50%
Other Income
4.49
4.36
11.98
7.26
6.19
3.79
3.34
3.62
3.16
2.32
2.46
Interest
24.50
28.82
35.24
23.11
18.38
19.16
17.15
15.67
11.85
10.32
8.20
Depreciation
10.90
9.98
8.13
7.48
5.62
6.02
6.28
3.95
3.21
2.89
2.79
PBT
6.48
29.10
28.51
27.04
26.67
31.93
29.54
20.97
14.42
16.10
10.02
Tax
1.05
4.36
9.55
8.43
8.09
9.21
8.39
6.47
4.33
4.54
3.38
Tax Rate
16.20%
14.98%
33.50%
31.18%
30.33%
28.84%
28.40%
30.85%
30.03%
28.20%
33.73%
PAT
5.43
24.76
18.98
18.64
18.64
22.79
21.00
14.51
10.13
11.47
6.64
PAT before Minority Interest
5.45
24.74
18.96
18.61
18.58
22.72
21.14
14.50
10.09
11.56
6.64
Minority Interest
0.02
0.02
0.02
0.03
0.06
0.07
-0.14
0.01
0.04
-0.09
0.00
PAT Margin
1.02%
3.42%
2.53%
2.62%
2.91%
3.66%
3.76%
3.50%
3.34%
4.58%
3.40%
PAT Growth
-77.73%
30.45%
1.82%
0.00%
-18.21%
8.52%
44.73%
43.24%
-11.68%
72.74%
 
EPS
4.45
20.30
15.56
15.28
15.28
18.68
17.21
11.89
8.30
9.40
5.44

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
345.30
393.48
373.40
266.00
222.36
176.98
156.46
142.42
131.44
118.02
Share Capital
12.20
12.19
12.18
11.74
11.71
11.21
11.06
11.06
10.46
9.46
Total Reserves
330.79
379.02
354.85
222.31
198.10
162.77
145.17
131.14
120.07
105.97
Non-Current Liabilities
72.75
72.77
57.00
39.32
40.74
37.18
37.24
31.78
13.13
9.59
Secured Loans
59.26
59.77
47.28
30.54
34.24
31.37
31.36
27.22
8.88
6.21
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
0.49
1.36
1.29
0.87
1.51
1.40
1.16
0.84
1.09
0.58
Current Liabilities
484.74
449.70
477.68
312.25
279.74
257.53
184.57
114.55
104.16
85.55
Trade Payables
77.20
102.06
149.86
57.49
63.17
53.76
29.52
28.54
26.45
15.17
Other Current Liabilities
24.74
27.80
31.24
20.67
21.28
26.97
12.71
8.13
7.07
7.84
Short Term Borrowings
373.07
315.19
292.24
229.66
182.94
167.50
135.47
73.04
65.70
56.34
Short Term Provisions
9.73
4.65
4.33
4.42
12.35
9.30
6.87
4.84
4.94
6.19
Total Liabilities
904.25
917.43
909.58
619.10
544.43
473.35
379.79
290.28
250.30
214.64
Net Block
119.58
108.01
91.18
81.37
75.21
67.40
65.58
65.63
48.44
46.09
Gross Block
149.12
127.76
103.31
86.38
112.18
98.52
92.61
89.13
70.41
65.59
Accumulated Depreciation
29.54
19.75
12.13
5.00
36.97
31.12
27.03
23.50
21.97
19.50
Non Current Assets
237.60
282.13
255.75
144.37
124.87
112.24
109.51
107.14
99.32
91.09
Capital Work in Progress
11.08
9.97
24.56
7.85
9.17
6.02
3.55
0.20
9.11
3.24
Non Current Investment
52.28
129.09
126.56
45.72
38.41
36.55
37.84
39.43
40.01
40.32
Long Term Loans & Adv.
54.55
29.78
8.06
3.93
2.08
2.27
2.54
1.88
1.76
1.34
Other Non Current Assets
0.11
5.27
5.38
5.50
0.00
0.00
0.00
0.00
0.00
0.11
Current Assets
666.65
635.30
653.84
474.73
419.49
361.04
270.20
183.04
150.85
123.54
Current Investments
0.00
0.00
5.99
3.52
0.04
1.03
0.84
1.21
1.37
2.44
Inventories
426.96
401.03
343.25
280.31
253.17
193.78
166.27
108.11
94.86
76.59
Sundry Debtors
126.29
123.09
190.86
91.31
89.88
91.47
28.81
37.59
24.95
13.46
Cash & Bank
61.02
45.37
34.00
54.34
33.42
35.56
42.49
15.41
11.38
9.64
Other Current Assets
52.39
45.33
49.27
23.57
42.98
39.21
31.80
20.72
18.28
21.42
Short Term Loans & Adv.
21.75
20.47
30.46
21.68
26.22
19.59
15.95
13.53
10.91
15.25
Net Current Assets
181.91
185.60
176.15
162.48
139.75
103.51
85.63
68.49
46.69
37.99
Total Assets
904.25
917.43
909.59
619.10
544.42
473.35
379.79
290.28
250.29
214.63

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-7.12
8.04
-56.29
-2.11
-11.92
-17.35
-21.26
-5.59
2.08
-13.31
PBT
25.62
29.32
25.86
26.09
31.93
29.54
20.97
14.42
16.10
10.02
Adjustment
34.97
33.46
23.71
16.68
18.76
20.89
16.62
12.94
10.93
9.91
Changes in Working Capital
-65.80
-47.76
-101.61
-32.49
-53.11
-59.06
-54.33
-26.52
-17.12
-27.20
Cash after chg. in Working capital
-5.21
15.02
-52.05
10.27
-2.43
-8.63
-16.75
0.84
9.90
-7.27
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.08
-6.81
-6.78
-10.70
-10.30
-7.05
-4.64
-4.34
-3.16
-3.78
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.21
Extra & Other Items
5.18
-0.18
2.54
-1.68
0.81
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-11.59
-0.76
-28.32
-20.54
-13.55
-7.61
-2.24
-8.59
-7.50
-5.66
Net Fixed Assets
-16.64
-6.33
-25.53
10.45
-16.45
-7.75
-5.58
-8.65
-9.51
-8.22
Net Investments
0.11
6.10
-0.25
-16.61
1.01
-1.38
8.96
0.73
1.36
0.38
Others
4.94
-0.53
-2.54
-14.38
1.89
1.52
-5.62
-0.67
0.65
2.18
Cash from Financing Activity
30.69
3.02
65.10
45.04
23.33
18.03
50.57
18.21
7.16
16.44
Net Cash Inflow / Outflow
11.98
10.30
-19.51
22.39
-2.14
-6.93
27.08
4.03
1.74
-2.53
Opening Cash & Equivalents
37.37
27.07
46.58
24.19
35.56
42.49
15.41
11.38
9.64
12.17
Closing Cash & Equivalent
49.35
37.37
27.07
46.58
33.42
35.56
42.49
15.41
11.38
9.64

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
281.10
320.82
301.30
199.35
179.06
155.09
141.14
128.44
124.63
121.98
ROA
2.72%
2.08%
2.44%
3.19%
4.46%
4.96%
4.33%
3.73%
4.97%
3.38%
ROE
6.74%
5.00%
6.19%
8.37%
11.84%
12.81%
9.72%
7.40%
9.40%
6.04%
ROCE
7.41%
8.51%
8.01%
9.23%
12.37%
13.19%
12.78%
11.57%
13.47%
10.84%
Fixed Asset Turnover
5.24
6.49
7.49
6.47
5.91
5.84
4.56
3.80
3.69
3.39
Receivable days
62.79
76.43
72.48
51.51
53.19
39.33
29.24
37.66
27.96
22.32
Inventory Days
208.50
181.20
160.17
151.66
131.09
117.73
120.83
122.23
124.83
119.80
Payable days
51.41
68.80
58.42
29.98
26.32
25.75
26.70
34.60
32.11
24.89
Cash Conversion Cycle
219.88
188.82
174.23
173.19
157.97
131.31
123.37
125.28
120.68
117.22
Total Debt/Equity
1.29
0.98
0.95
1.13
1.06
1.17
1.09
0.73
0.59
0.57
Interest Cover
2.01
1.81
2.17
2.45
2.67
2.72
2.34
2.22
2.56
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.