Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Leather

Rating :
28/99

BSE: 526666 | NSE: BIL

172.95
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  177.15
  •  177.15
  •  171.05
  •  171.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  22041
  •  38.25
  •  384.00
  •  166.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 210.15
  • 17.67
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 601.57
  • N/A
  • 0.61

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.36%
  • 15.20%
  • 16.80%
  • FII
  • DII
  • Others
  • 0%
  • 8.65%
  • 1.99%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.24
  • -2.88
  • -9.64

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.09
  • -3.85
  • -9.40

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -13.37
  • -31.90
  • -47.61

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.06
  • 15.71
  • 8.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.80
  • 1.10
  • 0.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.72
  • 12.20
  • 11.48

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
208.36
135.56
53.70%
214.56
206.32
3.99%
114.03
63.77
78.81%
142.74
127.20
12.22%
Expenses
203.50
123.37
64.95%
197.70
173.56
13.91%
107.92
81.76
32.00%
137.48
116.76
17.75%
EBITDA
4.85
12.19
-60.21%
16.86
32.76
-48.53%
6.11
-17.99
-
5.26
10.44
-49.62%
EBIDTM
2.33%
8.99%
7.86%
15.88%
5.36%
-28.21%
3.68%
8.20%
Other Income
13.92
1.71
714.04%
14.14
0.99
1,328.28%
1.61
0.86
87.21%
1.40
0.92
52.17%
Interest
5.85
3.90
50.00%
5.06
8.22
-38.44%
6.56
5.67
15.70%
6.07
6.71
-9.54%
Depreciation
9.85
2.57
283.27%
8.87
2.40
269.58%
2.98
2.53
17.79%
2.83
3.40
-16.76%
PBT
3.07
7.43
-58.68%
17.07
23.13
-26.20%
-1.83
-25.33
-
-2.25
1.25
-
Tax
0.72
1.89
-61.90%
3.61
3.39
6.49%
-0.01
-4.44
-
-0.56
0.21
-
PAT
2.36
5.54
-57.40%
13.47
19.74
-31.76%
-1.82
-20.89
-
-1.70
1.04
-
PATM
1.13%
4.09%
6.28%
9.57%
-1.60%
-32.76%
-1.19%
0.82%
EPS
-4.71
1.72
-
12.28
7.49
63.95%
-4.04
-20.61
-
6.36
3.66
73.77%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
679.69
553.15
724.76
749.64
710.39
640.11
622.22
558.13
414.41
303.06
250.67
Net Sales Growth
27.56%
-23.68%
-3.32%
5.53%
10.98%
2.88%
11.48%
34.68%
36.74%
20.90%
 
Cost Of Goods Sold
414.12
331.41
422.71
447.93
448.07
410.03
380.88
346.58
254.60
187.37
143.02
Gross Profit
265.57
221.73
302.05
301.71
262.31
230.08
241.34
211.54
159.80
115.69
107.66
GP Margin
39.07%
40.08%
41.68%
40.25%
36.92%
35.94%
38.79%
37.90%
38.56%
38.17%
42.95%
Total Expenditure
646.60
516.59
661.21
689.75
660.01
595.61
568.89
508.50
377.44
276.73
223.69
Power & Fuel Cost
-
2.84
3.48
3.56
3.27
2.62
2.80
2.53
2.16
1.90
1.64
% Of Sales
-
0.51%
0.48%
0.47%
0.46%
0.41%
0.45%
0.45%
0.52%
0.63%
0.65%
Employee Cost
-
46.07
47.78
46.56
47.96
45.33
36.25
30.52
25.21
18.02
14.28
% Of Sales
-
8.33%
6.59%
6.21%
6.75%
7.08%
5.83%
5.47%
6.08%
5.95%
5.70%
Manufacturing Exp.
-
96.27
131.35
133.68
107.95
92.00
96.90
86.53
61.25
44.25
42.94
% Of Sales
-
17.40%
18.12%
17.83%
15.20%
14.37%
15.57%
15.50%
14.78%
14.60%
17.13%
General & Admin Exp.
-
19.91
28.79
34.01
35.03
30.32
35.33
28.33
25.54
16.11
13.14
% Of Sales
-
3.60%
3.97%
4.54%
4.93%
4.74%
5.68%
5.08%
6.16%
5.32%
5.24%
Selling & Distn. Exp.
-
8.57
13.11
13.92
11.37
7.25
10.67
9.75
4.95
5.86
5.70
% Of Sales
-
1.55%
1.81%
1.86%
1.60%
1.13%
1.71%
1.75%
1.19%
1.93%
2.27%
Miscellaneous Exp.
-
11.50
13.98
10.07
6.36
8.06
6.06
4.25
3.72
3.20
5.70
% Of Sales
-
2.08%
1.93%
1.34%
0.90%
1.26%
0.97%
0.76%
0.90%
1.06%
1.18%
EBITDA
33.08
36.56
63.55
59.89
50.38
44.50
53.33
49.63
36.97
26.33
26.98
EBITDA Margin
4.87%
6.61%
8.77%
7.99%
7.09%
6.95%
8.57%
8.89%
8.92%
8.69%
10.76%
Other Income
31.07
4.95
4.36
11.98
7.26
6.19
3.79
3.34
3.62
3.16
2.32
Interest
23.54
28.20
28.82
35.24
23.11
18.38
19.16
17.15
15.67
11.85
10.32
Depreciation
24.53
10.33
9.98
8.13
7.48
5.62
6.02
6.28
3.95
3.21
2.89
PBT
16.06
2.98
29.10
28.51
27.04
26.67
31.93
29.54
20.97
14.42
16.10
Tax
3.76
0.28
4.36
9.55
8.43
8.09
9.21
8.39
6.47
4.33
4.54
Tax Rate
23.41%
9.40%
14.98%
33.50%
31.18%
30.33%
28.84%
28.40%
30.85%
30.03%
28.20%
PAT
12.31
2.73
24.76
18.98
18.64
18.64
22.79
21.00
14.51
10.13
11.47
PAT before Minority Interest
12.33
2.70
24.74
18.96
18.61
18.58
22.72
21.14
14.50
10.09
11.56
Minority Interest
0.02
0.03
0.02
0.02
0.03
0.06
0.07
-0.14
0.01
0.04
-0.09
PAT Margin
1.81%
0.49%
3.42%
2.53%
2.62%
2.91%
3.66%
3.76%
3.50%
3.34%
4.58%
PAT Growth
126.70%
-88.97%
30.45%
1.82%
0.00%
-18.21%
8.52%
44.73%
43.24%
-11.68%
 
EPS
10.09
2.24
20.30
15.56
15.28
15.28
18.68
17.21
11.89
8.30
9.40

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
338.89
345.30
393.48
373.40
266.00
222.36
176.98
156.46
142.42
131.44
Share Capital
12.20
12.20
12.19
12.18
11.74
11.71
11.21
11.06
11.06
10.46
Total Reserves
316.33
321.53
379.02
354.85
222.31
198.10
162.77
145.17
131.14
120.07
Non-Current Liabilities
136.43
73.13
72.77
57.00
39.32
40.74
37.18
37.24
31.78
13.13
Secured Loans
122.86
59.26
59.77
47.28
30.54
34.24
31.37
31.36
27.22
8.88
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
0.42
0.86
1.36
1.29
0.87
1.51
1.40
1.16
0.84
1.09
Current Liabilities
426.01
484.36
449.70
477.68
312.25
279.74
257.53
184.57
114.55
104.16
Trade Payables
102.40
77.20
102.06
149.86
57.49
63.17
53.76
29.52
28.54
26.45
Other Current Liabilities
30.74
24.74
27.80
31.24
20.67
21.28
26.97
12.71
8.13
7.07
Short Term Borrowings
288.17
373.07
315.19
292.24
229.66
182.94
167.50
135.47
73.04
65.70
Short Term Provisions
4.70
9.35
4.65
4.33
4.42
12.35
9.30
6.87
4.84
4.94
Total Liabilities
902.76
904.25
917.43
909.58
619.10
544.43
473.35
379.79
290.28
250.30
Net Block
181.84
119.58
108.01
91.18
81.37
75.21
67.40
65.58
65.63
48.44
Gross Block
221.31
149.12
127.76
103.31
86.38
112.18
98.52
92.61
89.13
70.41
Accumulated Depreciation
39.47
29.54
19.75
12.13
5.00
36.97
31.12
27.03
23.50
21.97
Non Current Assets
236.39
237.60
282.13
255.75
144.37
124.87
112.24
109.51
107.14
99.32
Capital Work in Progress
8.37
11.08
9.97
24.56
7.85
9.17
6.02
3.55
0.20
9.11
Non Current Investment
43.30
52.28
129.09
126.56
45.72
38.41
36.55
37.84
39.43
40.01
Long Term Loans & Adv.
2.73
54.55
29.78
8.06
3.93
2.08
2.27
2.54
1.88
1.76
Other Non Current Assets
0.16
0.11
5.27
5.38
5.50
0.00
0.00
0.00
0.00
0.00
Current Assets
666.37
666.65
635.30
653.84
474.73
419.49
361.04
270.20
183.04
150.85
Current Investments
0.00
0.00
0.00
5.99
3.52
0.04
1.03
0.84
1.21
1.37
Inventories
420.97
426.96
401.03
343.25
280.31
253.17
193.78
166.27
108.11
94.86
Sundry Debtors
140.20
126.29
123.09
190.86
91.31
89.88
91.47
28.81
37.59
24.95
Cash & Bank
39.21
61.02
45.37
34.00
54.34
33.42
35.56
42.49
15.41
11.38
Other Current Assets
65.99
30.64
45.33
49.27
45.25
42.98
39.21
31.80
20.72
18.28
Short Term Loans & Adv.
32.11
21.75
20.47
30.46
21.68
26.22
19.59
15.95
13.53
10.91
Net Current Assets
240.36
182.29
185.60
176.15
162.48
139.75
103.51
85.63
68.49
46.69
Total Assets
902.76
904.25
917.43
909.59
619.10
544.42
473.35
379.79
290.28
250.29

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
26.39
-7.12
8.04
-56.29
-2.11
-11.92
-17.35
-21.26
-5.59
2.08
PBT
-5.89
25.62
29.32
25.86
26.09
31.93
29.54
20.97
14.42
16.10
Adjustment
40.00
34.97
33.46
23.71
16.68
18.76
20.89
16.62
12.94
10.93
Changes in Working Capital
-2.51
-65.80
-47.76
-101.61
-32.49
-53.11
-59.06
-54.33
-26.52
-17.12
Cash after chg. in Working capital
31.60
-5.21
15.02
-52.05
10.27
-2.43
-8.63
-16.75
0.84
9.90
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.68
-7.08
-6.81
-6.78
-10.70
-10.30
-7.05
-4.64
-4.34
-3.16
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
-0.53
5.18
-0.18
2.54
-1.68
0.81
0.00
0.00
0.00
0.00
Cash From Investing Activity
-23.62
-11.59
-0.76
-28.32
-20.54
-13.55
-7.61
-2.24
-8.59
-7.50
Net Fixed Assets
-2.23
-16.64
-6.33
-25.53
10.45
-16.45
-7.75
-5.58
-8.65
-9.51
Net Investments
0.11
0.11
6.10
-0.25
-16.61
1.01
-1.38
8.96
0.73
1.36
Others
-21.50
4.94
-0.53
-2.54
-14.38
1.89
1.52
-5.62
-0.67
0.65
Cash from Financing Activity
-34.92
30.69
3.02
65.10
45.04
23.33
18.03
50.57
18.21
7.16
Net Cash Inflow / Outflow
-32.15
11.98
10.30
-19.51
22.39
-2.14
-6.93
27.08
4.03
1.74
Opening Cash & Equivalents
49.35
37.37
27.07
46.58
24.19
35.56
42.49
15.41
11.38
9.64
Closing Cash & Equivalent
17.20
49.35
37.37
27.07
46.58
33.42
35.56
42.49
15.41
11.38

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
269.23
273.51
320.82
301.30
199.35
179.06
155.09
141.14
128.44
124.63
ROA
0.30%
2.72%
2.08%
2.44%
3.19%
4.46%
4.96%
4.33%
3.73%
4.97%
ROE
0.81%
6.91%
5.00%
6.19%
8.37%
11.84%
12.81%
9.72%
7.40%
9.40%
ROCE
4.01%
7.41%
8.51%
8.01%
9.23%
12.37%
13.19%
12.78%
11.57%
13.47%
Fixed Asset Turnover
2.99
5.24
6.49
7.49
6.47
5.91
5.84
4.56
3.80
3.69
Receivable days
87.92
62.79
76.43
72.48
51.51
53.19
39.33
29.24
37.66
27.96
Inventory Days
279.76
208.50
181.20
160.17
151.66
131.09
117.73
120.83
122.23
124.83
Payable days
80.69
50.67
68.80
58.42
29.98
26.32
25.75
26.70
34.60
32.11
Cash Conversion Cycle
286.99
220.62
188.82
174.23
173.19
157.97
131.31
123.37
125.28
120.68
Total Debt/Equity
1.31
1.32
0.98
0.95
1.13
1.06
1.17
1.09
0.73
0.59
Interest Cover
1.11
2.01
1.81
2.17
2.45
2.67
2.72
2.34
2.22
2.56

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.