Nifty
Sensex
:
:
17739.85
60384.62
-24.75 (-0.14%)
-122.28 (-0.20%)

Leather

Rating :
47/99

BSE: 526481 | NSE: PHOENXINTL

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 40.21
  • 18.40
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 130.64
  • N/A
  • 0.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.22%
  • 4.15%
  • 18.90%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.66
  • -7.23
  • -14.39

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.10
  • -1.41
  • -0.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.57
  • 1.30
  • -14.58

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.64
  • 8.08
  • 7.08

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.37
  • 0.42
  • 0.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.07
  • 5.93
  • 6.08

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
8.13
6.94
17.15%
9.65
3.78
155.29%
8.29
5.42
52.95%
7.76
6.78
14.45%
Expenses
4.83
3.11
55.31%
5.93
1.66
257.23%
4.89
2.61
87.36%
4.09
3.44
18.90%
EBITDA
3.30
3.83
-13.84%
3.73
2.12
75.94%
3.40
2.81
21.00%
3.66
3.34
9.58%
EBIDTM
40.56%
55.23%
38.60%
56.19%
40.98%
51.81%
47.22%
49.31%
Other Income
0.09
0.01
800.00%
0.01
0.24
-95.83%
0.00
0.55
-100.00%
0.09
0.01
800.00%
Interest
1.61
2.21
-27.15%
2.03
2.24
-9.38%
2.04
8.04
-74.63%
2.17
2.03
6.90%
Depreciation
0.99
0.88
12.50%
0.99
0.88
12.50%
0.90
-2.66
-
0.88
0.89
-1.12%
PBT
0.79
0.75
5.33%
0.72
-0.77
-
0.46
-2.02
-
0.71
0.44
61.36%
Tax
0.03
0.00
0
0.27
0.00
0
0.00
0.39
-100.00%
0.19
0.00
0
PAT
0.76
0.75
1.33%
0.45
-0.77
-
0.46
-2.41
-
0.52
0.44
18.18%
PATM
9.36%
10.77%
4.63%
-20.25%
5.53%
-44.44%
6.68%
6.51%
EPS
0.45
0.45
0.00%
0.27
-0.46
-
0.27
-1.43
-
0.31
0.26
19.23%

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
33.83
26.97
24.18
42.98
42.51
39.26
40.90
37.39
39.17
36.83
35.32
Net Sales Growth
47.60%
11.54%
-43.74%
1.11%
8.28%
-4.01%
9.39%
-4.54%
6.35%
4.28%
 
Cost Of Goods Sold
15.39
6.21
3.59
18.43
16.30
15.02
21.20
19.66
22.89
17.46
16.76
Gross Profit
18.44
20.76
20.60
24.55
26.21
24.24
19.70
17.73
16.29
19.37
18.57
GP Margin
54.50%
76.97%
85.19%
57.12%
61.66%
61.74%
48.17%
47.42%
41.59%
52.59%
52.58%
Total Expenditure
19.74
13.33
8.53
28.72
28.39
24.62
29.17
28.30
30.58
27.11
25.27
Power & Fuel Cost
-
0.01
0.00
0.00
0.02
0.01
0.00
0.02
0.69
0.07
0.07
% Of Sales
-
0.04%
0%
0%
0.05%
0.03%
0%
0.05%
1.76%
0.19%
0.20%
Employee Cost
-
1.31
1.20
1.36
1.34
1.25
0.98
0.80
1.20
2.59
2.48
% Of Sales
-
4.86%
4.96%
3.16%
3.15%
3.18%
2.40%
2.14%
3.06%
7.03%
7.02%
Manufacturing Exp.
-
3.48
1.47
5.81
6.13
5.13
4.92
5.36
2.60
1.09
0.91
% Of Sales
-
12.90%
6.08%
13.52%
14.42%
13.07%
12.03%
14.34%
6.64%
2.96%
2.58%
General & Admin Exp.
-
1.79
1.15
1.29
0.95
1.79
0.75
1.29
1.39
1.68
1.25
% Of Sales
-
6.64%
4.76%
3.00%
2.23%
4.56%
1.83%
3.45%
3.55%
4.56%
3.54%
Selling & Distn. Exp.
-
0.12
0.15
0.50
0.00
0.00
0.07
0.52
0.53
0.66
0.46
% Of Sales
-
0.44%
0.62%
1.16%
0%
0%
0.17%
1.39%
1.35%
1.79%
1.30%
Miscellaneous Exp.
-
0.43
0.97
1.34
3.66
1.42
1.25
0.66
1.29
3.57
0.46
% Of Sales
-
1.59%
4.01%
3.12%
8.61%
3.62%
3.06%
1.77%
3.29%
9.69%
9.51%
EBITDA
14.09
13.64
15.65
14.26
14.12
14.64
11.73
9.09
8.59
9.72
10.05
EBITDA Margin
41.65%
50.57%
64.72%
33.18%
33.22%
37.29%
28.68%
24.31%
21.93%
26.39%
28.45%
Other Income
0.19
0.13
1.03
3.38
2.98
0.38
1.51
0.88
0.22
0.95
0.91
Interest
7.85
8.66
10.69
9.69
10.08
10.48
10.68
7.51
6.11
7.15
7.41
Depreciation
3.76
3.96
3.53
3.54
3.53
3.57
3.57
0.74
1.46
2.38
2.38
PBT
2.68
1.15
2.46
4.41
3.49
0.97
-1.01
1.72
1.24
1.14
1.17
Tax
0.49
-0.77
1.65
1.33
0.44
-0.82
-0.19
0.93
0.55
0.50
0.40
Tax Rate
18.28%
-66.96%
67.07%
30.16%
12.61%
-84.54%
18.81%
54.07%
44.35%
43.86%
34.19%
PAT
2.19
1.92
0.81
3.08
3.05
1.80
-0.81
0.79
0.69
0.64
0.77
PAT before Minority Interest
2.19
1.92
0.81
3.08
3.05
1.80
-0.81
0.79
0.69
0.64
0.77
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.47%
7.12%
3.35%
7.17%
7.17%
4.58%
-1.98%
2.11%
1.76%
1.74%
2.18%
PAT Growth
210.05%
137.04%
-73.70%
0.98%
69.44%
-
-
14.49%
7.81%
-16.88%
 
EPS
1.30
1.14
0.48
1.83
1.82
1.07
-0.48
0.47
0.41
0.38
0.46

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
339.23
337.84
337.95
330.44
317.35
316.23
66.80
57.11
57.64
57.00
Share Capital
16.79
16.79
16.79
16.79
16.79
16.79
18.79
18.79
18.79
18.79
Total Reserves
322.44
321.05
321.16
313.65
300.56
299.44
48.01
38.32
38.85
38.21
Non-Current Liabilities
96.55
107.01
84.43
90.60
94.30
99.07
99.33
66.11
71.42
74.99
Secured Loans
85.69
95.86
75.16
81.04
85.58
88.85
90.48
41.51
46.34
50.68
Unsecured Loans
0.30
0.30
0.30
0.30
-1.51
-1.49
2.74
19.29
19.29
19.29
Long Term Provisions
0.18
0.11
0.14
0.16
0.15
0.13
0.11
0.11
0.14
0.22
Current Liabilities
36.14
31.39
29.16
32.84
50.01
55.81
26.40
27.52
26.51
35.65
Trade Payables
19.16
17.45
14.68
15.96
34.11
21.49
18.51
20.46
15.19
26.63
Other Current Liabilities
12.41
10.54
9.09
11.13
11.84
31.19
5.26
5.03
9.50
7.72
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
4.57
3.40
5.39
5.74
4.05
3.13
2.63
2.04
1.82
1.30
Total Liabilities
471.92
476.24
451.54
453.88
461.66
471.11
197.89
156.10
160.93
173.01
Net Block
277.69
280.27
283.91
287.25
288.47
292.01
34.91
35.64
38.53
40.95
Gross Block
440.30
439.33
439.44
439.23
436.93
436.90
72.94
72.94
73.38
73.45
Accumulated Depreciation
162.61
159.06
155.53
151.99
148.46
144.89
38.03
37.29
34.85
32.50
Non Current Assets
402.26
434.59
343.89
343.19
339.05
355.64
109.16
65.82
77.34
79.62
Capital Work in Progress
0.00
1.33
0.00
0.00
4.61
4.61
4.61
4.61
4.61
4.61
Non Current Investment
6.14
6.14
6.14
6.14
23.79
23.79
8.05
23.79
23.79
23.79
Long Term Loans & Adv.
118.43
146.85
53.84
49.77
22.06
35.12
61.59
1.77
10.41
10.27
Other Non Current Assets
0.00
0.00
0.00
0.03
0.11
0.11
0.00
0.00
0.00
0.00
Current Assets
69.65
41.65
107.65
110.69
122.62
115.47
88.72
90.28
83.60
93.40
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
6.19
4.03
5.95
7.44
6.85
5.72
5.32
5.44
7.15
6.77
Sundry Debtors
26.66
3.95
16.73
13.22
34.06
25.59
27.66
14.09
20.16
23.43
Cash & Bank
4.52
6.68
55.90
52.20
49.06
3.50
2.33
12.97
3.61
5.13
Other Current Assets
32.29
0.05
0.32
0.01
32.65
80.66
53.41
57.78
52.67
58.07
Short Term Loans & Adv.
32.24
26.94
28.75
37.81
32.60
34.45
53.34
57.28
51.94
57.23
Net Current Assets
33.51
10.26
78.48
77.85
72.61
59.66
62.33
62.76
57.08
57.75
Total Assets
471.91
476.24
451.54
453.88
461.67
471.11
197.88
156.10
160.94
173.02

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
4.20
17.01
19.03
20.88
25.73
17.80
7.36
12.04
12.63
16.42
PBT
1.15
2.46
4.41
3.49
0.97
-1.01
1.72
1.24
1.14
1.17
Adjustment
12.08
12.81
10.22
13.21
14.44
12.92
16.45
8.11
12.93
12.26
Changes in Working Capital
-9.80
3.40
3.06
3.73
11.14
6.07
-10.21
3.24
-0.93
3.39
Cash after chg. in Working capital
3.43
18.66
17.70
20.44
26.55
17.99
7.96
12.59
13.13
16.82
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.77
-1.65
1.33
0.44
-0.82
-0.19
-0.60
-0.55
-0.50
-0.40
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-0.14
48.48
-0.54
-46.12
0.25
0.16
16.43
0.21
-3.37
-1.41
Net Fixed Assets
0.36
-156.75
155.33
2.30
-0.03
-367.83
0.00
0.42
0.07
-15.48
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Others
-0.50
205.23
-155.87
-48.42
0.28
367.99
16.43
-0.21
-3.44
14.07
Cash from Financing Activity
-6.42
-65.81
-18.14
-20.69
19.58
-16.70
-34.43
-2.89
-10.78
-12.80
Net Cash Inflow / Outflow
-2.36
-0.32
0.35
-45.93
45.56
1.26
-10.64
9.36
-1.52
2.21
Opening Cash & Equivalents
3.16
3.48
3.13
49.06
49.06
2.24
12.97
3.61
5.13
2.91
Closing Cash & Equivalent
0.80
3.16
3.48
3.13
94.62
3.50
2.33
12.97
3.61
5.13

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.)
46.84
46.02
46.08
41.60
33.81
33.14
38.60
32.83
33.14
32.76
ROA
0.40%
0.17%
0.68%
0.67%
0.38%
-0.24%
0.45%
0.44%
0.38%
0.51%
ROE
2.46%
1.05%
4.19%
4.82%
3.19%
-1.35%
1.32%
1.25%
1.15%
1.75%
ROCE
5.53%
7.75%
8.96%
9.03%
7.88%
6.27%
6.50%
5.90%
6.43%
8.00%
Fixed Asset Turnover
0.06
0.06
0.10
0.10
0.09
0.16
0.51
0.54
0.50
0.57
Receivable days
207.06
156.02
127.17
203.02
277.27
237.61
203.82
159.57
215.99
152.56
Inventory Days
69.15
75.31
56.85
61.36
58.44
49.30
52.54
58.64
68.95
61.55
Payable days
1075.56
1635.50
303.43
334.00
406.81
240.27
260.84
220.55
309.66
300.37
Cash Conversion Cycle
-799.34
-1404.17
-119.41
-69.62
-71.10
46.64
-4.49
-2.33
-24.72
-86.26
Total Debt/Equity
1.21
1.34
1.05
1.23
1.55
1.62
1.43
1.13
1.21
1.29
Interest Cover
1.13
1.23
1.46
1.35
1.09
0.91
1.23
1.20
1.16
1.16

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.