Market Cap ₹97 Cr.
Stock P/E 70.8
P/B 1.5
Current Price ₹10.9
Book Value ₹ 7.2
Face Value 2
52W High ₹29.9
Dividend Yield 0%
52W Low ₹ 9.3
AKI India Ltd manufactures and sells leather, leather-based goods, and other products in India. It also exports its products. The agency incorporated in 1994 and is based totally in Kanpur, India.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 12 | 17 | 12 | 15 | 14 | 17 | 19 | 20 | 21 | 14 |
Other Income | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Total Income | 12 | 18 | 13 | 15 | 15 | 18 | 20 | 21 | 22 | 14 |
Total Expenditure | 12 | 16 | 12 | 14 | 14 | 17 | 19 | 19 | 20 | 14 |
Operating Profit | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 1 |
Interest | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Profit Before Tax | -0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Provision for Tax | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 |
Profit After Tax | -0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Adjustments | -0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Adjusted Earnings Per Share | -0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0.1 | 0 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 14 | 17 | 33 | 40 | 41 | 46 | 61 | 70 | 71 | 74 |
Other Income | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 4 |
Total Income | 15 | 18 | 35 | 42 | 43 | 49 | 64 | 73 | 74 | 77 |
Total Expenditure | 14 | 17 | 33 | 39 | 40 | 45 | 59 | 67 | 69 | 72 |
Operating Profit | 1 | 1 | 2 | 3 | 3 | 4 | 5 | 5 | 6 | 5 |
Interest | 0 | 1 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 0 |
Depreciation | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 |
Exceptional Income / Expenses | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Profit Before Tax | 0 | 0 | -1 | 0 | 0 | 2 | 2 | 2 | 2 | 3 |
Provision for Tax | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 1 | 0 |
Profit After Tax | 0 | 0 | -1 | 0 | 0 | 1 | 2 | 1 | 1 | 1 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | -1 | 0 | 0 | 1 | 2 | 1 | 1 | 1 |
Adjusted Earnings Per Share | 0.1 | 0 | -0.7 | 0.1 | 0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 1% | 16% | 12% | 0% |
Operating Profit CAGR | 20% | 14% | 15% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -60% | 23% | -1% | NA% |
ROE Average | 4% | 9% | 9% | 2% |
ROCE Average | 6% | 8% | 8% | 7% |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 3 | 3 | 2 | 2 | 6 | 7 | 14 | 15 | 60 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 4 | 8 | 8 | 9 | 7 | 5 | 11 | 10 | 1 |
Other Non-Current Liabilities | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 |
Total Current Liabilities | 9 | 16 | 28 | 28 | 27 | 24 | 35 | 38 | 43 |
Total Liabilities | 16 | 27 | 38 | 40 | 40 | 37 | 60 | 63 | 104 |
Fixed Assets | 5 | 9 | 9 | 10 | 9 | 8 | 14 | 12 | 13 |
Other Non-Current Assets | 1 | 1 | 1 | 2 | 2 | 2 | 5 | 6 | 21 |
Total Current Assets | 10 | 17 | 27 | 28 | 28 | 27 | 42 | 45 | 70 |
Total Assets | 16 | 27 | 38 | 40 | 40 | 37 | 60 | 63 | 104 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 1 | 2 | 2 | 1 | 1 | 1 | 1 |
Cash Flow from Operating Activities | 3 | 1 | 3 | 1 | 1 | 3 | 1 | -1 | -18 |
Cash Flow from Investing Activities | -3 | -5 | -2 | -3 | -1 | 1 | -1 | -1 | -18 |
Cash Flow from Financing Activities | 0 | 4 | -0 | 1 | -1 | -4 | 0 | 2 | 36 |
Net Cash Inflow / Outflow | 0 | 0 | 1 | -0 | -0 | -0 | 0 | 0 | 0 |
Closing Cash & Cash Equivalent | 0 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 2 |
# | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 0.12 | 0.01 | -0.74 | 0.11 | 0.02 | 0.23 | 0.25 | 0.17 | 0.16 |
CEPS(Rs) | 0.44 | 0.2 | 0.2 | 1.07 | 0.31 | 0.47 | 0.58 | 0.46 | 0.38 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 3.23 | 2.35 | 1.59 | 1.7 | 1.25 | 1.49 | 2.1 | 2.18 | 5.95 |
Core EBITDA Margin(%) | -1.41 | -0.19 | 0.94 | 2.42 | 2.13 | 2.22 | 3.82 | 4.15 | 3.3 |
EBIT Margin(%) | 3.03 | 4.02 | 1.32 | 4.22 | 4.64 | 6.39 | 5.14 | 5.1 | 5.22 |
Pre Tax Margin(%) | 1.42 | 0.75 | -3.52 | 0.27 | 0.48 | 3.46 | 2.87 | 2.24 | 2.65 |
PAT Margin (%) | 0.71 | 0.11 | -3.27 | 0.41 | 0.26 | 2.4 | 2.7 | 1.64 | 1.93 |
Cash Profit Margin (%) | 2.66 | 1.69 | 0.9 | 3.88 | 3.66 | 4.92 | 6.36 | 4.35 | 4.54 |
ROA(%) | 0.62 | 0.09 | -3.31 | 0.43 | 0.27 | 2.9 | 3.39 | 1.87 | 1.64 |
ROE(%) | 3.64 | 0.63 | -37.5 | 6.91 | 2.46 | 16.6 | 15.45 | 8.07 | 4.17 |
ROCE(%) | 3.83 | 4.43 | 1.99 | 6.96 | 7.3 | 11.34 | 9.16 | 8.18 | 5.92 |
Receivable days | 160.81 | 138.48 | 113.06 | 121.65 | 113.08 | 95.37 | 88.88 | 97.69 | 105.45 |
Inventory Days | 80.58 | 119.16 | 99.19 | 94.56 | 104.76 | 93.04 | 83.3 | 94.67 | 120.88 |
Payable days | 155.05 | 161.11 | 137.64 | 153.6 | 144.82 | 116.97 | 106.2 | 111.33 | 129.23 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 21.89 | 86.7 | 127.73 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 2.56 | 6.88 | 3.42 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.63 | 1.01 | 0.64 | 0.56 | 0.6 | 0.53 | 1.05 | 1.82 | 2.74 |
EV/Core EBITDA(x) | 12.63 | 18.08 | 9.1 | 7.35 | 7.47 | 5.94 | 12.85 | 23.39 | 35.03 |
Net Sales Growth(%) | 0 | 23.87 | 91.73 | 21.89 | 1.97 | 12.19 | 32.29 | 15.33 | 0.95 |
EBIT Growth(%) | 0 | 64.56 | -37.05 | 289.51 | 12.29 | 54.46 | 6.47 | 14.24 | 3.42 |
PAT Growth(%) | 0 | -80.44 | -5670.1 | 115.41 | -36.58 | 948.39 | 48.7 | -29.81 | 18.31 |
EPS Growth(%) | 0 | -88.72 | -5670.1 | 115.41 | -80.97 | 948.39 | 8.28 | -29.84 | -7.65 |
Debt/Equity(x) | 3.03 | 4.9 | 9.08 | 9.15 | 3.43 | 2.44 | 2.09 | 2.03 | 0.43 |
Current Ratio(x) | 1.15 | 1.09 | 0.98 | 0.99 | 1.05 | 1.11 | 1.18 | 1.19 | 1.63 |
Quick Ratio(x) | 0.81 | 0.58 | 0.63 | 0.59 | 0.59 | 0.66 | 0.7 | 0.68 | 1 |
Interest Cover(x) | 1.88 | 1.23 | 0.27 | 1.07 | 1.12 | 2.18 | 2.26 | 1.78 | 2.03 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0.82 | 0.29 | 0.13 |
# | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 73 | 72.81 | 72.81 | 68.94 | 68.64 | 68.64 | 53.57 | 54.24 | 54.72 | 54.72 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 3.5 | 3.39 | 3.39 | 3.39 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 27 | 27.19 | 27.19 | 31.06 | 31.36 | 31.36 | 42.93 | 42.37 | 41.89 | 41.89 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.98 | 0.97 | 0.97 | 4.61 | 4.59 | 4.59 | 4.59 | 4.8 | 4.84 | 4.84 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.3 | 0.3 | 0.3 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.36 | 0.36 | 0.36 | 2.08 | 2.1 | 2.1 | 3.68 | 3.75 | 3.71 | 3.71 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.34 | 1.34 | 1.34 | 6.69 | 6.69 | 6.69 | 8.58 | 8.85 | 8.85 | 8.85 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
You May Also Know About