Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

AKI India

₹10.9 -0.2 | 2%

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 Research see more...

Overview Inc. Year: 1994Industry: Leather

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.

Read More..

AKI India Share Price

New

| |

Volume
Price

Quarterly Price

Show Value Show %

Peer Comparison

AKI India Quarterly Results

#(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

AKI India Profit & Loss

#(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

Growth Rates

# 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%

AKI India Balance Sheet

#(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

AKI India Cash Flow

#(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

AKI India Ratios

# 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

AKI India Shareholding Pattern

# 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

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 9% over the last 3 years.
  • Debtor days have increased from 111.33 to 129.23days.

* 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.

AKI India News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....