Mayur Leather Prod

₹6.7 0 | 0%

WEBSITE BSE:531680 NSE : MAYUR LEATHR 01 Jan, 00:00

Market Cap ₹3 Cr.

Stock P/E -2.4

P/B -

Current Price ₹6.7

Book Value ₹ 0

Face Value 10

52W High ₹7.8

Dividend Yield 0%

52W Low ₹ 4.8

Edit Ratio

Mayur Leather Prod Research see more...

Overview Inc. Year: 1987Industry: Footwear

Mayur Leather Prod Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Mayur Leather Prod Quarterly Results

#(Fig in Cr.)	Mar 2020	Jun 2020	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022
Net Sales	2	1	2	2	4	2	1	2	3	1
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	2	1	2	2	4	2	2	3	3	1
Total Expenditure	4	2	2	2	3	2	2	3	3	2
Operating Profit	-2	-1	-0	-0	1	0	-0	-0	1	-0
Interest	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	-1	0	0	0	0	-0	0	0	0	-0
Profit Before Tax	-3	-1	-0	-0	1	0	-0	-0	0	-1
Provision for Tax	0	0	0	0	0	0	0	0	-0	0
Profit After Tax	-3	-1	-0	-0	1	-0	-1	-0	0	-1
Adjustments	-0	-0	0	0	-0	0	0	0	0	0
Profit After Adjustments	-3	-1	-0	-0	1	-0	-1	-0	0	-1
Adjusted Earnings Per Share	-6.2	-2.1	-0.9	-0.8	1.3	-0	-1	-0.7	0.7	-1.8

Mayur Leather Prod Profit & Loss

#(Fig in Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	TTM
Net Sales	28	32	24	19	13	10	8	9	7
Other Income	1	2	2	2	2	2	1	0	0
Total Income	29	34	26	20	14	11	9	10	9
Total Expenditure	27	32	27	22	15	13	10	10	10
Operating Profit	2	1	-1	-1	-1	-2	-1	-0	1
Interest	1	1	1	1	1	1	0	1	0
Depreciation	1	0	0	1	0	0	0	0	0
Exceptional Income / Expenses	-0	-0	0	0	-0	1	0	0	0
Profit Before Tax	1	0	-2	-3	-2	-2	-1	-0	-1
Provision for Tax	0	0	-0	0	-0	0	0	0	0
Profit After Tax	1	0	-2	-3	-2	-2	-1	-1	-2
Adjustments	0	0	0	0	0	0	0	0	0
Profit After Adjustments	1	0	-2	-3	-2	-2	-1	-1	-2
Adjusted Earnings Per Share	1.1	0.6	-4.5	-6.9	-5.8	-5.2	-2.9	-1.2	-2.8

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	13%	-12%	-18%	0%
Operating Profit CAGR	0%	0%	0%	0%
PAT CAGR	0%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-10%	-6%	-11%	-10%
ROE Average	-12%	-23%	-25%	-17%
ROCE Average	0%	-5%	-7%	-4%

Mayur Leather Prod Balance Sheet

#(Fig in Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Shareholder's Funds	16	16	13	9	7	6	5	4
Minority's Interest	0	0	0	2	2	1	1	1
Borrowings	0	0	0	1	1	1	1	1
Other Non-Current Liabilities	0	0	0	0	0	0	0	0
Total Current Liabilities	13	13	12	16	14	12	10	12
Total Liabilities	30	29	26	28	23	20	17	18
Fixed Assets	4	3	2	4	4	3	2	3
Other Non-Current Assets	1	2	2	2	2	2	3	2
Total Current Assets	25	24	21	21	17	15	12	13
Total Assets	30	29	26	28	23	20	17	18

Mayur Leather Prod Cash Flow

#(Fig in Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Opening Cash & Cash Equivalents	1	2	1	1	0	0	0	0
Cash Flow from Operating Activities	-0	-0	-1	2	0	-4	1	3
Cash Flow from Investing Activities	0	1	1	-3	1	5	-1	1
Cash Flow from Financing Activities	1	-1	-1	-0	-1	-1	-0	-4
Net Cash Inflow / Outflow	1	-0	-1	-0	0	0	-0	-0
Closing Cash & Cash Equivalent	2	1	1	0	0	0	0	0

Mayur Leather Prod Ratios

#	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Earnings Per Share (Rs)	1.1	0.56	-4.49	-6.9	-5.78	-5.18	-2.92	-1.24
CEPS(Rs)	2.35	1.38	-3.67	-5.56	-4.67	-4.19	-2.09	-0.38
DPS(Rs)	1	1	0	0	0	0	0	0
Book NAV/Share(Rs)	33.16	32.53	27.35	21.53	16.41	15.22	10.85	9.15
Core EBITDA Margin(%)	2.61	-0.62	-12.13	-15.7	-22.46	-39.29	-17.34	-5.96
EBIT Margin(%)	4.48	2.87	-7.04	-10.48	-12.51	-12.1	-8.69	0.17
Pre Tax Margin(%)	2.59	0.89	-9.24	-14.96	-18.98	-20.79	-13.56	-5.24
PAT Margin (%)	1.9	0.84	-9.03	-15.13	-18.84	-22.09	-14.63	-5.5
Cash Profit Margin (%)	4.04	2.08	-7.38	-12.2	-15.24	-17.88	-10.44	-1.69
ROA(%)	1.8	0.92	-7.91	-10.63	-9.32	-9.86	-6.46	-2.87
ROE(%)	3.33	1.7	-14.98	-25.73	-30.45	-32.77	-22.44	-12.38
ROCE(%)	5.47	4.02	-8.04	-10.6	-9.76	-8.46	-5.73	0.16
Receivable days	59.57	56.11	72.78	84.71	88.83	52.18	52.13	61.65
Inventory Days	77.68	75.46	84.58	73.47	100.81	110.92	107.64	75.88
Payable days	70.23	67.65	74.99	52.84	31.21	75.26	116.48	88.4
PER(x)	21.07	36.52	0	0	0	0	0	0
Price/Book(x)	0.7	0.63	0.71	0.92	1.08	0.2	0.77	1.16
Dividend Yield(%)	4.3	4.89	0	0	0	0	0	0
EV/Net Sales(x)	0.58	0.48	0.61	0.9	1.14	0.77	1.23	0.81
EV/Core EBITDA(x)	8.73	11.2	-10.63	-11.89	-12.98	-3.37	-12.21	-92.46
Net Sales Growth(%)	0	14.44	-25.26	-21.81	-32.8	-23.46	-14.75	12.55
EBIT Growth(%)	0	-26.83	-283.58	-16.4	19.81	25.98	38.76	102.14
PAT Growth(%)	0	-49.25	-901.22	-31	16.3	10.26	43.56	57.66
EPS Growth(%)	0	-49.25	-901.23	-53.84	16.3	10.26	43.58	57.66
Debt/Equity(x)	0.42	0.44	0.44	0.99	1.09	1.06	1.55	0.87
Current Ratio(x)	1.87	1.83	1.73	1.32	1.23	1.31	1.15	1.08
Quick Ratio(x)	1.42	1.28	1.42	1.09	1	1.09	0.93	0.94
Interest Cover(x)	2.37	1.45	-3.21	-2.34	-1.93	-1.39	-1.78	0.03
Total Debt/Mcap(x)	0.61	0.71	0.62	0.93	0.88	4.69	1.77	0.67

Mayur Leather Prod Shareholding Pattern

#	Jun 2020	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022
Promoter	64.02	64.02	64.02	64.02	64.02	64.02	64.02	64.02	64.02	64.02
FII	0	0	0	0	0	0	0	0	0	0
DII	0.49	0.49	0.49	0.49	0.49	0.49	0.49	0.49	0.49	0.49
Public	35.49	35.49	35.49	35.49	35.49	35.49	35.49	35.49	35.49	35.49
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Jun 2020	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022
Promoter	0.31	0.31	0.31	0.31	0.31	0.31	0.31	0.31	0.31	0.31
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.17	0.17	0.17	0.17	0.17	0.17	0.17	0.17	0.17	0.17
Others	0	0	0	0	0	0	0	0	0	0
Total	0.48	0.48	0.48	0.48	0.48	0.48	0.48	0.48	0.48	0.48

Pros

Debtor days have improved from 116.48 to 88.4days.

Cons

Company has a low return on equity of -23% over the last 3 years.

* 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.

Mayur Leather Prod News

IPO

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

Mayur Leather Prod

Add Watchlist

Mayur Leather Prod Research see more...

Overview Inc. Year: 1987Industry: Footwear

Mayur Leather Prod Share Price

Alert Data

Quarterly Price

Peer Comparison

Mayur Leather Prod Quarterly Results

Mayur Leather Prod Profit & Loss

Growth Rates

Mayur Leather Prod Balance Sheet

Mayur Leather Prod Cash Flow

Mayur Leather Prod Ratios

Mayur Leather Prod Shareholding Pattern

Mayur Leather Prod News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!