AKI India Ltd

AKI India Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

AKI India Ltd

₹ 10.8 -1.91%
29 Sep 12:45 p.m.
groupaki.com BSE: 542020 NSE - BE : AKI
About

Incorporated in 1994, AKI Ltd manufactures and exports Leather and Leather Goods

Key Points

Business Overview:[1][2]
Company was established with technical assistance of Horse Riding Group from Germany for making of Leather Saddlery & Harness Goods. At present, company manufactures for equestrian sports, Horse Covers, Leather Footwear, Leather Bags, Belts and Finished Leather. Company's equity shares are listed on SME portal of BSE

Website BSE NSE - BE
  • Market Cap ₹ 72.1 Cr.
  • Current Price ₹ 10.8
  • High / Low ₹ 24.5 / 0.00
  • Stock P/E 66.7
  • Book Value ₹ 2.23
  • Dividend Yield 0.00 %
  • ROCE 8.21 %
  • ROE 7.45 %
  • Face Value ₹ 2.00
Edit ratios

Pros

Cons

  • Stock is trading at 4.83 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • Promoter holding has decreased over last quarter: -3.87%
  • The company has delivered a poor sales growth of 5.66% over past five years.
  • Company has a low return on equity of 7.27% over last 3 years.
  • Company might be capitalizing the interest cost
  • Earnings include an other income of Rs.2.35 Cr.

* 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.

Peer comparison

Sector: Leather Industry: Leather / Leather Products

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2019 Mar 2022 Jun 2022 Dec 2022 Mar 2023 Jun 2023
21.49 18.92 11.85 12.23 14.52 13.19
21.25 14.46 11.70 11.52 13.66 12.54
Operating Profit 0.24 4.46 0.15 0.71 0.86 0.65
OPM % 1.12% 23.57% 1.27% 5.81% 5.92% 4.93%
2.06 1.45 0.38 0.79 0.50 0.73
Interest 0.61 0.42 0.33 0.55 0.67 0.53
Depreciation 0.92 0.43 0.46 0.48 0.48 0.40
Profit before tax 0.77 5.06 -0.26 0.47 0.21 0.45
Tax % 27.27% 33.20% 0.00% 38.30% -9.52% 31.11%
0.55 3.38 -0.26 0.29 0.23 0.31
EPS in Rs 0.08 0.50 -0.04 0.04 0.03 0.05
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
8.41 10.97 12.76 29.99 38.64 40.24 42.12 39.74 41.04 44.79 60.91 55.47
8.31 10.57 12.75 29.50 37.58 39.25 41.29 38.67 38.98 43.22 58.58 52.46
Operating Profit 0.10 0.40 0.01 0.49 1.06 0.99 0.83 1.07 2.06 1.57 2.33 3.01
OPM % 1.19% 3.65% 0.08% 1.63% 2.74% 2.46% 1.97% 2.69% 5.02% 3.51% 3.83% 5.43%
0.00 0.00 0.86 1.76 2.01 2.36 3.16 3.19 2.05 3.73 3.04 2.35
Interest 0.00 0.00 0.22 1.59 1.59 1.71 1.34 1.50 1.30 1.33 1.39 1.99
Depreciation 0.00 0.00 0.27 1.38 1.39 1.39 1.42 1.63 1.75 2.27 2.23 1.90
Profit before tax 0.10 0.40 0.38 -0.72 0.09 0.25 1.23 1.13 1.06 1.70 1.75 1.47
Tax % 0.00% 0.00% 23.68% 11.11% -66.67% 36.00% 73.98% 55.75% 29.25% 48.24% 5.71% 27.21%
0.10 0.40 0.29 -0.63 0.14 0.15 0.31 0.50 0.75 0.89 1.65 1.08
EPS in Rs 0.18 0.71 0.52 -0.64 0.14 0.05 0.06 0.07 0.11 0.13 0.25 0.16
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: 16%
5 Years: 6%
3 Years: 11%
TTM: -9%
Compounded Profit Growth
10 Years: 17%
5 Years: 28%
3 Years: 13%
TTM: -22%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: 85%
1 Year: -35%
Return on Equity
10 Years: %
5 Years: 7%
3 Years: 7%
Last Year: 7%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
0.87 0.87 0.87 1.50 1.50 5.00 7.50 10.30 10.30 10.30 10.30 13.39
Reserves 0.88 1.29 1.87 1.33 1.48 1.63 1.01 1.64 2.40 2.53 3.77 1.54
6.07 5.37 8.27 21.17 22.76 20.89 17.68 21.37 21.63 27.87 29.44 25.81
4.23 4.51 4.10 12.65 13.36 12.41 10.25 12.16 16.05 16.17 16.98 21.01
Total Liabilities 12.05 12.04 15.11 36.65 39.10 39.93 36.44 45.47 50.38 56.87 60.49 61.75
1.45 2.16 4.97 9.34 9.88 9.34 7.14 12.29 10.85 15.12 13.73 12.16
CWIP 0.00 0.00 0.23 1.11 1.87 2.00 4.00 0.91 7.03 2.31 2.51 4.47
Investments 0.60 1.00 0.95 0.95 0.95 0.95 1.09 2.54 2.54 2.49 2.48 2.48
10.00 8.88 8.96 25.25 26.40 27.64 24.21 29.73 29.96 36.95 41.77 42.64
Total Assets 12.05 12.04 15.11 36.65 39.10 39.93 36.44 45.47 50.38 56.87 60.49 61.75

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
0.00 0.00 1.04 -0.67 3.14 0.00 7.38 -4.92 0.76 3.76
0.00 0.00 -2.68 -0.98 0.48 0.00 -6.37 -1.68 -0.99 -2.49
0.00 0.00 1.26 1.37 -4.15 0.00 -0.75 6.49 0.34 -1.10
Net Cash Flow 0.00 0.00 -0.39 -0.28 -0.53 0.00 0.26 -0.10 0.11 0.17

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 245.65 137.75 151.32 144.10 118.55 106.22 86.83 98.00 83.25 131.20 106.25 115.61
Inventory Days 89.78 134.46 120.83 134.39 119.57 166.35 197.35 161.29 131.86 167.41
Days Payable 133.93 180.30 148.37 132.16 103.91 134.78 186.18 159.46 124.33 145.23
Cash Conversion Cycle 245.65 137.75 107.17 98.26 91.02 108.44 102.48 129.57 94.41 133.03 113.77 137.79
Working Capital Days 248.25 143.07 122.72 118.18 90.59 111.93 107.28 146.96 97.92 151.66 125.06 132.13
ROCE % 1.60% 5.21% 5.50% 6.76% 7.36% 9.68% 8.84% 6.98% 6.08% 6.51% 8.21%

Shareholding Pattern

Numbers in percentages

1 Recently
Mar 2020Sep 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023
72.81% 72.81% 72.81% 72.81% 72.81% 72.81% 72.81% 72.81% 72.81% 72.81% 72.81% 68.94%
27.19% 27.19% 27.19% 27.19% 27.19% 27.19% 27.19% 27.20% 27.20% 27.20% 27.20% 31.06%
No. of Shareholders 51514747484749611231301502,677

Documents

Announcements

Annual reports

DRHP

Credit ratings