AKI India Ltd

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

AKI India Ltd

₹ 4.28 0.71%
21 Aug 11:50 a.m.
groupaki.com BSE: 542020 NSE: AKI
About

Incorporated in 1994, AKI India Ltd designs, manufactures and exports leather products[1]

Key Points

Business Overview:[1][2]
AKIIL processes hides into finished leather and upholstery, and manufactures leather products such as footwear, horse bridles, browbands, crown pieces, pony articles and saddle girths, etc. It also designs and manufactures leather products for equestrian sports, horse covers, leather bags, belts and finished leather. Company takes technical assistance from Horse Riding Group from Germany for making of Leather Saddlery & Harness Goods

Website BSE NSE
  • Market Cap ₹ 44.2 Cr.
  • Current Price ₹ 4.28
  • High / Low ₹ 10.5 / 3.72
  • Stock P/E 31.1
  • Book Value ₹ 8.36
  • Dividend Yield 0.00 %
  • ROCE 4.40 %
  • ROE 1.91 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Stock is trading at 0.51 times its book value
  • Company is expected to give good quarter

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • The company has delivered a poor sales growth of 7.64% over past five years.
  • Company has a low return on equity of 2.24% over last 3 years.
  • Earnings include an other income of Rs.4.44 Cr.
  • Promoter holding has decreased over last 3 years: -15.0%
  • Working capital days have increased from 201 days to 301 days

* 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

Consumer Discretionary Consumer Durables Consumer Durables Leather And Leather Products

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
13.19 16.01 17.57 18.06 18.71 11.15 21.75 17.05 11.36 18.38 13.30 21.68 18.68
12.54 15.41 17.12 17.26 18.25 11.43 21.16 17.91 11.43 17.55 13.28 20.93 18.79
Operating Profit 0.65 0.60 0.45 0.80 0.46 -0.28 0.59 -0.86 -0.07 0.83 0.02 0.75 -0.11
OPM % 4.93% 3.75% 2.56% 4.43% 2.46% -2.51% 2.71% -5.04% -0.62% 4.52% 0.15% 3.46% -0.59%
0.73 0.59 0.94 0.75 0.91 1.75 1.33 2.41 1.29 0.81 1.24 1.14 1.25
Interest 0.53 0.44 0.49 0.33 0.39 0.40 0.47 0.62 0.51 0.55 0.49 0.52 0.49
Depreciation 0.40 0.47 0.47 0.51 0.44 0.43 0.44 0.50 0.40 0.43 0.47 0.48 0.42
Profit before tax 0.45 0.28 0.43 0.71 0.54 0.64 1.01 0.43 0.31 0.66 0.30 0.89 0.23
Tax % 31.11% 32.14% 32.56% 19.72% 35.19% 25.00% 33.66% 72.09% 32.26% 30.30% 36.67% 33.71% 34.78%
0.31 0.19 0.29 0.57 0.36 0.48 0.67 0.12 0.21 0.46 0.19 0.58 0.15
EPS in Rs 0.05 0.03 0.04 0.07 0.04 0.05 0.08 0.01 0.02 0.04 0.02 0.06 0.01
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
29.99 38.64 40.24 42.12 39.74 41.04 44.79 60.90 55.44 64.84 68.66 64.71 72.04
29.50 37.58 39.25 41.29 38.67 38.98 43.22 58.57 52.43 62.32 68.77 63.19 70.55
Operating Profit 0.49 1.06 0.99 0.83 1.07 2.06 1.57 2.33 3.01 2.52 -0.11 1.52 1.49
OPM % 1.63% 2.74% 2.46% 1.97% 2.69% 5.02% 3.51% 3.83% 5.43% 3.89% -0.16% 2.35% 2.07%
1.76 2.01 2.36 3.16 3.19 2.05 3.73 3.04 2.35 3.00 6.42 4.48 4.44
Interest 1.59 1.59 1.71 1.34 1.50 1.30 1.33 1.39 1.99 1.80 1.88 2.07 2.05
Depreciation 1.38 1.39 1.39 1.42 1.63 1.75 2.27 2.23 1.90 1.85 1.81 1.78 1.80
Profit before tax -0.72 0.09 0.25 1.23 1.13 1.06 1.70 1.75 1.47 1.87 2.62 2.15 2.08
Tax % -11.11% -66.67% 36.00% 73.98% 55.75% 29.25% 48.24% 5.71% 27.21% 27.27% 37.79% 32.56%
-0.63 0.14 0.15 0.31 0.50 0.75 0.89 1.65 1.08 1.36 1.63 1.44 1.38
EPS in Rs -0.64 0.14 0.05 0.06 0.07 0.11 0.13 0.25 0.16 0.16 0.18 0.14 0.13
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: 5%
5 Years: 8%
3 Years: 5%
TTM: 18%
Compounded Profit Growth
10 Years: 26%
5 Years: 24%
3 Years: 10%
TTM: 7%
Stock Price CAGR
10 Years: %
5 Years: 16%
3 Years: -34%
1 Year: -54%
Return on Equity
10 Years: 3%
5 Years: 3%
3 Years: 2%
Last Year: 2%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 1.50 1.50 5.00 7.50 10.30 10.30 10.30 10.30 13.39 17.15 17.71 20.64
Reserves 1.33 1.48 1.63 1.01 1.64 2.40 2.53 3.77 1.54 42.42 47.18 65.63
21.17 22.76 20.89 17.68 21.37 21.63 27.87 29.43 29.51 18.07 19.17 21.38
12.65 13.36 12.41 10.25 12.16 16.05 16.17 16.99 17.31 24.70 26.03 29.76
Total Liabilities 36.65 39.10 39.93 36.44 45.47 50.38 56.87 60.49 61.75 102.34 110.09 137.41
9.34 9.88 9.34 7.14 12.29 10.85 15.12 13.73 12.16 12.73 11.63 12.16
CWIP 1.11 1.87 2.00 4.00 0.91 7.03 2.31 2.51 4.47 7.00 8.77 9.53
Investments 0.95 0.95 0.95 1.09 2.54 2.54 2.49 2.48 2.48 2.48 2.59 2.59
25.25 26.40 27.64 24.21 29.73 29.96 36.95 41.77 42.64 80.13 87.10 113.13
Total Assets 36.65 39.10 39.93 36.44 45.47 50.38 56.87 60.49 61.75 102.34 110.09 137.41

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
1.04 -0.67 3.14 0.00 7.38 -4.92 0.76 3.67 -17.59 -3.25 -20.26
-2.68 -0.98 0.48 0.00 -6.37 -1.68 -0.99 -2.40 -17.80 -1.07 -3.23
1.26 1.37 -4.15 0.00 -0.75 6.49 0.34 -1.10 35.65 4.98 22.81
Net Cash Flow -0.39 -0.28 -0.53 0.00 0.26 -0.10 0.11 0.17 0.27 0.65 -0.67
Free Cash Flow -1.64 -1.65 2.40 0.00 0.96 -6.75 -0.29 1.39 -22.55 -5.73 -23.33
CFO/OP 98% -52% 427% 0% 379% -279% 58% 139% -675% 2,182% -1,287%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 144.10 118.55 106.22 86.83 98.00 83.25 131.20 106.26 115.68 103.30 132.21 131.88
Inventory Days 134.46 120.83 134.39 119.57 166.35 197.35 161.29 131.86 167.41 196.65 201.57 304.72
Days Payable 180.30 148.37 132.16 103.91 134.78 186.18 159.46 124.33 145.23 139.17 135.75 141.03
Cash Conversion Cycle 98.26 91.02 108.44 102.48 129.57 94.41 133.03 113.79 137.86 160.77 198.03 295.57
Working Capital Days -36.88 -27.58 0.18 12.13 16.35 -17.70 24.85 30.39 28.90 134.14 168.04 301.49
ROCE % 6.76% 7.36% 9.68% 8.84% 6.98% 6.08% 6.51% 7.87% 6.01% 4.54% 4.40%

Insights

In beta
Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Export Revenue Share
%

Log in to view insights

Please log in to see hidden values.

Login
Traded Goods Revenue Share
%
Domestic/Indigenous Revenue Share
%
Footwear Segment Revenue Share
%
Leather Segment Revenue Share
%
Saddlery Segment Revenue Share
%

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
68.64% 68.64% 53.57% 54.24% 54.72% 54.72% 54.72% 53.92% 53.92% 53.92% 53.92% 53.92%
0.00% 0.00% 3.50% 3.39% 3.39% 3.39% 2.71% 2.20% 0.98% 0.28% 0.00% 0.00%
31.36% 31.36% 42.93% 42.37% 41.89% 41.90% 42.58% 43.87% 45.10% 45.80% 46.08% 46.08%
No. of Shareholders 5,4694,4094,9676,7657,74910,15312,16412,01114,03513,89914,37815,250

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings