Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 23 April, 2024|Author: Getaka | Social: X Twitter Profile
Stock Ticker - BSE: 542020 | NSE: AKI

Fundamental Analysis of AKI India Ltd

Basic Stock Data

Last Updated: April 23, 2024, 1:33 pm

Market Cap 178 Cr.
Current Price 21.2
High / Low32.5/10.6
Stock P/E175
Book Value 2.23
Dividend Yield0.00 %
ROCE7.87 %
ROE7.45 %
Face Value 2.00

Data Source: screener.in

Competitors of AKI India Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Bata India Ltd 17,210 Cr. 1,3391,771/1,32759.5 1091.01 %19.6 %19.8 % 5.00
Liberty Shoes Ltd 530 Cr. 311413/21786.4 1200.80 %8.99 %6.78 % 10.0
Khadim India Ltd 615 Cr. 342425/19164.2 1270.00 %10.4 %7.15 % 10.0
Campus Activewear Ltd 7,277 Cr. 236380/21391.4 19.40.00 %23.0 %23.8 % 5.00
Industry Average6,408.00 Cr557.0075.3893.850.45%15.50%14.38%7.50

Quarterly Result

MonthSep 2019Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales21.4918.9211.8516.8712.2314.5213.1916.0117.57
Expenses21.2514.4611.7015.5811.5213.6612.5415.4117.12
Operating Profit0.244.460.151.290.710.860.650.600.45
OPM %1.12%23.57%1.27%7.65%5.81%5.92%4.93%3.75%2.56%
Other Income2.061.450.380.680.790.500.730.590.94
Interest0.610.420.330.440.550.670.530.440.49
Depreciation0.920.430.460.470.480.480.400.470.47
Profit before tax0.775.06-0.261.060.470.210.450.280.43
Tax %27.27%33.20%0.00%23.58%38.30%-9.52%31.11%32.14%32.56%
Net Profit0.553.38-0.260.810.290.230.310.190.29
EPS in Rs0.080.50-0.040.120.040.030.050.030.04

Last Updated: April 10, 2024, 5:51 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: April 5, 2024, 11:14 pm

MonthMar 2011Mar 2012Mar 2013Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales8.4110.9712.7629.9938.6440.2442.1239.7441.0444.7960.9055.4461.29
Expenses8.3110.5712.7529.5037.5839.2541.2938.6738.9843.2258.5752.4358.73
Operating Profit0.100.400.010.491.060.990.831.072.061.572.333.012.56
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%4.18%
Other Income0.000.000.861.762.012.363.163.192.053.733.042.352.76
Interest0.000.000.221.591.591.711.341.501.301.331.391.992.13
Depreciation0.000.000.271.381.391.391.421.631.752.272.231.901.82
Profit before tax0.100.400.38-0.720.090.251.231.131.061.701.751.471.37
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%
Net Profit0.100.400.29-0.630.140.150.310.500.750.891.651.081.02
EPS in Rs0.180.710.52-0.640.140.050.060.070.110.130.250.160.15
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%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2011-20122012-20132015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)300.00%-27.50%122.22%7.14%106.67%61.29%50.00%18.67%85.39%-34.55%
Change in YoY Net Profit Growth (%)0.00%-327.50%149.72%-115.08%99.52%-45.38%-11.29%-31.33%66.73%-119.94%

Growth

Compounded Sales Growth
10 Years:16%
5 Years:6%
3 Years:11%
TTM:2%
Compounded Profit Growth
10 Years:17%
5 Years:28%
3 Years:13%
TTM:-76%
Stock Price CAGR
10 Years:%
5 Years:64%
3 Years:125%
1 Year:-14%
Return on Equity
10 Years:%
5 Years:7%
3 Years:7%
Last Year:7%

Last Updated: April 16, 2024, 6:26 pm

Balance Sheet

MonthMar 2011Mar 2012Mar 2013Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Equity Capital0.870.870.871.501.505.007.5010.3010.3010.3010.3013.39
Reserves0.881.291.871.331.481.631.011.642.402.533.771.54
Borrowings6.075.378.2721.1722.7620.8917.6821.3721.6327.8729.4329.51
Other Liabilities4.234.514.1012.6513.3612.4110.2512.1616.0516.1716.9917.31
Total Liabilities12.0512.0415.1136.6539.1039.9336.4445.4750.3856.8760.4961.75
Fixed Assets1.452.164.979.349.889.347.1412.2910.8515.1213.7312.16
CWIP0.000.000.231.111.872.004.000.917.032.312.514.47
Investments0.601.000.950.950.950.951.092.542.542.492.482.48
Other Assets10.008.888.9625.2526.4027.6424.2129.7329.9636.9541.7742.64
Total Assets12.0512.0415.1136.6539.1039.9336.4445.4750.3856.8760.4961.75

Reserves and Borrowings Chart

Cash Flow

MonthMar 2011Mar 2012Mar 2013Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity 0.000.001.04-0.673.140.007.38-4.920.763.67
Cash from Investing Activity 0.000.00-2.68-0.980.480.00-6.37-1.68-0.99-2.40
Cash from Financing Activity 0.000.001.261.37-4.150.00-0.756.490.34-1.10
Net Cash Flow0.000.00-0.39-0.28-0.530.000.26-0.100.110.17

Free Cash Flow

MonthMar 2011Mar 2012Mar 2013Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow-5.97-4.97-8.26-20.68-21.70-19.90-16.85-20.30-19.57-26.30-27.10-26.50

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2011Mar 2012Mar 2013Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days245.65137.75151.32144.10118.55106.2286.8398.0083.25131.20106.26115.68
Inventory Days89.78134.46120.83134.39119.57166.35197.35161.29131.86167.41
Days Payable133.93180.30148.37132.16103.91134.78186.18159.46124.33145.23
Cash Conversion Cycle245.65137.75107.1798.2691.02108.44102.48129.5794.41133.03113.79137.86
Working Capital Days248.25143.07122.72118.1890.59111.93107.28146.9697.92151.66125.08132.20
ROCE %1.60%5.21%5.50%6.76%7.36%9.68%8.84%6.98%6.08%6.51%7.87%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Jan 2024
Promoters72.81%72.81%72.81%72.81%72.81%72.81%72.81%72.81%68.94%68.64%68.64%53.57%
Public27.19%27.19%27.19%27.19%27.20%27.20%27.20%27.20%31.06%31.36%31.36%46.43%
No. of Shareholders47484749611231301502,6775,4694,4094,537

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 23Mar 22Mar 18Mar 17Mar 16
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)0.731.131.480.531.11
Diluted EPS (Rs.)0.731.131.480.531.11
Cash EPS (Rs.)2.283.763.023.0110.40
Book Value[Excl.RevalReserv]/Share (Rs.)10.8813.669.6612.2016.59
Book Value[Incl.RevalReserv]/Share (Rs.)11.2013.669.6612.2016.59
Revenue From Operations / Share (Rs.)52.4959.1861.4282.11268.33
PBDIT / Share (Rs.)4.094.855.466.6120.61
PBIT / Share (Rs.)2.672.693.923.8111.31
PBT / Share (Rs.)1.171.342.130.390.72
Net Profit / Share (Rs.)0.861.601.480.211.11
NP After MI And SOA / Share (Rs.)0.861.601.480.211.11
PBDIT Margin (%)7.798.198.898.047.68
PBIT Margin (%)5.094.546.374.644.21
PBT Margin (%)2.232.263.460.480.27
Net Profit Margin (%)1.642.702.400.250.41
NP After MI And SOA Margin (%)1.642.702.400.250.41
Return on Networth / Equity (%)7.9311.7015.271.736.69
Return on Capital Employeed (%)14.2510.9823.0314.5714.64
Return On Assets (%)1.822.723.000.260.41
Long Term Debt / Equity (X)0.690.780.751.143.66
Total Debt / Equity (X)1.771.912.273.178.69
Asset Turnover Ratio (%)0.900.001.121.011.00
Current Ratio (X)1.191.181.111.050.98
Quick Ratio (X)0.670.700.650.580.59
Inventory Turnover Ratio (X)1.650.002.612.352.65
Interest Coverage Ratio (X)2.733.603.051.931.95
Interest Coverage Ratio (Post Tax) (X)1.571.921.831.061.10
Enterprise Value (Cr.)124.4961.680.000.000.00
EV / Net Operating Revenue (X)1.771.010.000.000.00
EV / EBITDA (X)22.7212.340.000.000.00
MarketCap / Net Operating Revenue (X)1.430.590.000.000.00
Price / BV (X)6.882.560.000.000.00
Price / Net Operating Revenue (X)1.430.590.000.000.00
EarningsYield0.010.040.000.000.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: 29.66

The stock is undervalued by 39.88% compared to the current price ₹21.2

Calculation basis:

  • Fair value = (P/E Ratio * (Return on Equity / 100) * Book Value) * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has shown consistent growth in sales (37.41 cr) and profit (0.79 cr) over the years.
  1. The stock has a low average ROCE of 6.03%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 132.99, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 124.95, which may not be favorable.
  4. The company has higher borrowings (19.34) compared to reserves (1.78), which may suggest financial risk.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in AKI India Ltd:
    1. Net Profit Margin: 1.64%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 14.25% (Industry Average ROCE: 15.5%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 7.93% (Industry Average ROE: 14.38%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 1.57
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.67
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 175 (Industry average Stock P/E: 75.38)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 1.77
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating: ★︎☆☆☆☆

About the Company

Aki India Ltd. is a Public Limited Listed company incorporated on 16/05/1994 and has its registered office in the State of Uttar Pradesh, India. Company’s Corporate Identification Number(CIN) is L19201UP1994PLC016467 and registration number is 016467. Currently company belongs to the Industry of Leather/Synthetic Products. Company’s Total Operating Revenue is Rs. 60.94 Cr. and Equity Capital is Rs. 10.30 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
FootwearsNo. 9/6(11), Asharfabad Jajmau, Kanpur Uttar Pradesh 208010info@groupaki.com
http://www.groupaki.com
Management
NamePosition Held
Mrs. Sameena Asad IraqiWhole Time Director
Mr. Mohammad AjwadWhole Time Director
Mr. Aslam SaeedIndependent Director
Mr. Javed IqbalIndependent Director
Mr. Raj AgarwalIndependent Director
Mr. Mohammad AsjadNon Executive Director

Aki India Ltd. Share Price Update

Share PriceValue
Today₹21.36
Previous Day₹21.25

FAQ

What is the latest fair value of AKI India Ltd?

The latest fair value of AKI India Ltd is ₹29.66.

What is the Market Cap of AKI India Ltd?

The Market Cap of AKI India Ltd is 178 Cr..

What is the current Stock Price of AKI India Ltd as on 23 April 2024?

The current stock price of AKI India Ltd as on 23 April 2024 is 21.2.

What is the High / Low of AKI India Ltd stocks in FY 2024?

In FY 2024, the High / Low of AKI India Ltd stocks is ₹32.5/10.6.

What is the Stock P/E of AKI India Ltd?

The Stock P/E of AKI India Ltd is 175.

What is the Book Value of AKI India Ltd?

The Book Value of AKI India Ltd is 2.23.

What is the Dividend Yield of AKI India Ltd?

The Dividend Yield of AKI India Ltd is 0.00 %.

What is the ROCE of AKI India Ltd?

The ROCE of AKI India Ltd is 7.87 %.

What is the ROE of AKI India Ltd?

The ROE of AKI India Ltd is 7.45 %.

What is the Face Value of AKI India Ltd?

The Face Value of AKI India Ltd is 2.00.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in AKI India Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE