Mayur Leather Products Ltd
Incorporated in 1987, Mayur Leather Products Limited is engaged in manufacturing and export of leather shoe and shoe uppers.
- Market Cap ₹ 3.25 Cr.
- Current Price ₹ 6.73
- High / Low ₹ 6.73 / 4.75
- Stock P/E
- Book Value ₹ 8.96
- Dividend Yield 0.00 %
- ROCE -4.63 %
- ROE -20.6 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Stock is trading at 0.75 times its book value
- Company's working capital requirements have reduced from 231 days to 91.7 days
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of -17.3% over past five years.
- Company has a low return on equity of -36.5% over last 3 years.
- Debtor days have increased from 54.3 to 70.1 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
Sector: Leather Industry: Leather / Leather Products
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
18.20 | 21.06 | 21.75 | 23.10 | 28.07 | 32.12 | 24.01 | 18.06 | 12.61 | 9.66 | 8.23 | 9.27 | 8.24 | |
19.95 | 20.51 | 20.31 | 21.67 | 27.34 | 32.32 | 26.93 | 21.03 | 15.67 | 13.72 | 10.00 | 9.86 | 9.66 | |
Operating Profit | -1.75 | 0.55 | 1.44 | 1.43 | 0.73 | -0.20 | -2.92 | -2.97 | -3.06 | -4.06 | -1.77 | -0.59 | -1.42 |
OPM % | -9.62% | 2.61% | 6.62% | 6.19% | 2.60% | -0.62% | -12.16% | -16.45% | -24.27% | -42.03% | -21.51% | -6.36% | -17.23% |
2.72 | 0.52 | 0.54 | 0.89 | 1.09 | 1.40 | 1.55 | 1.30 | 1.75 | 4.13 | 0.64 | 0.72 | 0.86 | |
Interest | 0.33 | 0.52 | 0.43 | 0.36 | 0.53 | 0.64 | 0.53 | 0.81 | 0.82 | 0.83 | 0.40 | 0.50 | 0.54 |
Depreciation | 0.55 | 0.46 | 0.37 | 0.38 | 0.60 | 0.40 | 0.40 | 0.40 | 0.38 | 0.34 | 0.29 | 0.30 | 0.31 |
Profit before tax | 0.09 | 0.09 | 1.18 | 1.58 | 0.69 | 0.16 | -2.30 | -2.88 | -2.51 | -1.10 | -1.82 | -0.67 | -1.41 |
Tax % | 0.00% | 33.33% | 43.22% | 33.54% | 27.54% | 12.50% | -2.17% | 1.04% | 0.40% | 6.36% | 0.55% | 0.00% | |
0.09 | 0.05 | 0.68 | 1.05 | 0.49 | 0.15 | -2.24 | -2.91 | -2.52 | -1.17 | -1.84 | -0.67 | -1.41 | |
EPS in Rs | 0.19 | 0.10 | 1.41 | 2.17 | 1.01 | 0.31 | -4.63 | -6.02 | -5.21 | -2.42 | -3.81 | -1.39 | -2.91 |
Dividend Payout % | 415.00% | 498.00% | 73.24% | 47.43% | 101.63% | 332.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | -8% |
5 Years: | -17% |
3 Years: | -10% |
TTM: | -12% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 10% |
3 Years: | 18% |
TTM: | -110% |
Stock Price CAGR | |
---|---|
10 Years: | -12% |
5 Years: | 3% |
3 Years: | -11% |
1 Year: | 16% |
Return on Equity | |
---|---|
10 Years: | -10% |
5 Years: | -31% |
3 Years: | -37% |
Last Year: | -21% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 4.98 | 4.98 | 4.98 | 4.98 | 4.98 | 4.98 | 4.98 | 4.98 | 4.98 | 4.98 | 4.98 | 4.98 |
Reserves | 10.79 | 10.56 | 10.68 | 11.16 | 11.14 | 10.71 | 8.47 | 5.56 | 3.04 | 1.86 | 0.02 | -0.65 |
3.43 | 4.33 | 2.94 | 4.70 | 6.85 | 6.99 | 5.82 | 8.93 | 7.50 | 6.80 | 7.14 | 3.41 | |
4.73 | 4.21 | 3.72 | 7.37 | 6.63 | 6.41 | 6.39 | 7.38 | 7.11 | 5.54 | 3.70 | 9.24 | |
Total Liabilities | 23.93 | 24.08 | 22.32 | 28.21 | 29.60 | 29.09 | 25.66 | 26.85 | 22.63 | 19.18 | 15.84 | 16.98 |
5.25 | 3.95 | 3.95 | 3.53 | 3.52 | 3.29 | 2.44 | 3.54 | 3.22 | 2.15 | 1.92 | 2.89 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.17 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.38 | 1.51 | 0.17 |
Investments | 4.00 | 3.74 | 3.74 | 1.00 | 1.00 | 1.15 | 1.27 | 1.67 | 1.69 | 1.39 | 1.39 | 1.36 |
14.68 | 16.39 | 14.63 | 23.51 | 24.83 | 24.40 | 21.70 | 21.39 | 17.47 | 15.26 | 11.02 | 12.56 | |
Total Assets | 23.93 | 24.08 | 22.32 | 28.21 | 29.60 | 29.09 | 25.66 | 26.85 | 22.63 | 19.18 | 15.84 | 16.98 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-1.34 | -1.98 | 1.84 | -4.19 | -0.47 | -0.24 | 0.04 | -2.05 | 1.72 | -3.64 | 10.80 | 3.23 | |
-0.05 | 1.51 | 0.29 | 3.43 | 0.43 | 0.70 | 0.85 | -0.96 | 0.57 | 4.55 | -10.76 | 0.86 | |
1.55 | 0.90 | -2.30 | 0.97 | 1.14 | -0.91 | -1.58 | 2.52 | -2.17 | -0.72 | -0.22 | -4.22 | |
Net Cash Flow | 0.16 | 0.43 | -0.17 | 0.21 | 1.10 | -0.45 | -0.69 | -0.48 | 0.12 | 0.19 | -0.18 | -0.13 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 82.02 | 87.52 | 53.20 | 95.28 | 59.55 | 60.23 | 65.06 | 94.58 | 47.76 | 37.78 | 54.99 | 70.09 |
Inventory Days | 87.92 | 80.26 | 63.31 | 115.78 | 108.54 | 114.86 | 71.07 | 99.06 | 134.58 | 127.46 | 130.48 | 89.75 |
Days Payable | 99.20 | 84.86 | 49.19 | 92.72 | 70.24 | 74.48 | 61.76 | 24.37 | 42.92 | 124.08 | 88.75 | 93.03 |
Cash Conversion Cycle | 70.75 | 82.92 | 67.32 | 118.34 | 97.85 | 100.61 | 74.37 | 169.28 | 139.43 | 41.16 | 96.73 | 66.80 |
Working Capital Days | 197.54 | 199.83 | 179.23 | 246.02 | 214.16 | 189.09 | 202.64 | 266.98 | 273.53 | 327.22 | 272.75 | 91.74 |
ROCE % | 2.37% | 3.58% | 8.94% | 10.70% | 5.57% | 3.77% | -8.53% | -10.79% | -9.77% | -19.20% | -11.64% | -4.63% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Meeting Updates
1d - Announcement pursuant to regulation 30 SEBI (LODR) 2015- Approval of Board Report and Intimation of holding of 38th Annual General Meeting for the financial year …
- Board Meeting Outcome for Outcome Of Board Meeting Held On August 26, 2023. 1d
-
Announcement under Regulation 30 (LODR)-Resignation of Director
16 Aug - Mr. Madhusudan Prasad Kejariwal (DIN:06547411) vide letter dated August 16,2024 has tendered his resignation as Non Executive Director of the company with effect from 16.08.2024 …
-
Announcement under Regulation 30 (LODR)-Change in Management
2 Aug - W.R.T. appointment of additional director (Non- Executive Independent Director).
- Intimation Under Regulation 30 Of The SEBI (LODR), 2015 About The Change In The Email Address. 31 Jul
Annual reports
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
-
Financial Year 2008
from bse
Product Profile:[1]
Army Long Boots, Low Ankle Safety Shoes, High Ankle Safety Shoes, High Ankle Rubber Sole Safety Shoes, PU High Ankle Safety Shoes, PU Low Ankle Safety Shoes, Police and Army Oxfords, Rubber Sole Safety Boots, Low Ankle Rubber Sole Safety Shoes, PU Female Safety Shoes, Safety Shoe With Tongue Cover, Police and Army High Ankle Shoes, Women's Safety Shoes, School Shoes