Nifty
Sensex
:
:
13055.15
44523.02
128.70 (1.00%)
445.87 (1.01%)

Luggage

Rating :
54/99  (View)

BSE: 523025 | NSE: SAFARI

521.75
-3.45 (-0.66%)
24-Nov-2020 | 3:52PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  525.20
  •  537.50
  •  509.00
  •  525.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10363
  •  54.07
  •  698.00
  •  289.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,175.60
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,249.30
  • N/A
  • 5.81

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.67%
  • 1.08%
  • 16.41%
  • FII
  • DII
  • Others
  • 22.64%
  • 0.01%
  • 3.19%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.13
  • 19.78
  • 17.85

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.93
  • 31.10
  • 11.40

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.68
  • 31.66
  • 12.49

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 53.69
  • 64.50
  • 73.08

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.85
  • 6.75
  • 7.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.77
  • 32.35
  • 34.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
63
171
-63%
20
204
-90%
144
142
2%
166
0
0
Expenses
68
154
-56%
39
183
-79%
131
134
-2%
146
0
0
EBITDA
-5
17
-
-19
21
-
13
8
63%
20
0
0
EBIDTM
-8%
10%
-95%
11%
14%
14%
12%
0%
Other Income
1
0
3450%
1
0
1375%
1
1
-18%
0
0
0
Interest
2
3
-39%
2
3
-32%
2
2
26%
2
0
0
Depreciation
6
5
9%
5
5
-1%
6
2
217%
6
0
0
PBT
-12
9
-
-25
13
-
5
5
1%
13
0
0
Tax
-3
1
-
-6
5
-
1
1
-58%
3
0
0
PAT
-9
8
-
-19
8
-
5
4
23%
10
0
0
PATM
-14%
5%
-96%
4%
7%
7%
6%
0%
EPS
-4.00
3.67
-
-8.63
3.69
-
2.09
1.70
23%
4.24
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
-
686
578
419
344
278
216
166
Net Sales Growth
-
19%
38%
22%
24%
29%
30%
 
Cost Of Goods Sold
-
381
329
223
198
151
121
86
Gross Profit
-
305
249
196
145
127
95
80
GP Margin
-
44%
43%
47%
42%
46%
44%
48%
Total Expenditure
-
614
525
377
319
260
204
159
Power & Fuel Cost
-
5
4
2
3
2
1
1
% Of Sales
-
1%
1%
0%
1%
1%
1%
0%
Employee Cost
-
77
66
53
40
29
23
18
% Of Sales
-
11%
11%
13%
12%
10%
11%
11%
Manufacturing Exp.
-
49
34
28
19
20
15
11
% Of Sales
-
7%
6%
7%
6%
7%
7%
7%
General & Admin Exp.
-
22
34
28
23
19
15
12
% Of Sales
-
3%
6%
7%
7%
7%
7%
7%
Selling & Distn. Exp.
-
71
51
36
31
29
23
23
% Of Sales
-
10%
9%
9%
9%
10%
11%
14%
Miscellaneous Exp.
-
9
8
6
5
9
6
8
% Of Sales
-
1%
1%
2%
1%
3%
3%
5%
EBITDA
-
72
52
42
24
19
12
7
EBITDA Margin
-
10%
9%
10%
7%
7%
6%
4%
Other Income
-
1
1
1
1
1
1
1
Interest
-
10
4
3
4
3
3
6
Depreciation
-
22
8
6
5
4
3
1
PBT
-
40
41
34
16
12
7
1
Tax
-
10
14
12
5
4
2
0
Tax Rate
-
24%
34%
36%
34%
35%
27%
78%
PAT
-
31
27
22
10
8
4
0
PAT before Minority Interest
-
31
27
22
10
8
4
0
Minority Interest
-
0
0
0
0
0
0
0
PAT Margin
-
4%
5%
5%
3%
3%
2%
0%
PAT Growth
-
13%
26%
112%
31%
82%
3,450%
 
EPS
-
13.69
12.15
9.62
4.54
3.46
1.90
0.05

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
231
201
173
101
91
76
12
Share Capital
4
4
4
4
4
4
3
Total Reserves
226
195
167
97
87
70
9
Non-Current Liabilities
24
1
2
4
3
0
4
Secured Loans
1
1
2
3
3
0
3
Unsecured Loans
0
0
0
0
0
0
0
Long Term Provisions
0
0
0
0
0
0
0
Current Liabilities
159
184
111
98
83
53
86
Trade Payables
61
69
41
48
18
14
30
Other Current Liabilities
23
12
3
7
8
5
7
Short Term Borrowings
74
102
52
37
55
33
48
Short Term Provisions
1
2
14
6
1
1
0
Total Liabilities
414
386
286
203
177
129
102
Net Block
79
29
32
23
24
12
12
Gross Block
110
44
39
28
42
26
25
Accumulated Depreciation
30
15
8
4
18
14
13
Non Current Assets
88
39
37
28
33
20
16
Capital Work in Progress
0
0
0
1
0
0
0
Non Current Investment
0
0
0
0
0
0
0
Long Term Loans & Adv.
8
9
5
3
9
8
4
Other Non Current Assets
0
0
0
0
0
0
0
Current Assets
326
347
249
175
143
109
86
Current Investments
0
0
0
0
0
0
0
Inventories
160
187
123
94
76
60
46
Sundry Debtors
147
140
98
58
54
40
32
Cash & Bank
2
1
3
5
5
4
3
Other Current Assets
17
16
13
6
8
5
5
Short Term Loans & Adv.
3
4
13
11
3
1
2
Net Current Assets
167
163
138
77
61
56
0
Total Assets
414
386
286
203
177
129
102

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
72
-38
-48
24
-13
-32
-3
PBT
40
41
34
16
12
7
1
Adjustment
36
14
11
10
7
6
7
Changes in Working Capital
9
-76
-81
4
-28
-42
-10
Cash after chg. in Working capital
85
-22
-37
30
-9
-29
-2
Interest Paid
0
0
0
0
0
0
0
Tax Paid
-13
-17
-11
-5
-4
-2
0
Other Direct Exp. Paid
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
-1
0
-1
0
Cash From Investing Activity
-21
-7
-13
-6
-15
-3
-9
Net Fixed Assets
-65
-5
-10
13
-16
0
Net Investments
0
0
0
0
0
0
Others
44
-2
-2
-20
1
-2
Cash from Financing Activity
-50
45
59
-20
29
36
12
Net Cash Inflow / Outflow
1
0
-2
-2
1
1
0
Opening Cash & Equivalents
0
0
2
4
3
2
2
Closing Cash & Equivalent
1
0
0
2
4
3
2

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
103
89
77
49
44
37
8
ROA
8%
8%
9%
5%
5%
4%
0%
ROE
14%
15%
16%
11%
9%
10%
1%
ROCE
17%
17%
20%
13%
12%
10%
9%
Fixed Asset Turnover
8.88
13.84
12.64
10.11
8.42
8.62
6.75
Receivable days
77
75
68
58
60
59
68
Inventory Days
92
98
94
88
87
88
99
Payable days
40
36
44
38
23
41
71
Cash Conversion Cycle
128
137
117
108
124
106
96
Total Debt/Equity
0.33
0.52
0.32
0.42
0.64
0.45
4.40
Interest Cover
5
10
13
5
5
3
1

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.