SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Aristocrat Luggage Ltd (523094)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 523094 NSE: Plastic Products | Small Cap | Aristocrat Luggage Share Price

BSE Share Price
Not Listed

Aristocrat Luggage Ltd (523094)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 523094 NSE: Plastic Products | Small Cap | Aristocrat Luggage Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹32 Cr.
Current Price
₹0
52-Week Low / High
₹51 / 63
TTM EPS
₹4.3
TTM Sales
₹84 Cr.
Book Value per Share
₹17.2
P/E Ratio
13.06
Industry PE
38.1
Price to Book (P/B)
3.29
Price to Sales (P/S)
0.38
EV/EBITDA
6.01
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
36.44%
Return on Capital Employed (ROCE)
33.43%
Return on Assets (ROA)
6.33%
Operating Profit Margin
8.4%
Net Profit Margin
3.42%
Gross Profit Margin
6.2%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
43.04%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
23.55%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
16.02%
Asset Quality
Promoter Holding
60.08%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹5 Cr.
Equity
₹5.6 Cr.
Face Value
₹10
All Time Low / High
₹0.90 / 81.00

Aristocrat Luggage stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Mar'98Mar'99Mar'00Mar'01Mar'02Mar'03Mar'04Mar'05Mar'06Mar'07TTM
ROCE % 24.1%30.1%26%-1.4%8.4%40.6%28%24.7%31.5%33.4%-

Growth Parameters

Sales 44.543.749.445.842.951.949.950.354.878.484
Sales YoY Gr.--1.7%13%-7.2%-6.3%21%-4%0.9%8.9%43%-
Adj EPS 1.31.82.3-4.2-0.42.60.11.15.344.3
YoY Gr.-41.4%24.9%-286.3%NANA-96.2%960%399.1%-24.6%-
BVPS (₹) 8.310.913.17.12.956.16.911.414.917.2
Adj Net
Profit
0.711.3-2.4-0.21.50.10.632.22
Cash Flow from Ops. 2.53.14.51.34.17.31.45.24.10.6-
Debt/CF from Ops. 4.82.82.29.72.91.26.71.42.326.8-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 6.5%12.8%16.3%43%
Adj EPS 13.5%NA241.7%-24.6%
BVPS6.7%38.6%34.7%30.3%
Share Price - - - -

Key Financial Parameters

Mar'98Mar'99Mar'00Mar'01Mar'02Mar'03Mar'04Mar'05Mar'06Mar'07TTM
Return on
Equity %
10.914.115-31-4.128.811145.726.427
Op. Profit
Mgn %
10.211.510.92.78.112.58.589.98.47.4
Net Profit
Mgn %
1.62.32.6-5.2-0.52.80.11.25.42.92.9
Debt to
Equity
2.61.41.33.27.132.81.91.52-
Working Cap
Days
01491601961761361561581351240
Cash Conv.
Cycle
04439454010314844480

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'98Mar'99Mar'00Mar'01Mar'02Mar'03Mar'04Mar'05Mar'06Mar'07
Sales44.4543.6949.3745.8042.9051.9149.8550.3254.7978.37
Operating Expenses + 39.9738.6844.0344.6339.4545.5145.6646.3049.4571.76
Manufacturing Costs4.767.998.757.317.208.187.967.277.9211.94
Material Costs23.4120.6624.3527.2623.1528.1428.7231.1533.4538.83
Employee Cost 6.3077.666.9465.415.845.024.967.87
Other Costs 5.503.033.283.123.103.783.132.873.1113.12
Operating Profit 4.4855.341.173.456.394.194.015.356.61
Operating Profit Margin (%) 10.1%11.4%10.8%2.6%8.1%12.3%8.4%8.0%9.8%8.4%
Other Income + 0.510.770.250.310.320.430.210.640.481.34
Exceptional Items 00-0.22-0.48-1.28-0.690-0.68-0.90-0.40
Interest 2.963.072.822.632.733.482.992.851.732.73
Depreciation 1.011.041.211.241.251.171.021.010.680.69
Profit Before Tax 1.011.661.33-2.87-1.481.480.390.102.524.13
Tax 0.110.190.17-0.29-0.500.540.33-0.050.211.45
Profit After Tax 0.911.471.16-2.57-0.980.940.060.152.312.68
PAT Margin (%) 2.0%3.4%2.4%-5.6%-2.3%1.8%0.1%0.3%4.2%3.4%
Adjusted EPS (₹)1.62.62.1-4.6-1.81.70.10.34.14.8
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Aristocrat Luggage - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'98Mar'99Mar'00Mar'01Mar'02Mar'03Mar'04Mar'05Mar'06Mar'07

Equity and Liabilities

Shareholders Fund + 6.557.908.966.264.665.475.405.407.589.35
Share Capital 5.605.605.605.605.605.605.605.605.605.60
Reserves 0.942.303.360.65-0.94-0.13-0.21-0.201.983.74
Debt +11.868.739.7512.6211.598.469.487.209.5216.79
Long Term Debt11.868.739.7512.6211.598.469.487.209.5216.79
Short Term Debt0000000000
Minority Interest0000000000
Trade Payables12.2412.4820.1817.5915.6117.7417.4216.0815.2922.06
Others Liabilities 0.610.760.790.540.681.271.221.291.382.77
Total Liabilities 31.2629.8739.6937.0132.5432.9433.5229.9733.7750.96

Fixed Assets

Net Fixed Assets +8.607.728.938.527.205.9654.193.3710.76
Gross Block19.1219.3221.8622.7422.5721.6621.7321.9621.9025.48
Accumulated Depreciation10.5111.6012.9314.2215.3715.7016.7317.7718.5314.71
CWIP 0.01000000.020.064.290.08
Investments 0.160.140.140.090.090.090.090.0900
Inventories7.6410.5914.0213.1612.2513.0912.5011.2813.9718.04
Trade Receivables11.878.4614.1711.398.248.4611.529.226.9315.40
Cash Equivalents 1.050.750.891.521.822.451.721.852.454.07
Others Assets 1.922.221.532.322.942.882.653.272.772.61
Total Assets 31.2629.8739.6937.0132.5432.9433.5229.9733.7750.96

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'98Mar'99Mar'00Mar'01Mar'02Mar'03Mar'04Mar'05Mar'06Mar'07
Cash Flow From Operating Activity + 2.463.074.501.304.077.311.435.174.120.63
PBT 1.011.664.380.242.535.663.843.185.077.18
Adjustment 3.643.761.020.25-0.460.171.070.65-0.75-0.75
Changes in Working Capital 0.560.56-0.730.812.51.49-3.451.440.15-4.78
Tax Paid -0.11-0.19-0.170-0.50-0-0.03-0.10-0.34-1.02
Cash Flow From Investing Activity + -0.76-0.24-2.55-0.92-0-0.07-0.26-0.38-4.19-3.62
Capex -0.81-0.32-2.59-0.98-0.07-0.14-0.26-0.38-4.23-3.62
Net Investments -00.0200.0100000.050
Others 0.050.060.040.060.070.080000
Cash Flow From Financing Activity + -1.95-3.13-1.800.25-3.77-6.61-1.90-4.670.674.62
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -1.27-0.940.891.48-1.03-1.99-1.23-1.53-1.633.82
Interest Paid 00-2.82-2.63-2.73-3.48-2.91-2.40-1.65-2.65
Dividend Paid 0000000000
Others -0.68-2.190.131.40-0.01-1.142.25-0.753.943.45
Net Cash Flow -0.25-0.300.150.630.300.63-0.730.120.601.63

Financial Ratio

PARTICULARSMar'98Mar'99Mar'00Mar'01Mar'02Mar'03Mar'04Mar'05Mar'06Mar'07
Ratios
ROE (%)19.5527.2217.27-45.47-35.0942.51.784.2144.9936.44
ROCE (%)24.130.1326-1.438.4240.5827.9924.6831.4933.43
Asset Turnover Ratio1.691.711.671.351.431.831.721.791.932
PAT to CFO Conversion(x)2.72.093.88N/AN/A7.7823.8334.471.780.24
Working Capital Days
Receivable Days82.2070.8071.1089.9072.305163.8066.8047.8048.10
Inventory Days52.9063.5077.3095.5093.5077.3081.7076.6074.8068.90
Payable Days164176.60193.70205.60220.10193.60179.40132.70114.20124.30

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Aristocrat Luggage Ltd FAQs

The current trading price of Aristocrat Luggage on 01-Jan-1970 05:30 is ₹0.00.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of Aristocrat Luggage stood at ₹31.71 Cr

The latest P/E ratio of Aristocrat Luggage as of 31-Dec-1969 is 13.06.

The latest P/B ratio of Aristocrat Luggage as of 31-Dec-1969 is 3.29.

The 52-week high of Aristocrat Luggage is ₹62.95 and the 52-week low is ₹50.75.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Aristocrat Luggage is ₹83.97 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Aristocrat Luggage Ltd

Aristocrat Luggage incorporated in 1974, is engaged in manufacturing, marketing and distribution of luggage and luggage accessories. It was promoted by Jal. S. Engineer's family and their associates. The Company introduced moulded luggage items under the brand name 'ARISTOCRAT'.The plant of the company is located at J/1, Mouje Kadoli, Midc Additional Industrial Area Satara, Maharashtra-415004 in Maharashtra.

The company manufactures a range of briefcases, suitcases, overnighters and vanity cases. It also manufactures imported soft and ABS luggage. The company products are sold under the brand name of Aristocrat. The company had a network of around 2,000 dealers and 20 branches and service centers across India. Aristocrat plant at Satara has an installed capacity of 4,246 MT. It recently commenced commercial production at its new plant in Haridwar, Uttaranchal, which is likely to boost its capacity. On June 29, 2007, the board of directors transacted the business and considered and approved the draft of the scheme for the proposed amalgamation of the company and Quality Plastics with VIP Industries.

The securities of the company got delisted from the Pune Stock Exchange with effect from May 10, 2007 and got delisted from Ahmedabad Stock Exchange with effect from May 8, 2007.

 

Milestones:

1981 - The Company Expanded the capacity by starting a second unit at Satara. The third and fourth units were set up a Paithan in Aurangabad in 1984 and at Waluj in Aurangabad district in 1985 respectively.- The Company introduced low priced integrated moulded luggages under the brand names 'OSCAR' and 'CHAMPION'.- The Company commenced marketing of soft luggage under the brand name 'ARISTOCRAT ACTION BAGS' which received wide acceptance due to its lightness, colour ranges, styling and flexibility.- In addition to its dealer network of 3,000 retailers in 900 towns serviced by 29 branches it proposed to market its products through the wholly owned subsidiary 'Marvel Plant Pvt. Ltd.

1985 - All shares taken up by promoters, etc.

1986 - 23,998 shares of Rs.100 each issued at par to promoters, etc. on 1st October. Shares of Rs.100 each then subdivided into shares of Rs.10 each 3,60,000 shares of Rs.10 each then issued at par to promoters, etc., 9,60,000 bonus shares of Rs.10 each issued in prop. 8:7. Simultaneously, 18,00,000 No. of Equity shares of Rs.10 each were issued at par linked to debentures (prop. 2 debentures to 10 equity shares) out of which the following shares linked to debentures were reserved for preferential allotment. - (i) 90,000 shares to employees (including Indian working directors)/workers of the company (only 27,750 shares taken up); 36,000 shares to business associates of the company (all were taken up) and 7,20,000 shares to non-resident Indians on repatriation basis (only 3,95,400 shares taken up).- The balance 9,54,000 shares linked to debentures, along with the unsubscribed portion of 3,86,860 shares linked to debentures, were offered for public subscription during February 1987. 4,50,000 additional shares linked to debentures were allotted to the public to retain over subscription.- The Company's losses increased on account of stagnant market conditions, competition, increase in input costs and paucity of working capital.

1987 - Aristocrat Marketing Ltd., became a wholly owned subsidiary of the Company. With effect from 14th August, 1990, Aristocrat Marketing Ltd., ceased to be a subsidiary of the Company.

1992 - Production and sales decreased to 8,37,587 numbers and Rs.33.90 crores respectively due to the disturbed conditions and break down of law and order over the country.

1994 - The Company came under the Sick Industrial Companies Special Provisions Act and as per BIFR's instruction, a rehabilitation scheme was prepared by Canara Bank

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×