Nifty
Sensex
:
:
10656.20
35474.51
-107.20 (-1.00%)
-300.37 (-0.84%)

Textile - Machinery

Rating :
63/99

BSE: 500252 | NSE: LAXMIMACH

5904.80
-24.45 (-0.41%)
20-Nov-2018 | 3:44PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  5892.00
  •  5980.00
  •  5870.00
  •  5929.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1863
  •  110.01
  •  9383.55
  •  5405.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,497.71
  • 31.29
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,468.65
  • 0.67%
  • 3.70

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 30.07%
  • 16.44%
  • 24.27%
  • FII
  • DII
  • Others
  • 0.68%
  • 16.59%
  • 11.95%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.44
  • 2.18
  • -0.52

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.68
  • 0.63
  • -3.56

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.05
  • 2.85
  • -1.34

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.40
  • 22.39
  • 27.90

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.05
  • 3.47
  • 3.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.41
  • 10.68
  • 12.44

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
2,580.98
2,280.19
2,646.05
2,488.17
2,337.85
2,017.16
2,305.37
1,824.23
1,130.54
1,338.01
Net Sales Growth
-
13.19%
-13.83%
6.35%
6.43%
15.90%
-12.50%
26.37%
61.36%
-15.51%
 
Cost Of Goods Sold
-
1,562.65
1,347.75
1,582.28
1,518.32
1,445.21
1,236.77
1,439.40
1,084.07
656.70
781.56
Gross Profit
-
1,018.32
932.43
1,063.77
969.85
892.64
780.39
865.97
740.16
473.84
556.46
GP Margin
-
39.45%
40.89%
40.20%
38.98%
38.18%
38.69%
37.56%
40.57%
41.91%
41.59%
Total Expenditure
-
2,305.89
2,021.20
2,308.34
2,176.36
2,065.40
1,789.33
2,034.42
1,569.20
969.67
1,152.83
Power & Fuel Cost
-
39.38
28.27
54.10
41.72
42.23
46.02
38.94
25.81
21.17
21.17
% Of Sales
-
1.53%
1.24%
2.04%
1.68%
1.81%
2.28%
1.69%
1.41%
1.87%
1.58%
Employee Cost
-
271.46
251.66
252.58
241.30
239.30
189.72
191.64
174.58
108.53
110.69
% Of Sales
-
10.52%
11.04%
9.55%
9.70%
10.24%
9.41%
8.31%
9.57%
9.60%
8.27%
Manufacturing Exp.
-
225.47
197.90
205.16
195.75
180.55
178.64
218.76
172.11
103.11
135.06
% Of Sales
-
8.74%
8.68%
7.75%
7.87%
7.72%
8.86%
9.49%
9.43%
9.12%
10.09%
General & Admin Exp.
-
6.81
5.58
8.72
52.43
49.24
46.30
40.03
32.96
32.48
38.79
% Of Sales
-
0.26%
0.24%
0.33%
2.11%
2.11%
2.30%
1.74%
1.81%
2.87%
2.90%
Selling & Distn. Exp.
-
98.27
83.93
112.91
114.70
99.58
84.88
91.83
73.60
42.85
60.26
% Of Sales
-
3.81%
3.68%
4.27%
4.61%
4.26%
4.21%
3.98%
4.03%
3.79%
4.50%
Miscellaneous Exp.
-
101.83
106.10
92.59
12.14
9.29
6.99
13.82
6.06
4.83
60.26
% Of Sales
-
3.95%
4.65%
3.50%
0.49%
0.40%
0.35%
0.60%
0.33%
0.43%
0.40%
EBITDA
-
275.09
258.99
337.71
311.81
272.45
227.83
270.95
255.03
160.87
185.18
EBITDA Margin
-
10.66%
11.36%
12.76%
12.53%
11.65%
11.29%
11.75%
13.98%
14.23%
13.84%
Other Income
-
107.89
88.45
93.27
100.32
110.56
76.32
84.72
78.02
82.04
90.62
Interest
-
0.77
0.42
1.02
1.78
1.92
1.22
7.28
2.90
0.92
4.02
Depreciation
-
75.85
79.87
88.11
99.74
104.49
119.20
119.97
105.02
96.23
117.62
PBT
-
306.37
267.15
341.84
310.62
276.60
183.73
228.42
225.13
145.76
154.17
Tax
-
87.70
76.04
109.52
81.48
79.38
54.14
89.59
71.86
45.88
47.24
Tax Rate
-
29.01%
28.97%
32.51%
27.06%
29.57%
29.47%
39.22%
31.92%
31.48%
30.64%
PAT
-
214.64
186.41
227.34
219.66
189.06
129.59
138.83
153.27
99.88
106.93
PAT before Minority Interest
-
214.64
186.41
227.34
219.66
189.06
129.59
138.83
153.27
99.88
106.93
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
8.32%
8.18%
8.59%
8.83%
8.09%
6.42%
6.02%
8.40%
8.83%
7.99%
PAT Growth
-
15.14%
-18.00%
3.50%
16.19%
45.89%
-6.66%
-9.42%
53.45%
-6.59%
 
Unadjusted EPS
-
195.92
166.51
201.78
194.96
167.81
115.02
123.23
124.61
80.75
86.45

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
1,746.69
1,558.40
1,534.46
1,281.82
1,108.14
956.50
883.81
808.81
920.47
843.31
Share Capital
10.96
10.96
11.27
11.27
11.27
11.27
11.27
11.27
12.37
12.37
Total Reserves
1,735.73
1,547.45
1,523.20
1,270.55
1,096.88
945.23
872.55
797.54
908.10
830.94
Non-Current Liabilities
87.76
87.24
88.25
124.75
225.82
246.94
291.17
364.53
33.09
47.12
Secured Loans
2.96
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
1,157.59
1,139.07
1,130.02
821.17
734.30
635.90
778.85
675.16
639.51
603.25
Trade Payables
431.69
344.97
332.84
336.42
315.04
272.55
295.87
283.67
614.15
576.83
Other Current Liabilities
342.33
356.49
421.69
424.44
372.93
333.57
411.82
346.85
1.46
1.43
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
383.57
437.62
375.49
60.30
46.33
29.78
71.16
44.64
23.91
24.99
Total Liabilities
2,992.04
2,784.71
2,752.73
2,227.74
2,068.26
1,839.34
1,953.83
1,848.50
1,593.07
1,493.68
Net Block
570.44
520.05
463.69
438.71
392.68
442.26
552.09
431.52
448.90
518.59
Gross Block
719.72
596.32
533.54
1,825.21
1,692.97
1,670.54
1,690.24
1,500.90
1,370.60
1,344.39
Accumulated Depreciation
149.29
76.27
69.85
1,386.50
1,300.29
1,228.28
1,138.15
1,069.39
921.70
825.80
Non Current Assets
878.28
745.13
656.28
534.92
515.09
553.02
678.92
570.54
556.16
632.83
Capital Work in Progress
21.17
5.54
7.69
6.24
35.52
14.30
10.31
10.54
3.48
10.45
Non Current Investment
82.85
61.11
87.62
63.69
63.69
64.33
64.33
76.83
103.78
103.78
Long Term Loans & Adv.
30.04
25.12
15.68
26.28
23.20
32.13
35.17
41.64
0.00
0.00
Other Non Current Assets
173.79
133.31
81.60
0.00
0.00
0.00
17.02
10.02
0.00
0.00
Current Assets
2,113.75
2,039.59
2,096.46
1,692.81
1,553.17
1,286.32
1,274.91
1,277.96
1,036.91
860.70
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
346.27
363.96
338.71
325.29
334.80
270.67
262.23
290.72
118.64
82.46
Sundry Debtors
246.71
190.07
236.45
206.74
153.17
120.90
154.36
84.09
58.15
51.75
Cash & Bank
1,032.02
922.95
967.51
975.19
913.48
769.41
713.13
756.07
732.34
627.03
Other Current Assets
488.75
41.66
29.83
44.21
151.73
125.34
145.19
147.07
127.79
99.46
Short Term Loans & Adv.
446.89
520.94
523.95
141.37
100.61
89.76
114.39
120.40
103.32
77.23
Net Current Assets
956.16
900.52
966.44
871.64
818.87
650.42
496.06
602.79
397.40
257.45
Total Assets
2,992.03
2,784.72
2,752.74
2,227.73
2,068.26
1,839.34
1,953.83
1,848.50
1,593.07
1,493.68

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
210.52
136.91
81.13
130.62
150.92
81.34
176.18
280.72
107.85
137.88
PBT
302.34
262.45
336.86
301.13
268.44
183.73
228.42
225.13
145.76
154.17
Adjustment
-10.74
1.13
10.60
16.90
5.72
45.08
61.37
39.32
48.02
63.86
Changes in Working Capital
3.91
-36.45
-154.75
-96.03
-33.42
-81.99
-22.29
91.70
-19.09
-18.00
Cash after chg. in Working capital
295.51
227.12
192.71
222.01
240.74
146.82
267.50
356.15
174.69
200.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-84.99
-90.21
-111.58
-91.39
-89.83
-65.48
-91.32
-75.43
-66.84
-62.15
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-22.81
67.62
-64.01
-53.83
-113.75
-29.13
-147.95
-2.90
19.11
-43.04
Net Fixed Assets
-138.52
-58.42
1,278.57
-71.43
-6.00
-30.64
-200.09
-75.63
-14.70
Net Investments
-21.74
26.52
-23.93
0.00
-25.00
50.24
-54.00
21.37
-8.73
Others
137.45
99.52
-1,318.65
17.60
-82.75
-48.73
106.14
51.36
42.54
Cash from Financing Activity
-44.04
-195.11
-51.99
-40.40
-27.34
-65.37
-39.71
-247.77
-21.65
-36.07
Net Cash Inflow / Outflow
143.67
9.42
-34.87
36.38
9.83
-13.16
-11.48
30.05
105.31
58.77
Opening Cash & Equivalents
39.45
30.02
64.90
28.51
18.68
31.84
43.31
13.26
627.03
568.25
Closing Cash & Equivalent
183.12
39.45
30.02
64.90
28.51
18.68
31.84
43.31
732.34
627.03

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
1594.35
1422.48
1361.97
1137.72
983.57
848.97
784.46
717.89
744.16
681.66
ROA
7.43%
6.73%
9.13%
10.23%
9.68%
6.83%
7.30%
8.91%
6.47%
7.16%
ROE
12.99%
12.05%
16.14%
18.38%
18.31%
14.08%
16.40%
17.73%
11.33%
12.68%
ROCE
18.33%
17.00%
23.99%
25.35%
26.19%
20.10%
27.85%
26.37%
16.63%
18.76%
Fixed Asset Turnover
4.02
4.42
2.43
1.52
1.50
1.32
1.56
1.38
0.90
1.12
Receivable days
30.16
31.15
28.25
24.56
19.83
22.72
17.51
13.11
16.39
12.58
Inventory Days
49.04
51.31
42.33
45.04
43.81
43.98
40.60
37.73
29.98
20.04
Payable days
62.41
62.76
52.72
53.64
50.99
55.05
50.12
100.35
208.17
170.87
Cash Conversion Cycle
16.79
19.69
17.86
15.96
12.66
11.65
7.98
-49.50
-161.80
-138.25
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
393.95
626.77
330.86
170.25
140.70
151.55
32.36
78.56
159.62
39.37

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.