Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Auto Ancillary

Rating :
67/99

BSE: 532796 | NSE: LUMAXTECH

173.40
-3.75 (-2.12%)
16-Nov-2018 | 3:51PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  176.40
  •  179.70
  •  172.00
  •  177.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  18612
  •  32.27
  •  224.50
  •  118.51

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,185.26
  • 18.95
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,157.32
  • 0.23%
  • 2.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.64%
  • 2.97%
  • 16.20%
  • FII
  • DII
  • Others
  • 0.02%
  • 3.84%
  • 21.33%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.98
  • 7.82
  • 7.08

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.06
  • 10.78
  • 8.11

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.78
  • 10.32
  • 15.82

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.51
  • 14.31
  • 19.35

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.53
  • 1.78
  • 2.20

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.31
  • 6.91
  • 8.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
367.76
267.62
37.42%
332.99
261.75
27.22%
331.59
241.73
37.17%
277.22
237.74
16.61%
Expenses
332.45
242.36
37.17%
299.57
241.57
24.01%
303.38
227.31
33.47%
249.27
221.44
12.57%
EBITDA
35.30
25.26
39.75%
33.42
20.17
65.69%
28.20
14.41
95.70%
27.95
16.30
71.47%
EBIDTM
9.60%
9.44%
10.04%
7.71%
8.51%
5.96%
10.08%
6.86%
Other Income
5.08
3.00
69.33%
3.27
2.84
15.14%
6.64
3.64
82.42%
2.77
0.79
250.63%
Interest
1.16
0.56
107.14%
0.77
0.79
-2.53%
0.87
1.04
-16.35%
0.60
0.92
-34.78%
Depreciation
6.77
6.14
10.26%
6.58
6.05
8.76%
6.69
5.94
12.63%
6.38
6.07
5.11%
PBT
27.17
21.55
26.08%
29.34
16.18
81.33%
25.01
11.11
125.11%
23.74
6.87
245.56%
Tax
9.38
7.01
33.81%
9.75
5.65
72.57%
8.20
3.80
115.79%
7.89
1.80
338.33%
PAT
17.79
14.54
22.35%
19.58
10.53
85.94%
16.80
7.31
129.82%
15.85
5.08
212.01%
PATM
4.84%
5.43%
5.88%
4.02%
5.07%
3.02%
5.72%
2.13%
EPS
2.68
1.96
36.73%
2.65
1.34
97.76%
1.94
0.99
95.96%
1.91
0.62
208.06%

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
1,309.56
1,111.47
965.42
905.15
837.17
762.76
766.30
750.30
626.69
420.77
300.40
Net Sales Growth
29.81%
15.13%
6.66%
8.12%
9.76%
-0.46%
2.13%
19.72%
48.94%
40.07%
 
Cost Of Goods Sold
906.21
764.26
680.16
658.42
619.60
572.48
591.19
592.67
490.95
328.56
235.81
Gross Profit
403.35
347.21
285.25
246.73
217.57
190.28
175.12
157.63
135.74
92.21
64.60
GP Margin
30.80%
31.24%
29.55%
27.26%
25.99%
24.95%
22.85%
21.01%
21.66%
21.91%
21.50%
Total Expenditure
1,184.67
1,010.47
892.93
836.77
770.36
702.23
699.10
685.81
567.94
384.50
277.63
Power & Fuel Cost
-
16.80
14.19
14.29
13.15
11.68
9.47
7.26
6.49
5.06
3.77
% Of Sales
-
1.51%
1.47%
1.58%
1.57%
1.53%
1.24%
0.97%
1.04%
1.20%
1.25%
Employee Cost
-
111.00
95.51
78.21
67.62
58.60
42.98
35.36
28.35
16.52
13.43
% Of Sales
-
9.99%
9.89%
8.64%
8.08%
7.68%
5.61%
4.71%
4.52%
3.93%
4.47%
Manufacturing Exp.
-
84.77
69.59
53.05
45.28
41.70
26.09
24.09
19.81
18.17
12.68
% Of Sales
-
7.63%
7.21%
5.86%
5.41%
5.47%
3.40%
3.21%
3.16%
4.32%
4.22%
General & Admin Exp.
-
19.19
23.55
20.32
12.15
8.31
12.19
11.46
8.29
4.92
2.88
% Of Sales
-
1.73%
2.44%
2.24%
1.45%
1.09%
1.59%
1.53%
1.32%
1.17%
0.96%
Selling & Distn. Exp.
-
0.37
0.52
8.02
6.80
5.38
15.43
13.49
12.78
9.52
7.27
% Of Sales
-
0.03%
0.05%
0.89%
0.81%
0.71%
2.01%
1.80%
2.04%
2.26%
2.42%
Miscellaneous Exp.
-
14.07
9.40
4.47
5.77
4.08
1.74
1.47
1.27
1.76
7.27
% Of Sales
-
1.27%
0.97%
0.49%
0.69%
0.53%
0.23%
0.20%
0.20%
0.42%
0.60%
EBITDA
124.87
101.00
72.49
68.38
66.81
60.53
67.20
64.49
58.75
36.27
22.77
EBITDA Margin
9.54%
9.09%
7.51%
7.55%
7.98%
7.94%
8.77%
8.60%
9.37%
8.62%
7.58%
Other Income
17.76
15.24
10.50
7.04
4.27
3.77
3.68
4.78
3.08
1.08
0.70
Interest
3.40
2.81
3.83
4.93
5.30
3.78
0.63
0.51
0.93
2.22
2.76
Depreciation
26.42
24.68
22.96
20.86
19.36
17.60
10.83
7.98
7.00
6.06
4.33
PBT
105.26
88.75
56.21
49.62
46.42
42.91
59.42
60.78
53.91
29.07
16.38
Tax
35.22
28.75
15.86
15.46
20.92
12.70
18.34
11.07
9.31
5.90
4.98
Tax Rate
33.46%
33.24%
29.91%
31.16%
30.86%
29.60%
30.88%
17.91%
16.98%
20.30%
30.40%
PAT
70.02
49.36
31.57
31.77
44.98
30.21
41.07
50.73
45.51
23.17
11.40
PAT before Minority Interest
64.89
57.73
37.15
34.17
46.86
30.21
41.07
50.73
45.51
23.17
11.40
Minority Interest
-5.13
-8.37
-5.58
-2.40
-1.88
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.35%
4.44%
3.27%
3.51%
5.37%
3.96%
5.36%
6.76%
7.26%
5.51%
3.79%
PAT Growth
86.92%
56.35%
-0.63%
-29.37%
48.89%
-26.44%
-19.04%
11.47%
96.42%
103.25%
 
Unadjusted EPS
9.18
35.76
25.31
23.30
33.00
22.16
30.13
37.22
35.23
19.92
9.80

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
451.19
371.49
282.53
259.10
225.95
211.29
182.77
141.54
81.90
63.89
Share Capital
13.63
13.63
13.63
13.63
13.63
13.63
13.63
13.63
11.63
11.63
Total Reserves
437.55
357.86
268.90
245.46
212.32
197.66
169.13
127.91
70.27
52.26
Non-Current Liabilities
34.94
25.32
35.27
46.06
55.21
40.87
12.16
12.11
13.26
28.41
Secured Loans
7.90
1.31
14.60
26.82
38.10
24.83
0.16
0.17
5.75
21.28
Unsecured Loans
0.00
0.11
0.21
0.30
0.44
1.01
1.27
0.89
1.29
1.29
Long Term Provisions
7.24
7.07
3.23
3.18
2.30
0.00
0.00
0.86
0.00
0.00
Current Liabilities
341.26
205.64
214.02
171.93
192.26
180.68
151.91
130.81
105.83
67.29
Trade Payables
270.30
141.33
162.21
127.30
154.52
124.00
110.32
98.04
78.47
53.48
Other Current Liabilities
63.66
38.25
39.43
26.25
25.03
38.10
22.56
15.02
11.53
3.87
Short Term Borrowings
0.00
20.00
9.64
2.88
0.25
0.18
0.01
0.01
0.00
0.00
Short Term Provisions
7.30
6.06
2.73
15.50
12.46
18.39
19.02
17.73
15.83
9.94
Total Liabilities
857.67
624.33
538.40
481.26
473.42
432.84
346.84
284.46
200.99
159.59
Net Block
254.01
228.16
229.44
221.55
229.21
162.94
89.82
88.37
77.61
72.51
Gross Block
400.79
351.83
331.59
305.89
294.16
211.00
127.15
118.40
102.04
90.93
Accumulated Depreciation
146.78
123.68
102.15
84.34
64.96
48.06
37.34
30.03
24.43
18.41
Non Current Assets
429.65
358.74
279.89
274.67
279.08
254.73
154.49
122.82
79.88
75.86
Capital Work in Progress
11.98
14.04
5.03
6.89
5.92
37.64
21.84
3.07
2.26
0.70
Non Current Investment
146.63
104.96
22.39
19.38
19.38
19.38
19.38
19.38
0.00
2.65
Long Term Loans & Adv.
15.58
9.98
22.86
25.60
23.56
34.58
22.35
10.88
0.00
0.00
Other Non Current Assets
1.46
1.61
0.17
1.26
1.02
0.19
1.10
1.11
0.00
0.00
Current Assets
428.02
265.59
258.50
206.58
194.34
178.12
192.34
161.66
121.11
83.61
Current Investments
14.77
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
78.02
55.37
57.88
46.91
34.56
28.84
22.58
22.13
15.94
19.57
Sundry Debtors
280.57
155.46
176.37
132.36
132.05
128.64
124.21
98.36
73.28
46.74
Cash & Bank
38.72
40.25
12.56
19.54
13.93
9.80
38.62
35.88
10.51
3.12
Other Current Assets
15.94
2.34
1.13
0.67
13.80
10.83
6.93
5.29
21.38
14.18
Short Term Loans & Adv.
13.15
12.17
10.56
7.10
12.94
9.72
4.92
4.05
21.13
14.00
Net Current Assets
86.77
59.95
44.48
34.66
2.08
-2.56
40.44
30.84
15.28
16.32
Total Assets
857.67
624.33
538.39
481.25
473.42
432.85
346.83
284.48
200.99
159.58

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
95.34
63.93
49.14
38.81
62.05
52.86
42.78
46.98
48.81
10.09
PBT
85.86
55.94
49.62
67.78
42.91
59.40
61.80
54.82
29.07
16.38
Adjustment
24.30
22.79
24.41
2.45
20.59
8.97
4.67
5.73
8.15
7.04
Changes in Working Capital
7.60
0.14
-11.00
-15.74
7.58
-0.39
-6.84
-0.84
18.24
-8.69
Cash after chg. in Working capital
117.76
78.87
63.03
54.49
71.08
67.98
59.63
59.71
55.46
14.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-22.42
-14.94
-13.89
-15.68
-9.03
-15.12
-16.84
-12.74
-6.65
-4.65
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
-57.15
-57.37
-31.71
-11.24
-58.64
-96.82
-28.97
-36.57
-8.68
-4.58
Net Fixed Assets
-27.66
-20.99
-14.84
-7.25
-46.43
-44.21
-3.95
-2.82
-2.92
-1.52
Net Investments
-42.63
-59.84
-0.10
-2.16
-0.02
-0.75
-1.25
-20.38
0.00
-1.25
Others
13.14
23.46
-16.77
-1.83
-12.19
-51.86
-23.77
-13.37
-5.76
-1.81
Cash from Financing Activity
-36.89
3.04
-22.63
-24.06
-0.16
15.15
-11.07
14.97
-34.13
-8.54
Net Cash Inflow / Outflow
1.30
9.60
-5.20
3.51
3.26
-28.82
2.74
25.37
6.00
-3.04
Opening Cash & Equivalents
21.04
11.44
16.57
13.06
9.80
38.62
35.88
10.51
4.51
6.16
Closing Cash & Equivalent
22.34
21.04
11.37
16.57
13.06
9.80
38.62
35.88
10.51
3.12

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.)
66.20
54.50
41.45
38.01
33.15
31.00
26.82
20.77
14.08
10.97
ROA
7.79%
6.39%
6.70%
9.82%
6.67%
10.53%
16.07%
18.75%
12.85%
7.23%
ROE
14.03%
11.36%
12.62%
19.32%
13.82%
20.84%
31.28%
40.74%
31.81%
19.29%
ROCE
20.56%
15.64%
17.53%
25.20%
18.08%
28.33%
37.75%
47.68%
35.70%
23.00%
Fixed Asset Turnover
3.03
3.04
3.07
2.99
3.22
4.82
6.41
5.94
4.53
3.72
Receivable days
69.90
58.25
57.56
53.83
58.47
56.58
51.58
47.86
50.15
51.28
Inventory Days
21.38
19.88
19.54
16.59
14.22
11.51
10.36
10.61
14.84
21.82
Payable days
74.51
62.98
63.08
66.12
71.65
60.58
55.45
56.24
62.71
72.06
Cash Conversion Cycle
16.76
15.15
14.02
4.30
1.04
7.50
6.48
2.23
2.28
1.04
Total Debt/Equity
0.02
0.09
0.13
0.17
0.23
0.13
0.01
0.02
0.09
0.35
Interest Cover
31.74
14.86
11.06
13.80
12.34
94.71
122.79
60.10
14.12
6.93

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.