Nifty

:

24008.00

Sensex

:

79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Login

Nifty
Sensex

:
:

24008.00
79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Lakshmi Electrical Control Systems Ltd.

Electric Equipment

Rating :

N/A

BSE: 504258 | NSE: LAKSELECON

Watchlist

NSE BSE

1080.85

06-Feb-2025

Open
High
Low
Previous Close

1085.00
1095.00
1071.10
1072.85

Volume
Traded Value (lacs)
52 Week High
52 Week Low

193
2.09
1817.30
839.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

240.98
69.41
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

240.14
0.41%
0.84

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.38
24.45
9.68

EBITDA CAGR (%)

10 Years
5 Years
3 Years

4.98
-
-4.77

PAT CAGR (%)

10 Years
5 Years
3 Years

5.41
100.58
-3.41

P:E (Median)

8 Years
5 Years
3 Years

14.78
17.42
19.92

P:BV (Average)

8 Years
5 Years
3 Years

0.88
0.90
1.12

EV:EBITDA (Average)

8 Years
5 Years
3 Years

70.04
105.93
13.59

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 58.10 61.95 -6.21% 49.37 81.23 -39.22% 53.42 102.00 -47.63% 51.42 92.79 -44.58%
Expenses 54.81 59.40 -7.73% 49.16 78.82 -37.63% 53.30 96.93 -45.01% 50.21 86.91 -42.23%
EBITDA 3.29 2.55 29.02% 0.21 2.40 -91.25% 0.12 5.06 -97.63% 1.21 5.88 -79.42%
EBIDTM 5.67% 4.11% 0.42% 2.96% 0.22% 4.96% 2.36% 6.34%
Other Income 1.45 1.26 15.08% 0.99 1.09 -9.17% 1.99 1.98 0.51% 1.11 2.49 -55.42%
Interest 0.11 0.10 10.00% 0.14 0.16 -12.50% 0.14 0.11 27.27% 0.14 0.16 -12.50%
Depreciation 0.92 0.85 8.24% 0.93 0.80 16.25% 0.92 0.77 19.48% 0.90 0.71 26.76%
PBT 3.72 2.86 30.07% 0.13 2.53 -94.86% 1.05 6.03 -82.59% 0.85 7.50 -88.67%
Tax 1.02 0.78 30.77% 0.00 0.61 -100.00% 1.24 1.60 -22.50% 0.02 1.97 -98.98%
PAT 2.70 2.08 29.81% 0.13 1.92 -93.23% -0.19 4.43 - 0.83 5.53 -84.99%
PATM 4.65% 3.36% 0.27% 2.36% -0.36% 4.34% 1.61% 5.96%
EPS 10.81 8.33 29.77% 0.52 7.68 -93.23% -0.76 17.70 - 3.30 22.12 -85.08%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 212.31 337.96 360.82 256.12 132.25 113.22 190.82 188.50 160.39 187.04 182.09 Net Sales Growth -37.18% -6.34% 40.88% 93.66% 16.81% -40.67% 1.23% 17.53% -14.25% 2.72% Cost Of Goods Sold 162.00 272.71 290.08 202.62 102.27 88.43 149.81 146.38 125.50 148.86 150.30 Gross Profit 50.31 65.25 70.73 53.50 29.98 24.80 41.01 42.11 34.90 38.17 31.79 GP Margin 23.70% 19.31% 19.60% 20.89% 22.67% 21.90% 21.49% 22.34% 21.76% 20.41% 17.46% Total Expenditure 207.48 322.07 333.69 235.83 128.27 113.36 179.77 172.96 148.56 173.85 172.32 Power & Fuel Cost - 1.07 0.98 0.69 0.54 0.45 0.90 0.76 1.15 1.79 1.77 % Of Sales - 0.32% 0.27% 0.27% 0.41% 0.40% 0.47% 0.40% 0.72% 0.96% 0.97% Employee Cost - 28.70 26.06 21.39 16.50 15.61 17.41 16.16 14.85 15.56 12.28 % Of Sales - 8.49% 7.22% 8.35% 12.48% 13.79% 9.12% 8.57% 9.26% 8.32% 6.74% Manufacturing Exp. - 9.98 8.60 6.59 5.49 4.75 7.36 5.73 3.96 4.60 4.99 % Of Sales - 2.95% 2.38% 2.57% 4.15% 4.20% 3.86% 3.04% 2.47% 2.46% 2.74% General & Admin Exp. - 6.40 4.66 2.44 1.93 2.58 2.46 2.22 1.76 1.80 1.77 % Of Sales - 1.89% 1.29% 0.95% 1.46% 2.28% 1.29% 1.18% 1.10% 0.96% 0.97% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 3.20 3.31 2.11 1.55 1.56 1.82 1.70 1.34 1.24 0.00 % Of Sales - 0.95% 0.92% 0.82% 1.17% 1.38% 0.95% 0.90% 0.84% 0.66% 0.66% EBITDA 4.83 15.89 27.13 20.29 3.98 -0.14 11.05 15.54 11.83 13.19 9.77 EBITDA Margin 2.27% 4.70% 7.52% 7.92% 3.01% -0.12% 5.79% 8.24% 7.38% 7.05% 5.37% Other Income 5.54 6.82 3.06 3.00 3.49 3.32 4.13 3.15 3.71 2.27 3.89 Interest 0.53 0.53 0.54 0.43 0.09 0.03 0.01 0.05 0.01 0.45 0.26 Depreciation 3.67 3.13 2.46 2.21 2.20 2.23 2.12 2.08 2.02 1.90 1.17 PBT 5.75 19.06 27.19 20.64 5.18 0.92 13.05 16.55 13.53 13.10 12.22 Tax 2.28 4.96 7.27 5.16 -0.45 0.49 2.84 4.81 3.88 4.50 4.07 Tax Rate 39.65% 26.22% 26.74% 25.00% -17.24% 53.26% 21.76% 29.06% 30.58% 34.35% 33.09% PAT 3.47 13.96 19.93 15.49 3.06 0.43 10.21 11.74 8.80 8.60 8.24 PAT before Minority Interest 3.47 13.96 19.93 15.49 3.06 0.43 10.21 11.74 8.80 8.60 8.24 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 1.63% 4.13% 5.52% 6.05% 2.31% 0.38% 5.35% 6.23% 5.49% 4.60% 4.53% PAT Growth -75.14% -29.95% 28.66% 406.21% 611.63% -95.79% -13.03% 33.41% 2.33% 4.37% EPS 13.88 55.84 79.72 61.96 12.24 1.72 40.84 46.96 35.20 34.40 32.96

Description TTM Mar 08 Mar 07 Mar 06 Mar 05
Net Sales - 159.00 107.04 83.27 67.95 Net Sales Growth - 48.54% 28.55% 22.55% Cost Of Goods Sold - 105.12 60.59 43.95 36.53 Gross Profit - 53.88 46.44 39.32 31.42 GP Margin - 33.89% 43.39% 47.22% 46.24% Total Expenditure - 134.05 86.14 66.46 55.50 Power & Fuel Cost - 6.27 7.14 6.36 6.17 % Of Sales - 3.94% 6.67% 7.64% 9.08% Employee Cost - 9.83 7.45 6.32 5.92 % Of Sales - 6.18% 6.96% 7.59% 8.71% Manufacturing Exp. - 7.41 6.27 5.86 4.33 % Of Sales - 4.66% 5.86% 7.04% 6.37% General & Admin Exp. - 2.53 2.94 2.63 1.48 % Of Sales - 1.59% 2.75% 3.16% 2.18% Selling & Distn. Exp. - 2.18 1.01 0.90 0.54 % Of Sales - 1.37% 0.94% 1.08% 0.79% Miscellaneous Exp. - 0.70 0.75 0.43 0.53 % Of Sales - 0.44% 0.70% 0.52% 0.78% EBITDA - 24.95 20.90 16.81 12.45 EBITDA Margin - 15.69% 19.53% 20.19% 18.32% Other Income - 2.43 2.01 1.03 1.54 Interest - 4.27 3.17 2.28 1.84 Depreciation - 8.09 5.32 4.26 2.98 PBT - 15.03 14.42 11.30 9.16 Tax - 5.32 4.81 3.91 2.70 Tax Rate - 35.07% 33.24% 34.60% 29.48% PAT - 9.85 9.67 7.39 6.46 PAT before Minority Interest - 9.85 9.67 7.39 6.46 Minority Interest - 0.00 0.00 0.00 0.00 PAT Margin - 6.19% 9.03% 8.87% 9.51% PAT Growth - 1.86% 30.85% 14.40% EPS - 39.40 38.68 29.56 25.84

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 281.52 231.98 212.97 176.20 134.04 170.75 169.20 137.58 91.19 84.96 Share Capital 2.46 2.46 2.46 2.46 2.46 2.46 2.46 2.46 2.46 2.46 Total Reserves 279.06 229.52 210.52 173.74 131.58 168.29 166.75 135.13 88.73 82.50 Non-Current Liabilities 14.07 7.83 7.58 3.63 3.71 3.13 4.05 2.96 2.62 1.80 Secured Loans 0.00 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 0.94 0.81 1.22 0.92 0.82 1.23 0.78 0.87 0.33 0.33 Current Liabilities 41.48 70.21 55.96 45.73 19.91 26.27 33.61 45.88 26.94 36.94 Trade Payables 26.45 53.63 41.26 30.35 16.94 17.23 22.96 20.37 18.71 30.75 Other Current Liabilities 7.59 8.11 7.43 4.21 2.14 3.24 3.52 3.03 2.29 2.15 Short Term Borrowings 6.65 7.60 6.16 10.77 0.40 5.27 5.19 21.95 2.77 0.94 Short Term Provisions 0.80 0.87 1.12 0.40 0.44 0.53 1.95 0.53 3.16 3.11 Total Liabilities 337.07 310.02 276.51 225.56 157.66 200.15 206.86 186.42 120.75 123.70 Net Block 30.86 37.32 32.20 32.20 33.65 24.68 25.07 24.46 26.36 22.63 Gross Block 42.73 50.63 43.09 40.88 40.14 29.04 27.32 26.35 61.33 55.97 Accumulated Depreciation 11.87 13.31 10.89 8.68 6.49 4.36 2.24 1.89 34.97 33.33 Non Current Assets 233.06 180.58 164.81 137.51 105.50 126.60 130.28 84.71 27.75 36.20 Capital Work in Progress 2.77 0.68 0.98 0.12 0.10 0.26 0.36 0.08 0.45 2.70 Non Current Investment 177.26 129.73 126.24 104.15 70.56 100.49 104.19 59.53 0.70 10.70 Long Term Loans & Adv. 9.47 11.97 1.96 1.04 1.19 1.18 0.66 0.63 0.24 0.17 Other Non Current Assets 0.00 0.00 2.55 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 104.01 129.43 111.70 88.05 52.16 73.55 76.58 101.72 93.00 87.50 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 30.44 32.01 29.93 30.22 19.63 20.21 16.77 14.23 15.65 20.90 Sundry Debtors 60.32 88.61 66.70 45.00 30.74 40.68 50.07 38.86 35.65 32.78 Cash & Bank 10.55 5.28 11.88 9.83 0.36 11.14 8.17 33.24 33.02 22.96 Other Current Assets 2.69 0.69 0.95 0.65 1.44 1.52 1.58 15.39 8.67 10.86 Short Term Loans & Adv. 1.70 2.85 2.24 2.35 0.61 0.52 0.88 12.88 0.15 0.71 Net Current Assets 62.53 59.23 55.74 42.32 32.25 47.28 42.98 55.84 66.06 50.56 Total Assets 337.07 310.01 276.51 225.56 157.66 200.15 206.86 186.43 120.75 123.70

Description Mar 08 Mar 07 Mar 06 Mar 05
Shareholder's Funds 45.75 39.24 29.88 23.86 Share Capital 2.46 2.46 2.46 2.46 Total Reserves 43.30 36.78 27.42 21.40 Non-Current Liabilities 91.89 59.34 39.36 29.47 Secured Loans 86.93 50.25 36.26 26.95 Unsecured Loans 0.79 6.00 0.00 0.07 Long Term Provisions 0.00 0.00 0.00 0.00 Current Liabilities 36.97 16.38 14.89 11.70 Trade Payables 29.24 11.18 10.19 9.15 Other Current Liabilities 0.14 0.12 0.09 0.08 Short Term Borrowings 0.00 0.00 0.00 0.00 Short Term Provisions 7.59 5.08 4.60 2.47 Total Liabilities 189.61 114.96 84.13 65.03 Net Block 67.00 47.57 35.87 28.94 Gross Block 108.26 80.84 63.94 53.04 Accumulated Depreciation 41.27 33.27 28.07 24.10 Non Current Assets 101.35 53.69 36.71 29.59 Capital Work in Progress 33.59 5.35 0.12 0.01 Non Current Investment 0.77 0.77 0.71 0.64 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 Current Assets 88.26 61.27 47.33 35.26 Current Investments 0.00 0.00 0.00 0.00 Inventories 38.00 25.17 23.24 17.29 Sundry Debtors 28.10 18.68 12.45 10.71 Cash & Bank 1.76 2.73 0.94 0.94 Other Current Assets 20.40 0.47 0.59 0.18 Short Term Loans & Adv. 18.46 14.21 10.11 6.13 Net Current Assets 51.29 44.90 32.44 23.56 Total Assets 189.61 114.96 84.13 65.04

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 15.63 11.07 6.74 -9.60 8.46 6.77 15.14 1.36 1.87 -9.34 PBT 18.92 27.19 20.64 2.61 0.92 13.05 16.55 12.68 13.10 12.31 Adjustment -2.52 0.59 -0.20 -1.09 -1.00 -1.83 -0.85 -1.63 0.08 -2.54 Changes in Working Capital 3.61 -9.53 -9.92 -10.61 8.68 -0.73 3.73 -6.16 -7.72 -16.20 Cash after chg. in Working capital 20.01 18.25 10.53 -9.10 8.60 10.49 19.42 4.89 5.47 -6.43 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -4.38 -7.18 -3.79 -0.50 -0.14 -3.72 -4.29 -3.54 -3.60 -2.91 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 -8.77 -8.30 -0.82 -0.56 -0.90 -3.88 3.91 -17.98 8.86 -8.33 Net Fixed Assets 5.81 -7.24 -3.07 -0.76 -10.94 -1.62 -1.25 35.35 -3.11 -10.86 Net Investments -47.53 -3.49 -22.09 -33.59 29.93 3.70 -44.66 -58.83 10.00 0.00 Others 32.95 2.43 24.34 33.79 -19.89 -5.96 49.82 5.50 1.97 2.53 Cash from Financing Activity -6.87 -2.77 -5.92 10.15 -7.56 -2.89 -19.15 16.84 -0.67 -4.00 Net Cash Inflow / Outflow 0.00 -0.01 -0.01 -0.01 0.00 0.00 -0.11 0.22 10.06 -21.67 Opening Cash & Equivalents 0.04 0.04 0.05 0.06 0.05 0.06 0.17 33.02 22.96 44.63 Closing Cash & Equivalent 0.03 0.04 0.04 0.05 0.06 0.05 0.06 33.24 33.02 22.96

Description Mar 08 Mar 07 Mar 06 Mar 05
Cash From Operating Activity 13.50 7.80 5.00 -4.71 PBT 15.03 14.42 11.27 9.14 Adjustment 11.85 7.69 6.12 4.60 Changes in Working Capital -7.67 -10.23 -8.97 -17.21 Cash after chg. in Working capital 19.21 11.89 8.41 -3.47 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -5.85 -4.13 -3.44 -1.26 Other Direct Exp. Paid 0.00 0.00 0.03 0.02 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -55.25 -21.41 -10.86 -11.11 Net Fixed Assets -2.56 -11.97 -1.33 Net Investments 0.00 -0.06 0.00 Others -52.69 -9.38 -9.53 Cash from Financing Activity 40.78 15.41 5.85 14.18 Net Cash Inflow / Outflow -0.97 1.80 -0.01 -1.63 Opening Cash & Equivalents 2.73 0.94 0.94 2.58 Closing Cash & Equivalent 1.76 2.73 0.94 0.94

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 1145.33 943.77 866.45 716.84 545.32 694.68 688.38 559.74 370.98 345.63 ROA 4.31% 6.79% 6.17% 1.60% 0.24% 5.02% 5.97% 5.73% 7.04% 6.81% ROE 5.44% 8.96% 7.96% 1.97% 0.28% 6.00% 7.65% 7.69% 9.76% 10.05% ROCE 7.37% 12.09% 10.38% 1.68% 0.61% 7.45% 9.95% 10.01% 15.08% 14.96% Fixed Asset Turnover 7.24 7.70 6.10 3.26 3.27 6.77 7.25 4.11 3.58 3.91 Receivable days 80.42 78.56 79.60 104.52 115.12 86.79 83.46 75.42 59.44 52.61 Inventory Days 33.73 31.33 42.86 68.78 64.21 35.37 29.09 30.24 31.75 32.92 Payable days 53.59 59.70 64.50 84.40 55.99 41.01 46.12 48.28 52.32 66.73 Cash Conversion Cycle 60.56 50.19 57.95 88.91 123.33 81.15 66.43 57.39 38.86 18.79 Total Debt/Equity 0.02 0.03 0.03 0.06 0.00 0.03 0.03 0.16 0.03 0.01 Interest Cover 36.85 51.36 49.27 30.75 32.32 953.27 303.56 2537.20 29.81 47.71

Description Mar 08 Mar 07 Mar 06 Mar 05
Book Value (Rs.) 186.15 159.65 121.18 96.31 ROA 6.47% 9.71% 9.91% 12.08% ROE 23.17% 28.01% 27.65% 30.13% ROCE 16.98% 21.84% 23.26% 27.24% Fixed Asset Turnover 1.99 1.82 1.71 1.74 Receivable days 45.31 43.20 42.16 36.65 Inventory Days 61.18 67.18 73.78 53.63 Payable days 52.73 42.68 51.26 45.28 Cash Conversion Cycle 53.76 67.70 64.68 45.00 Total Debt/Equity 1.92 1.43 1.22 1.14 Interest Cover 4.56 5.57 5.95 5.97

Top Investors:

fortress advisors llp

investor education and protection fund (iepf)

madhavi rubin chheda

Annual Reports:

News Update:

Lakshmi Elect.Contl. - Quarterly Results
10th Feb 2025, 12:13 PM

Read More

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

Feedback