Nifty

:

18726.40

Sensex

:

63142.96

127.40 (0.69%)
350.08 (0.56%)

Login

Nifty
Sensex

:
:

18726.40
63142.96

127.40 (0.69%)
350.08 (0.56%)

Lakshmi Electrical Control Systems Ltd.

Electric Equipment

Rating :

76/99

BSE: 504258 | NSE: LAKSELECON

Watchlist

NSE BSE

1172.35

07-Jun-2023

Day's Open
Day's High
Day's Low
Previous Close

1060.00
1180.00
1050.10
1068.80

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

596
116.64
1218.00
512.25

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

262.71
13.18
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

256.99
2.06%
1.13

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.98
6.32
31.27

EBITDA CAGR (%)

10 Years
5 Years
3 Years

18.49
5.48
-

PAT CAGR (%)

10 Years
5 Years
3 Years

15.09
5.70
230.26

P:E (Median)

8 Years
5 Years
3 Years

11.85
11.13
10.69

P:BV (Average)

8 Years
5 Years
3 Years

0.66
0.66
0.69

EV:EBITDA (Average)

8 Years
5 Years
3 Years

67.27
103.25
165.00

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var%
Net Sales 95.78 80.53 18.94% 91.92 69.30 32.64% 95.60 69.91 36.75% 77.52 36.38 113.08%
Expenses 90.04 72.99 23.36% 85.98 64.09 34.16% 86.76 63.46 36.72% 70.91 35.30 100.88%
EBITDA 5.74 7.54 -23.87% 5.94 5.21 14.01% 8.83 6.45 36.90% 6.61 1.08 512.04%
EBIDTM 5.99% 9.36% 6.47% 7.52% 9.24% 9.23% 8.53% 2.97%
Other Income 0.86 0.59 45.76% 0.79 0.46 71.74% 0.92 1.10 -16.36% 0.49 0.84 -41.67%
Interest 0.16 0.12 33.33% 0.16 0.10 60.00% 0.13 0.10 30.00% 0.10 0.11 -9.09%
Depreciation 0.70 0.55 27.27% 0.61 0.55 10.91% 0.59 0.55 7.27% 0.57 0.55 3.64%
PBT 5.74 7.46 -23.06% 5.97 5.02 18.92% 9.04 6.90 31.01% 6.44 1.27 407.09%
Tax 1.69 2.20 -23.18% 1.68 1.27 32.28% 2.30 1.72 33.72% 1.60 -0.03 -
PAT 4.05 5.25 -22.86% 4.29 3.75 14.40% 6.75 5.18 30.31% 4.84 1.30 272.31%
PATM 4.23% 6.53% 4.67% 5.41% 7.06% 7.41% 6.24% 3.58%
EPS 16.22 21.02 -22.84% 17.16 14.99 14.48% 26.98 20.73 30.15% 19.36 5.21 271.59%

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 360.82 256.12 132.25 113.22 190.82 188.50 160.39 187.04 182.09 160.19 130.44 Net Sales Growth 40.88% 93.66% 16.81% -40.67% 1.23% 17.53% -14.25% 2.72% 13.67% 22.81% Cost Of Goods Sold 290.09 202.62 102.27 88.43 149.81 146.38 125.50 148.86 150.30 134.51 109.40 Gross Profit 70.73 53.50 29.98 24.80 41.01 42.11 34.90 38.17 31.79 25.68 21.04 GP Margin 19.60% 20.89% 22.67% 21.90% 21.49% 22.34% 21.76% 20.41% 17.46% 16.03% 16.13% Total Expenditure 333.69 235.83 128.27 113.36 179.77 172.96 148.56 173.85 172.32 152.99 126.72 Power & Fuel Cost - 0.69 0.54 0.45 0.90 0.76 1.15 1.79 1.77 1.39 1.38 % Of Sales - 0.27% 0.41% 0.40% 0.47% 0.40% 0.72% 0.96% 0.97% 0.87% 1.06% Employee Cost - 21.39 16.50 15.61 17.41 16.16 14.85 15.56 12.28 10.71 10.60 % Of Sales - 8.35% 12.48% 13.79% 9.12% 8.57% 9.26% 8.32% 6.74% 6.69% 8.13% Manufacturing Exp. - 6.59 5.49 4.75 7.36 5.73 3.96 4.60 4.99 4.17 3.69 % Of Sales - 2.57% 4.15% 4.20% 3.86% 3.04% 2.47% 2.46% 2.74% 2.60% 2.83% General & Admin Exp. - 2.44 1.93 2.58 2.46 2.22 1.76 1.80 1.77 1.65 1.14 % Of Sales - 0.95% 1.46% 2.28% 1.29% 1.18% 1.10% 0.96% 0.97% 1.03% 0.87% 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. - 2.11 1.55 1.56 1.82 1.70 1.34 1.24 1.21 0.56 0.00 % Of Sales - 0.82% 1.17% 1.38% 0.95% 0.90% 0.84% 0.66% 0.66% 0.35% 0.40% EBITDA 27.12 20.29 3.98 -0.14 11.05 15.54 11.83 13.19 9.77 7.20 3.72 EBITDA Margin 7.52% 7.92% 3.01% -0.12% 5.79% 8.24% 7.38% 7.05% 5.37% 4.49% 2.85% Other Income 3.06 3.00 3.49 3.32 4.13 3.15 3.71 2.27 3.89 4.61 4.05 Interest 0.55 0.43 0.09 0.03 0.01 0.05 0.01 0.45 0.26 0.06 0.04 Depreciation 2.47 2.21 2.20 2.23 2.12 2.08 2.02 1.90 1.17 2.30 2.79 PBT 27.19 20.64 5.18 0.92 13.05 16.55 13.53 13.10 12.22 9.44 4.94 Tax 7.27 5.16 -0.45 0.49 2.84 4.81 3.88 4.50 4.07 2.97 1.61 Tax Rate 26.74% 25.00% -17.24% 53.26% 21.76% 29.06% 30.58% 34.35% 33.09% 31.80% 29.70% PAT 19.93 15.49 3.06 0.43 10.21 11.74 8.80 8.60 8.24 6.37 3.80 PAT before Minority Interest 19.93 15.49 3.06 0.43 10.21 11.74 8.80 8.60 8.24 6.37 3.80 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 5.52% 6.05% 2.31% 0.38% 5.35% 6.23% 5.49% 4.60% 4.53% 3.98% 2.91% PAT Growth 28.75% 406.21% 611.63% -95.79% -13.03% 33.41% 2.33% 4.37% 29.36% 67.63% EPS 79.72 61.96 12.24 1.72 40.84 46.96 35.20 34.40 32.96 25.48 15.20

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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 212.97 176.20 134.04 170.75 169.20 137.58 91.19 84.96 78.89 73.97 Share Capital 2.46 2.46 2.46 2.46 2.46 2.46 2.46 2.46 2.46 2.46 Total Reserves 210.52 173.74 131.58 168.29 166.75 135.13 88.73 82.50 76.44 71.51 Non-Current Liabilities 7.58 3.63 3.71 3.13 4.05 2.96 2.62 1.80 1.16 1.40 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 1.22 0.92 0.82 1.23 0.78 0.87 0.33 0.33 0.33 0.33 Current Liabilities 55.96 45.73 19.91 26.27 33.61 45.88 26.94 36.94 38.29 31.84 Trade Payables 41.26 30.35 16.94 17.23 22.96 20.37 18.71 30.75 31.87 26.17 Other Current Liabilities 7.43 4.21 2.14 3.24 3.52 3.03 2.29 2.15 1.18 1.35 Short Term Borrowings 6.16 10.77 0.40 5.27 5.19 21.95 2.77 0.94 3.23 2.92 Short Term Provisions 1.12 0.40 0.44 0.53 1.95 0.53 3.16 3.11 2.01 1.40 Total Liabilities 276.51 225.56 157.66 200.15 206.86 186.42 120.75 123.70 118.34 107.21 Net Block 32.20 32.20 33.65 24.68 25.07 24.46 26.36 22.63 13.74 11.71 Gross Block 43.09 40.88 40.14 29.04 27.32 26.35 61.33 55.97 47.19 46.16 Accumulated Depreciation 10.89 8.68 6.49 4.36 2.24 1.89 34.97 33.33 33.45 34.45 Non Current Assets 164.81 137.51 105.50 126.60 130.28 84.71 27.75 36.20 25.19 22.61 Capital Work in Progress 0.98 0.12 0.10 0.26 0.36 0.08 0.45 2.70 0.62 0.06 Non Current Investment 127.12 104.15 70.56 100.49 104.19 59.53 0.70 10.70 10.70 10.70 Long Term Loans & Adv. 1.96 1.04 1.19 1.18 0.66 0.63 0.24 0.17 0.13 0.14 Other Non Current Assets 2.55 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 111.70 88.05 52.16 73.55 76.58 101.72 93.00 87.50 93.15 84.60 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.55 Inventories 29.93 30.22 19.63 20.21 16.77 14.23 15.65 20.90 15.48 11.18 Sundry Debtors 66.70 45.00 30.74 40.68 50.07 38.86 35.65 32.78 25.35 21.01 Cash & Bank 11.88 9.83 0.36 11.14 8.17 33.24 33.02 22.96 44.63 47.45 Other Current Assets 3.19 0.65 0.83 1.00 1.58 15.39 8.67 10.86 7.68 4.41 Short Term Loans & Adv. 2.24 2.35 0.61 0.52 0.88 12.88 0.15 0.71 0.58 0.81 Net Current Assets 55.74 42.32 32.25 47.28 42.98 55.84 66.06 50.56 54.86 52.75 Total Assets 276.51 225.56 157.66 200.15 206.86 186.43 120.75 123.70 118.34 107.21

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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 6.74 -9.60 8.46 6.77 15.14 1.36 1.87 -9.34 -2.68 6.32 PBT 20.64 2.61 0.92 13.05 16.55 12.68 13.10 12.31 9.34 5.42 Adjustment -0.20 -1.09 -1.00 -1.83 -0.85 -1.63 0.08 -2.54 -2.18 -1.72 Changes in Working Capital -9.92 -10.61 8.68 -0.73 3.73 -6.16 -7.72 -16.20 -6.32 4.96 Cash after chg. in Working capital 10.53 -9.10 8.60 10.49 19.42 4.89 5.47 -6.43 0.84 8.66 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -3.79 -0.50 -0.14 -3.72 -4.29 -3.54 -3.60 -2.91 -3.53 -2.34 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 -0.82 -0.56 -0.90 -3.88 3.91 -17.98 8.86 -8.33 0.16 4.33 Net Fixed Assets -3.07 -0.76 -10.94 -1.62 -1.25 35.35 -3.11 -10.86 -1.59 5.62 Net Investments -22.97 -33.59 29.93 3.70 -44.66 -58.83 10.00 0.00 0.55 0.46 Others 25.22 33.79 -19.89 -5.96 49.82 5.50 1.97 2.53 1.20 -1.75 Cash from Financing Activity -5.92 10.15 -7.56 -2.89 -19.15 16.84 -0.67 -4.00 -0.29 0.44 Net Cash Inflow / Outflow -0.01 -0.01 0.00 0.00 -0.11 0.22 10.06 -21.67 -2.82 11.09 Opening Cash & Equivalents 0.05 0.06 0.05 0.06 0.17 33.02 22.96 44.63 47.45 36.36 Closing Cash & Equivalent 0.04 0.05 0.06 0.05 0.06 33.24 33.02 22.96 44.63 47.45

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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 866.45 716.84 545.32 694.68 688.38 559.74 370.98 345.63 320.97 300.92 ROA 6.17% 1.60% 0.24% 5.02% 5.97% 5.73% 7.04% 6.81% 5.64% 3.65% ROE 7.96% 1.97% 0.28% 6.00% 7.65% 7.69% 9.76% 10.05% 8.33% 5.26% ROCE 10.38% 1.68% 0.61% 7.45% 9.95% 10.01% 15.08% 14.96% 11.83% 7.40% Fixed Asset Turnover 6.10 3.26 3.27 6.77 7.25 4.11 3.58 3.91 3.84 2.99 Receivable days 79.60 104.52 115.12 86.79 83.46 75.42 59.44 52.61 47.21 59.99 Inventory Days 42.86 68.78 64.21 35.37 29.09 30.24 31.75 32.92 27.15 27.10 Payable days 64.50 84.40 55.99 41.01 46.12 48.28 52.32 66.73 69.00 72.64 Cash Conversion Cycle 57.95 88.91 123.33 81.15 66.43 57.39 38.86 18.79 5.36 14.45 Total Debt/Equity 0.03 0.06 0.00 0.03 0.03 0.16 0.03 0.01 0.04 0.04 Interest Cover 49.27 30.75 32.32 953.27 303.56 2537.20 29.81 47.71 149.44 131.35

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)

Annual Reports:

News Update:

No Latest News!

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