Nifty

:

22570.35

Sensex

:

74339.44

167.95 (0.75%)
486.50 (0.66%)

Login

Nifty
Sensex

:
:

22570.35
74339.44

167.95 (0.75%)
486.50 (0.66%)

Lakshmi Electrical Control Systems Ltd.

Electric Equipment

Rating :

62/99

BSE: 504258 | NSE: LAKSELECON

Watchlist

NSE BSE

1838.40

25-Apr-2024

Open
High
Low
Previous Close

1826.00
1850.00
1801.00
1808.05

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

86
17.99
2175.00
952.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

454.73
28.55
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

451.92
1.19%
1.66

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.46
13.59
39.73

EBITDA CAGR (%)

10 Years
5 Years
3 Years

14.19
19.68
46.80

PAT CAGR (%)

10 Years
5 Years
3 Years

12.08
14.31
86.75

P:E (Median)

8 Years
5 Years
3 Years

12.09
11.83
14.82

P:BV (Average)

8 Years
5 Years
3 Years

0.83
0.83
0.98

EV:EBITDA (Average)

8 Years
5 Years
3 Years

68.08
103.78
10.32

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 81.23 91.92 -11.63% 102.00 95.60 6.69% 92.79 77.52 19.70% 95.78 80.53 18.94%
Expenses 78.82 85.98 -8.33% 96.93 86.76 11.72% 86.91 70.91 22.56% 90.04 72.99 23.36%
EBITDA 2.40 5.94 -59.60% 5.06 8.84 -42.76% 5.88 6.61 -11.04% 5.74 7.54 -23.87%
EBIDTM 2.96% 6.47% 4.96% 9.24% 6.34% 8.53% 5.99% 9.36%
Other Income 1.09 0.79 37.97% 1.98 0.92 115.22% 2.49 0.49 408.16% 0.86 0.59 45.76%
Interest 0.16 0.16 0.00% 0.11 0.13 -15.38% 0.16 0.10 60.00% 0.16 0.12 33.33%
Depreciation 0.80 0.61 31.15% 0.77 0.59 30.51% 0.71 0.57 24.56% 0.70 0.55 27.27%
PBT 2.53 5.97 -57.62% 6.03 9.05 -33.37% 7.50 6.44 16.46% 5.74 7.46 -23.06%
Tax 0.61 1.68 -63.69% 1.60 2.30 -30.43% 1.97 1.60 23.12% 1.69 2.20 -23.18%
PAT 1.92 4.29 -55.24% 4.43 6.75 -34.37% 5.53 4.84 14.26% 4.05 5.25 -22.86%
PATM 2.36% 4.67% 4.34% 7.06% 5.96% 6.24% 4.23% 6.53%
EPS 7.68 17.16 -55.24% 17.70 26.98 -34.40% 22.12 19.36 14.26% 16.22 21.02 -22.84%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 371.80 360.82 256.12 132.25 113.22 190.82 188.50 160.39 187.04 182.09 160.19 Net Sales Growth 7.59% 40.88% 93.66% 16.81% -40.67% 1.23% 17.53% -14.25% 2.72% 13.67% Cost Of Goods Sold 302.51 290.08 202.62 102.27 88.43 149.81 146.38 125.50 148.86 150.30 134.51 Gross Profit 69.29 70.73 53.50 29.98 24.80 41.01 42.11 34.90 38.17 31.79 25.68 GP Margin 18.64% 19.60% 20.89% 22.67% 21.90% 21.49% 22.34% 21.76% 20.41% 17.46% 16.03% Total Expenditure 352.70 333.69 235.83 128.27 113.36 179.77 172.96 148.56 173.85 172.32 152.99 Power & Fuel Cost - 0.98 0.69 0.54 0.45 0.90 0.76 1.15 1.79 1.77 1.39 % Of Sales - 0.27% 0.27% 0.41% 0.40% 0.47% 0.40% 0.72% 0.96% 0.97% 0.87% Employee Cost - 26.06 21.39 16.50 15.61 17.41 16.16 14.85 15.56 12.28 10.71 % Of Sales - 7.22% 8.35% 12.48% 13.79% 9.12% 8.57% 9.26% 8.32% 6.74% 6.69% Manufacturing Exp. - 8.60 6.59 5.49 4.75 7.36 5.73 3.96 4.60 4.99 4.17 % Of Sales - 2.38% 2.57% 4.15% 4.20% 3.86% 3.04% 2.47% 2.46% 2.74% 2.60% General & Admin Exp. - 4.66 2.44 1.93 2.58 2.46 2.22 1.76 1.80 1.77 1.65 % Of Sales - 1.29% 0.95% 1.46% 2.28% 1.29% 1.18% 1.10% 0.96% 0.97% 1.03% 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. - 3.31 2.11 1.55 1.56 1.82 1.70 1.34 1.24 1.21 0.00 % Of Sales - 0.92% 0.82% 1.17% 1.38% 0.95% 0.90% 0.84% 0.66% 0.66% 0.35% EBITDA 19.08 27.13 20.29 3.98 -0.14 11.05 15.54 11.83 13.19 9.77 7.20 EBITDA Margin 5.13% 7.52% 7.92% 3.01% -0.12% 5.79% 8.24% 7.38% 7.05% 5.37% 4.49% Other Income 6.42 3.06 3.00 3.49 3.32 4.13 3.15 3.71 2.27 3.89 4.61 Interest 0.59 0.54 0.43 0.09 0.03 0.01 0.05 0.01 0.45 0.26 0.06 Depreciation 2.98 2.46 2.21 2.20 2.23 2.12 2.08 2.02 1.90 1.17 2.30 PBT 21.80 27.19 20.64 5.18 0.92 13.05 16.55 13.53 13.10 12.22 9.44 Tax 5.87 7.27 5.16 -0.45 0.49 2.84 4.81 3.88 4.50 4.07 2.97 Tax Rate 26.93% 26.74% 25.00% -17.24% 53.26% 21.76% 29.06% 30.58% 34.35% 33.09% 31.80% PAT 15.93 19.93 15.49 3.06 0.43 10.21 11.74 8.80 8.60 8.24 6.37 PAT before Minority Interest 15.93 19.93 15.49 3.06 0.43 10.21 11.74 8.80 8.60 8.24 6.37 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 4.28% 5.52% 6.05% 2.31% 0.38% 5.35% 6.23% 5.49% 4.60% 4.53% 3.98% PAT Growth -24.61% 28.66% 406.21% 611.63% -95.79% -13.03% 33.41% 2.33% 4.37% 29.36% EPS 63.72 79.72 61.96 12.24 1.72 40.84 46.96 35.20 34.40 32.96 25.48

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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 231.98 212.97 176.20 134.04 170.75 169.20 137.58 91.19 84.96 78.89 Share Capital 2.46 2.46 2.46 2.46 2.46 2.46 2.46 2.46 2.46 2.46 Total Reserves 229.52 210.52 173.74 131.58 168.29 166.75 135.13 88.73 82.50 76.44 Non-Current Liabilities 7.83 7.58 3.63 3.71 3.13 4.05 2.96 2.62 1.80 1.16 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 0.81 1.22 0.92 0.82 1.23 0.78 0.87 0.33 0.33 0.33 Current Liabilities 70.21 55.96 45.73 19.91 26.27 33.61 45.88 26.94 36.94 38.29 Trade Payables 53.63 41.26 30.35 16.94 17.23 22.96 20.37 18.71 30.75 31.87 Other Current Liabilities 8.11 7.43 4.21 2.14 3.24 3.52 3.03 2.29 2.15 1.18 Short Term Borrowings 7.60 6.16 10.77 0.40 5.27 5.19 21.95 2.77 0.94 3.23 Short Term Provisions 0.87 1.12 0.40 0.44 0.53 1.95 0.53 3.16 3.11 2.01 Total Liabilities 310.02 276.51 225.56 157.66 200.15 206.86 186.42 120.75 123.70 118.34 Net Block 37.32 32.20 32.20 33.65 24.68 25.07 24.46 26.36 22.63 13.74 Gross Block 50.63 43.09 40.88 40.14 29.04 27.32 26.35 61.33 55.97 47.19 Accumulated Depreciation 13.31 10.89 8.68 6.49 4.36 2.24 1.89 34.97 33.33 33.45 Non Current Assets 180.58 164.81 137.51 105.50 126.60 130.28 84.71 27.75 36.20 25.19 Capital Work in Progress 0.68 0.98 0.12 0.10 0.26 0.36 0.08 0.45 2.70 0.62 Non Current Investment 129.73 126.24 104.15 70.56 100.49 104.19 59.53 0.70 10.70 10.70 Long Term Loans & Adv. 11.97 1.96 1.04 1.19 1.18 0.66 0.63 0.24 0.17 0.13 Other Non Current Assets 0.00 2.55 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 129.43 111.70 88.05 52.16 73.55 76.58 101.72 93.00 87.50 93.15 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 32.01 29.93 30.22 19.63 20.21 16.77 14.23 15.65 20.90 15.48 Sundry Debtors 88.61 66.70 45.00 30.74 40.68 50.07 38.86 35.65 32.78 25.35 Cash & Bank 5.28 11.88 9.83 0.36 11.14 8.17 33.24 33.02 22.96 44.63 Other Current Assets 3.54 0.95 0.65 0.83 1.52 1.58 15.39 8.67 10.86 7.68 Short Term Loans & Adv. 2.61 2.24 2.35 0.61 0.52 0.88 12.88 0.15 0.71 0.58 Net Current Assets 59.23 55.74 42.32 32.25 47.28 42.98 55.84 66.06 50.56 54.86 Total Assets 310.01 276.51 225.56 157.66 200.15 206.86 186.43 120.75 123.70 118.34

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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 11.07 6.74 -9.60 8.46 6.77 15.14 1.36 1.87 -9.34 -2.68 PBT 27.19 20.64 2.61 0.92 13.05 16.55 12.68 13.10 12.31 9.34 Adjustment 0.41 -0.20 -1.09 -1.00 -1.83 -0.85 -1.63 0.08 -2.54 -2.18 Changes in Working Capital -9.35 -9.92 -10.61 8.68 -0.73 3.73 -6.16 -7.72 -16.20 -6.32 Cash after chg. in Working capital 18.25 10.53 -9.10 8.60 10.49 19.42 4.89 5.47 -6.43 0.84 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -7.18 -3.79 -0.50 -0.14 -3.72 -4.29 -3.54 -3.60 -2.91 -3.53 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 -8.30 -0.82 -0.56 -0.90 -3.88 3.91 -17.98 8.86 -8.33 0.16 Net Fixed Assets -7.24 -3.07 -0.76 -10.94 -1.62 -1.25 35.35 -3.11 -10.86 -1.59 Net Investments -3.49 -22.09 -33.59 29.93 3.70 -44.66 -58.83 10.00 0.00 0.55 Others 2.43 24.34 33.79 -19.89 -5.96 49.82 5.50 1.97 2.53 1.20 Cash from Financing Activity -2.77 -5.92 10.15 -7.56 -2.89 -19.15 16.84 -0.67 -4.00 -0.29 Net Cash Inflow / Outflow -0.01 -0.01 -0.01 0.00 0.00 -0.11 0.22 10.06 -21.67 -2.82 Opening Cash & Equivalents 0.04 0.05 0.06 0.05 0.06 0.17 33.02 22.96 44.63 47.45 Closing Cash & Equivalent 0.04 0.04 0.05 0.06 0.05 0.06 33.24 33.02 22.96 44.63

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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 943.77 866.45 716.84 545.32 694.68 688.38 559.74 370.98 345.63 320.97 ROA 6.79% 6.17% 1.60% 0.24% 5.02% 5.97% 5.73% 7.04% 6.81% 5.64% ROE 8.96% 7.96% 1.97% 0.28% 6.00% 7.65% 7.69% 9.76% 10.05% 8.33% ROCE 12.09% 10.38% 1.68% 0.61% 7.45% 9.95% 10.01% 15.08% 14.96% 11.83% Fixed Asset Turnover 7.70 6.10 3.26 3.27 6.77 7.25 4.11 3.58 3.91 3.84 Receivable days 78.55 79.60 104.52 115.12 86.79 83.46 75.42 59.44 52.61 47.21 Inventory Days 31.33 42.86 68.78 64.21 35.37 29.09 30.24 31.75 32.92 27.15 Payable days 59.70 64.50 84.40 55.99 41.01 46.12 48.28 52.32 66.73 69.00 Cash Conversion Cycle 50.19 57.95 88.91 123.33 81.15 66.43 57.39 38.86 18.79 5.36 Total Debt/Equity 0.03 0.03 0.06 0.00 0.03 0.03 0.16 0.03 0.01 0.04 Interest Cover 51.36 49.27 30.75 32.32 953.27 303.56 2537.20 29.81 47.71 149.44

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:

Lakshmi Elect.Contl. - Quarterly Results
12th Feb 2024, 11:42 AM

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