Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

Textile - Machinery

Rating :
63/99

BSE: 500252 | NSE: LAXMIMACH

16895.55
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  16999.00
  •  17000.00
  •  16571.55
  •  16763.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3853
  •  647.34
  •  17794.15
  •  10430.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 18,028.95
  • 44.87
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 17,305.62
  • 0.58%
  • 6.84

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 31.13%
  • 14.95%
  • 26.46%
  • FII
  • DII
  • Others
  • 5.24%
  • 11.12%
  • 11.10%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.28
  • 11.72
  • 39.80

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.13
  • 10.40
  • 46.29

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.34
  • 15.68
  • 104.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.76
  • 39.84
  • 45.12

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.15
  • 4.36
  • 5.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.19
  • 30.55
  • 30.62

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
1,213.97
1,221.58
-0.62%
1,320.42
1,211.90
8.95%
1,190.82
982.63
21.19%
1,303.04
998.50
30.50%
Expenses
1,096.11
1,096.42
-0.03%
1,184.46
1,091.89
8.48%
1,081.95
896.92
20.63%
1,184.78
907.84
30.51%
EBITDA
117.86
125.16
-5.83%
135.96
120.01
13.29%
108.87
85.71
27.02%
118.26
90.66
30.44%
EBIDTM
9.71%
10.25%
10.30%
9.90%
9.14%
8.72%
9.08%
9.08%
Other Income
31.80
32.45
-2.00%
35.07
42.62
-17.71%
36.45
24.88
46.50%
47.87
14.91
221.06%
Interest
1.05
0.00
0
0.01
0.00
0
0.15
0.00
0
0.00
0.00
0
Depreciation
23.34
21.02
11.04%
23.64
18.54
27.51%
22.79
16.45
38.54%
21.73
15.47
40.47%
PBT
125.27
136.59
-8.29%
147.38
144.09
2.28%
122.38
94.14
30.00%
144.39
90.10
60.26%
Tax
26.50
23.60
12.29%
32.27
39.79
-18.90%
28.58
21.52
32.81%
50.30
7.37
582.50%
PAT
98.77
112.99
-12.59%
115.11
104.30
10.36%
93.80
72.62
29.17%
94.10
82.73
13.74%
PATM
8.14%
9.25%
8.72%
8.61%
7.88%
7.39%
7.22%
8.29%
EPS
92.48
105.80
-12.59%
107.78
97.66
10.36%
87.83
67.98
29.20%
88.08
77.44
13.74%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
5,028.25
4,719.15
3,170.95
1,727.38
1,574.50
2,711.77
2,580.98
2,280.19
2,646.05
2,488.17
2,337.85
Net Sales Growth
13.90%
48.82%
83.57%
9.71%
-41.94%
5.07%
13.19%
-13.83%
6.35%
6.43%
 
Cost Of Goods Sold
3,220.39
3,006.82
2,007.28
1,051.20
940.27
1,617.10
1,562.65
1,347.75
1,582.28
1,518.32
1,445.21
Gross Profit
1,807.86
1,712.33
1,163.67
676.18
634.23
1,094.67
1,018.32
932.43
1,063.77
969.85
892.64
GP Margin
35.95%
36.28%
36.70%
39.14%
40.28%
40.37%
39.45%
40.89%
40.20%
38.98%
38.18%
Total Expenditure
4,547.30
4,270.02
2,923.99
1,660.34
1,563.35
2,437.92
2,305.89
2,021.20
2,308.34
2,176.36
2,065.40
Power & Fuel Cost
-
52.74
31.61
20.60
21.28
35.46
39.38
28.27
54.10
41.72
42.23
% Of Sales
-
1.12%
1.00%
1.19%
1.35%
1.31%
1.53%
1.24%
2.04%
1.68%
1.81%
Employee Cost
-
379.90
314.28
238.45
239.71
278.38
271.46
251.66
252.58
241.30
239.30
% Of Sales
-
8.05%
9.91%
13.80%
15.22%
10.27%
10.52%
11.04%
9.55%
9.70%
10.24%
Manufacturing Exp.
-
429.12
305.62
184.21
184.44
255.70
225.47
197.90
205.16
195.75
180.55
% Of Sales
-
9.09%
9.64%
10.66%
11.71%
9.43%
8.74%
8.68%
7.75%
7.87%
7.72%
General & Admin Exp.
-
63.94
38.75
31.87
37.74
38.31
6.81
5.58
8.72
52.43
49.24
% Of Sales
-
1.35%
1.22%
1.84%
2.40%
1.41%
0.26%
0.24%
0.33%
2.11%
2.11%
Selling & Distn. Exp.
-
254.36
179.76
96.54
84.96
137.75
98.27
83.93
112.91
114.70
99.58
% Of Sales
-
5.39%
5.67%
5.59%
5.40%
5.08%
3.81%
3.68%
4.27%
4.61%
4.26%
Miscellaneous Exp.
-
83.14
46.69
37.47
54.96
75.22
101.83
106.10
92.59
12.14
99.58
% Of Sales
-
1.76%
1.47%
2.17%
3.49%
2.77%
3.95%
4.65%
3.50%
0.49%
0.40%
EBITDA
480.95
449.13
246.96
67.04
11.15
273.85
275.09
258.99
337.71
311.81
272.45
EBITDA Margin
9.56%
9.52%
7.79%
3.88%
0.71%
10.10%
10.66%
11.36%
12.76%
12.53%
11.65%
Other Income
151.19
147.82
68.34
82.13
94.00
102.43
107.89
88.45
93.27
100.32
110.56
Interest
1.21
0.00
0.09
0.08
0.61
1.17
0.77
0.42
1.02
1.78
1.92
Depreciation
91.50
77.74
59.72
55.63
55.26
55.35
75.85
79.87
88.11
99.74
104.49
PBT
539.42
519.22
255.49
93.45
49.28
319.76
306.37
267.15
341.84
310.62
276.60
Tax
137.65
135.20
57.27
26.74
19.41
97.21
87.70
76.04
109.52
81.48
79.38
Tax Rate
25.52%
26.04%
24.03%
37.49%
41.14%
34.40%
29.01%
28.97%
32.51%
27.06%
29.57%
PAT
401.78
384.02
181.05
44.60
27.77
185.38
214.64
186.41
227.34
219.66
189.06
PAT before Minority Interest
401.78
384.02
181.05
44.60
27.77
185.38
214.64
186.41
227.34
219.66
189.06
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
7.99%
8.14%
5.71%
2.58%
1.76%
6.84%
8.32%
8.18%
8.59%
8.83%
8.09%
PAT Growth
7.82%
112.11%
305.94%
60.60%
-85.02%
-13.63%
15.14%
-18.00%
3.50%
16.19%
 
EPS
375.50
358.90
169.21
41.68
25.95
173.25
200.60
174.21
212.47
205.29
176.69

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
2,338.55
1,990.18
1,780.29
1,660.36
1,710.31
1,746.69
1,558.40
1,534.46
1,281.82
1,108.14
Share Capital
10.68
10.68
10.68
10.68
10.68
10.96
10.96
11.27
11.27
11.27
Total Reserves
2,327.87
1,979.50
1,769.61
1,649.67
1,699.62
1,735.73
1,547.45
1,523.20
1,270.55
1,096.88
Non-Current Liabilities
382.65
449.88
158.99
82.92
48.87
87.76
87.24
88.25
124.75
225.82
Secured Loans
0.00
0.00
0.00
0.00
2.94
2.96
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
1,478.86
1,454.49
1,008.41
775.22
865.32
1,157.59
1,139.07
1,130.02
821.17
734.30
Trade Payables
667.93
550.03
431.85
332.57
375.34
431.69
344.97
332.84
336.42
315.04
Other Current Liabilities
682.82
643.91
374.22
258.65
301.57
342.33
356.49
421.69
424.44
372.93
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
128.12
260.55
202.33
183.99
188.41
383.57
437.62
375.49
60.30
46.33
Total Liabilities
4,200.06
3,894.55
2,947.69
2,518.50
2,624.50
2,992.04
2,784.71
2,752.73
2,227.74
2,068.26
Net Block
902.84
721.02
701.28
710.73
698.93
570.44
520.05
463.69
438.71
392.68
Gross Block
1,272.54
1,023.18
956.40
948.31
885.99
719.72
596.32
533.54
1,825.21
1,692.97
Accumulated Depreciation
369.70
302.17
255.12
237.58
187.07
149.29
76.27
69.85
1,386.50
1,300.29
Non Current Assets
1,838.00
1,817.00
1,115.27
1,059.83
1,189.15
878.28
745.13
656.28
534.92
515.09
Capital Work in Progress
24.38
5.93
10.52
29.81
12.19
21.17
5.54
7.69
6.24
35.52
Non Current Investment
182.94
182.62
135.04
47.36
73.32
82.85
61.11
87.62
63.69
63.69
Long Term Loans & Adv.
13.76
18.34
10.19
15.42
24.31
30.04
25.12
15.68
26.28
23.20
Other Non Current Assets
714.08
889.09
258.24
256.50
380.40
173.79
133.31
81.60
0.00
0.00
Current Assets
2,362.05
2,077.55
1,832.42
1,458.67
1,435.36
2,113.75
2,039.59
2,096.46
1,692.81
1,553.17
Current Investments
325.42
265.80
150.72
88.60
51.00
0.00
0.00
0.00
0.00
0.00
Inventories
701.80
515.14
344.93
288.49
325.90
346.27
363.96
338.71
325.29
334.80
Sundry Debtors
232.56
322.38
178.15
107.42
192.65
246.71
190.07
236.45
206.74
153.17
Cash & Bank
761.38
494.50
782.41
638.30
558.00
1,032.02
922.95
967.51
975.19
913.48
Other Current Assets
340.89
42.21
37.91
56.79
307.80
488.75
562.60
553.78
185.58
151.73
Short Term Loans & Adv.
291.75
437.52
338.29
279.07
261.15
446.89
520.94
523.95
141.37
100.61
Net Current Assets
883.19
623.06
824.01
683.45
570.03
956.16
900.52
966.44
871.64
818.87
Total Assets
4,200.05
3,894.55
2,947.69
2,518.50
2,624.51
2,992.03
2,784.72
2,752.74
2,227.73
2,068.26

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
364.14
484.77
156.75
73.99
98.79
210.52
136.91
81.13
130.62
150.92
PBT
519.22
238.32
71.33
47.18
282.59
302.34
262.45
336.86
301.13
268.44
Adjustment
-29.22
-0.24
-17.86
-24.28
-23.29
-10.74
1.13
10.60
16.90
5.72
Changes in Working Capital
-68.18
309.60
142.42
80.40
-84.55
3.91
-36.45
-154.75
-96.03
-33.42
Cash after chg. in Working capital
421.81
547.68
195.89
103.30
174.76
295.51
227.12
192.71
222.01
240.74
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-57.67
-62.92
-39.15
-29.30
-75.97
-84.99
-90.21
-111.58
-91.39
-89.83
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
-242.25
-447.82
-144.12
-69.98
28.71
-22.81
67.62
-64.01
-53.83
-113.75
Net Fixed Assets
-262.51
-60.56
11.36
-79.84
-155.82
-138.52
-58.42
1,278.57
-71.43
-6.00
Net Investments
-60.02
-170.19
-149.81
-11.63
-41.48
-21.74
26.52
-23.93
0.00
-25.00
Others
80.28
-217.07
-5.67
21.49
226.01
137.45
99.52
-1,318.65
17.60
-82.75
Cash from Financing Activity
-42.97
-10.96
-10.86
-48.63
-215.26
-44.04
-195.11
-51.99
-40.40
-27.34
Net Cash Inflow / Outflow
78.93
25.99
1.77
-44.61
-87.75
143.67
9.42
-34.87
36.38
9.83
Opening Cash & Equivalents
78.51
52.52
50.75
95.36
183.12
39.45
30.02
64.90
28.51
18.68
Closing Cash & Equivalent
157.44
78.51
52.52
50.75
95.36
183.12
39.45
30.02
64.90
28.51

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
2189.04
1862.94
1666.47
1554.20
1600.96
1594.35
1422.48
1361.97
1137.72
983.57
ROA
9.49%
5.29%
1.63%
1.08%
6.60%
7.43%
6.73%
9.13%
10.23%
9.68%
ROE
17.74%
9.60%
2.59%
1.65%
10.72%
12.99%
12.05%
16.14%
18.38%
18.31%
ROCE
23.99%
12.65%
4.15%
2.83%
16.39%
18.33%
17.00%
23.99%
25.35%
26.19%
Fixed Asset Turnover
4.11
3.20
1.81
1.72
3.38
4.02
4.42
2.43
1.52
1.50
Receivable days
21.46
28.81
30.17
34.78
29.57
30.16
31.15
28.25
24.56
19.83
Inventory Days
47.06
49.50
66.92
71.21
45.24
49.04
51.31
42.33
45.04
43.81
Payable days
73.92
89.27
132.71
85.60
61.47
62.41
62.76
52.72
53.64
50.99
Cash Conversion Cycle
-5.40
-10.96
-35.62
20.40
13.34
16.79
19.69
17.86
15.96
12.66
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
0.00
2791.64
881.66
78.95
243.44
393.95
626.77
330.86
170.25
140.70

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.