Nifty
Sensex
:
:
24418.80
80091.46
5.30 (0.02%)
-57.42 (-0.07%)

Textile - Machinery

Rating :
50/99

BSE: 500252 | NSE: LAXMIMACH

16464.30
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  16655.00
  •  16655.90
  •  16422.20
  •  16565.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3435
  •  567.13
  •  17794.15
  •  12722.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 16,723.33
  • 44.76
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 15,768.58
  • 0.48%
  • 6.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 31.13%
  • 15.19%
  • 26.41%
  • FII
  • DII
  • Others
  • 5.48%
  • 10.87%
  • 10.92%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.56
  • 24.43
  • 13.98

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.39
  • 108.08
  • 11.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.46
  • 68.18
  • 27.32

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 35.65
  • 43.02
  • 44.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.28
  • 4.52
  • 5.75

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.90
  • 31.26
  • 28.76

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
970.65
1,303.04
-25.51%
1,213.97
1,221.58
-0.62%
1,320.42
1,211.90
8.95%
1,190.82
982.63
21.19%
Expenses
897.15
1,184.77
-24.28%
1,096.11
1,096.42
-0.03%
1,184.46
1,091.89
8.48%
1,081.95
896.92
20.63%
EBITDA
73.50
118.27
-37.85%
117.86
125.16
-5.83%
135.96
120.01
13.29%
108.87
85.71
27.02%
EBIDTM
7.57%
9.08%
9.71%
10.25%
10.30%
9.90%
9.14%
8.72%
Other Income
40.20
47.87
-16.02%
31.80
32.45
-2.00%
35.07
42.62
-17.71%
36.45
24.88
46.50%
Interest
0.00
0.00
0
1.05
0.00
0
0.01
0.00
0
0.15
0.00
0
Depreciation
26.57
21.73
22.27%
23.34
21.02
11.04%
23.64
18.54
27.51%
22.79
16.45
38.54%
PBT
87.13
144.41
-39.66%
125.27
136.59
-8.29%
147.38
144.09
2.28%
122.38
94.14
30.00%
Tax
21.15
50.30
-57.95%
26.50
23.60
12.29%
32.27
39.79
-18.90%
28.58
21.52
32.81%
PAT
65.98
94.11
-29.89%
98.77
112.99
-12.59%
115.11
104.30
10.36%
93.80
72.62
29.17%
PATM
6.80%
7.22%
8.14%
9.25%
8.72%
8.61%
7.88%
7.39%
EPS
61.78
88.12
-29.89%
92.48
105.80
-12.59%
107.78
97.66
10.36%
87.83
67.98
29.20%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
4,695.86
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
Net Sales Growth
-
-0.49%
48.82%
83.57%
9.71%
-41.94%
5.07%
13.19%
-13.83%
6.35%
 
Cost Of Goods Sold
-
2,974.03
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
Gross Profit
-
1,721.83
1,712.33
1,163.67
676.18
634.23
1,094.67
1,018.32
932.43
1,063.77
969.85
GP Margin
-
36.67%
36.28%
36.70%
39.14%
40.28%
40.37%
39.45%
40.89%
40.20%
38.98%
Total Expenditure
-
4,260.88
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
Power & Fuel Cost
-
48.70
52.75
31.61
20.60
21.28
35.46
39.38
28.27
54.10
41.72
% Of Sales
-
1.04%
1.12%
1.00%
1.19%
1.35%
1.31%
1.53%
1.24%
2.04%
1.68%
Employee Cost
-
412.06
379.90
314.28
238.45
239.71
278.38
271.46
251.66
252.58
241.30
% Of Sales
-
8.77%
8.05%
9.91%
13.80%
15.22%
10.27%
10.52%
11.04%
9.55%
9.70%
Manufacturing Exp.
-
461.02
429.11
305.62
184.21
184.44
255.70
225.47
197.90
205.16
195.75
% Of Sales
-
9.82%
9.09%
9.64%
10.66%
11.71%
9.43%
8.74%
8.68%
7.75%
7.87%
General & Admin Exp.
-
67.51
63.95
38.75
31.87
37.74
38.31
6.81
5.58
8.72
52.43
% Of Sales
-
1.44%
1.36%
1.22%
1.84%
2.40%
1.41%
0.26%
0.24%
0.33%
2.11%
Selling & Distn. Exp.
-
224.05
254.36
179.76
96.54
84.96
137.75
98.27
83.93
112.91
114.70
% Of Sales
-
4.77%
5.39%
5.67%
5.59%
5.40%
5.08%
3.81%
3.68%
4.27%
4.61%
Miscellaneous Exp.
-
73.51
83.13
46.69
37.47
54.96
75.22
101.83
106.10
92.59
114.70
% Of Sales
-
1.57%
1.76%
1.47%
2.17%
3.49%
2.77%
3.95%
4.65%
3.50%
0.49%
EBITDA
-
434.98
449.13
246.96
67.04
11.15
273.85
275.09
258.99
337.71
311.81
EBITDA Margin
-
9.26%
9.52%
7.79%
3.88%
0.71%
10.10%
10.66%
11.36%
12.76%
12.53%
Other Income
-
143.52
147.83
68.34
82.13
94.00
102.43
107.89
88.45
93.27
100.32
Interest
-
0.00
0.00
0.09
0.08
0.61
1.17
0.77
0.42
1.02
1.78
Depreciation
-
96.34
77.74
59.72
55.63
55.26
55.35
75.85
79.87
88.11
99.74
PBT
-
482.16
519.22
255.49
93.45
49.28
319.76
306.37
267.15
341.84
310.62
Tax
-
108.50
135.20
57.27
26.74
19.41
97.21
87.70
76.04
109.52
81.48
Tax Rate
-
22.50%
26.04%
24.03%
37.49%
41.14%
34.40%
29.01%
28.97%
32.51%
27.06%
PAT
-
373.66
384.02
181.05
44.60
27.77
185.38
214.64
186.41
227.34
219.66
PAT before Minority Interest
-
373.66
384.02
181.05
44.60
27.77
185.38
214.64
186.41
227.34
219.66
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
7.96%
8.14%
5.71%
2.58%
1.76%
6.84%
8.32%
8.18%
8.59%
8.83%
PAT Growth
-
-2.70%
112.11%
305.94%
60.60%
-85.02%
-13.63%
15.14%
-18.00%
3.50%
 
EPS
-
349.21
358.90
169.21
41.68
25.95
173.25
200.60
174.21
212.47
205.29

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
2,703.64
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
Share Capital
10.68
10.68
10.68
10.68
10.68
10.68
10.96
10.96
11.27
11.27
Total Reserves
2,692.96
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
Non-Current Liabilities
270.03
382.64
449.88
158.99
82.92
48.87
87.76
87.24
88.25
124.75
Secured Loans
0.00
0.00
0.00
0.00
0.00
2.94
2.96
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
1,277.67
1,478.86
1,454.49
1,008.41
775.22
865.32
1,157.59
1,139.07
1,130.02
821.17
Trade Payables
530.31
667.93
550.03
431.85
332.57
375.34
431.69
344.97
332.84
336.42
Other Current Liabilities
509.36
682.81
643.91
374.22
258.65
301.57
342.33
356.49
421.69
424.44
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
238.00
128.12
260.55
202.33
183.99
188.41
383.57
437.62
375.49
60.30
Total Liabilities
4,251.34
4,200.05
3,894.55
2,947.69
2,518.50
2,624.50
2,992.04
2,784.71
2,752.73
2,227.74
Net Block
972.14
902.84
721.02
701.28
710.73
698.93
570.44
520.05
463.69
438.71
Gross Block
1,427.73
1,272.54
1,023.18
956.40
948.31
885.99
719.72
596.32
533.54
1,825.21
Accumulated Depreciation
455.59
369.70
302.17
255.12
237.58
187.07
149.29
76.27
69.85
1,386.50
Non Current Assets
1,758.65
1,837.99
1,817.00
1,115.27
1,059.83
1,189.15
878.28
745.13
656.28
534.92
Capital Work in Progress
9.31
24.38
5.93
10.52
29.81
12.19
21.17
5.54
7.69
6.24
Non Current Investment
291.20
182.93
182.62
135.04
47.36
73.32
82.85
61.11
87.62
63.69
Long Term Loans & Adv.
31.77
13.76
18.34
10.19
15.42
24.31
30.04
25.12
15.68
26.28
Other Non Current Assets
454.23
714.08
889.09
258.24
256.50
380.40
173.79
133.31
81.60
0.00
Current Assets
2,492.69
2,362.06
2,077.55
1,832.42
1,458.67
1,435.36
2,113.75
2,039.59
2,096.46
1,692.81
Current Investments
350.12
325.42
265.80
150.72
88.60
51.00
0.00
0.00
0.00
0.00
Inventories
619.61
701.80
515.14
344.93
288.49
325.90
346.27
363.96
338.71
325.29
Sundry Debtors
129.65
232.57
322.38
178.15
107.42
192.65
246.71
190.07
236.45
206.74
Cash & Bank
954.75
761.38
494.50
782.41
638.30
558.00
1,032.02
922.95
967.51
975.19
Other Current Assets
438.56
49.14
42.21
37.91
335.86
307.80
488.75
562.60
553.78
185.58
Short Term Loans & Adv.
350.37
291.75
437.52
338.29
279.07
261.15
446.89
520.94
523.95
141.37
Net Current Assets
1,215.02
883.20
623.06
824.01
683.45
570.03
956.16
900.52
966.44
871.64
Total Assets
4,251.34
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
140.58
364.14
484.77
156.75
73.99
98.79
210.52
136.91
81.13
130.62
PBT
482.16
519.22
238.32
71.33
47.18
282.59
302.34
262.45
336.86
301.13
Adjustment
-21.43
-29.22
-0.24
-17.86
-24.28
-23.29
-10.74
1.13
10.60
16.90
Changes in Working Capital
-201.57
-68.19
309.60
142.42
80.40
-84.55
3.91
-36.45
-154.75
-96.03
Cash after chg. in Working capital
259.16
421.81
547.68
195.89
103.30
174.76
295.51
227.12
192.71
222.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-118.58
-57.67
-62.92
-39.15
-29.30
-75.97
-84.99
-90.21
-111.58
-91.39
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
-74.12
-242.24
-447.82
-144.12
-69.98
28.71
-22.81
67.62
-64.01
-53.83
Net Fixed Assets
-135.23
-262.52
-60.56
11.36
-79.84
-155.82
-138.52
-58.42
1,278.57
-71.43
Net Investments
-124.64
-60.02
-170.19
-149.81
-11.63
-41.48
-21.74
26.52
-23.93
0.00
Others
185.75
80.30
-217.07
-5.67
21.49
226.01
137.45
99.52
-1,318.65
17.60
Cash from Financing Activity
-105.48
-42.97
-10.96
-10.86
-48.63
-215.26
-44.04
-195.11
-51.99
-40.40
Net Cash Inflow / Outflow
-39.02
78.93
25.99
1.77
-44.61
-87.75
143.67
9.42
-34.87
36.38
Opening Cash & Equivalents
157.44
78.51
52.52
50.75
95.36
183.12
39.45
30.02
64.90
28.51
Closing Cash & Equivalent
118.42
157.44
78.51
52.52
50.75
95.36
183.12
39.45
30.02
64.90

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
2531.50
2189.65
1862.94
1666.47
1554.20
1600.96
1594.35
1422.48
1361.97
1137.72
ROA
8.84%
9.49%
5.29%
1.63%
1.08%
6.60%
7.43%
6.73%
9.13%
10.23%
ROE
14.82%
17.74%
9.60%
2.59%
1.65%
10.72%
12.99%
12.05%
16.14%
18.38%
ROCE
19.13%
23.99%
12.65%
4.15%
2.83%
16.39%
18.33%
17.00%
23.99%
25.35%
Fixed Asset Turnover
3.48
4.11
3.20
1.81
1.72
3.38
4.02
4.42
2.43
1.52
Receivable days
14.08
21.46
28.81
30.17
34.78
29.57
30.16
31.15
28.25
24.56
Inventory Days
51.36
47.06
49.50
66.92
71.21
45.24
49.04
51.31
42.33
45.04
Payable days
73.53
73.92
89.27
132.71
85.60
61.47
62.41
62.76
52.72
53.64
Cash Conversion Cycle
-8.10
-5.40
-10.96
-35.62
20.40
13.34
16.79
19.69
17.86
15.96
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
0.00
2791.64
881.66
78.95
243.44
393.95
626.77
330.86
170.25

News Update:


  • Lakshmi Machine Works gets in-principal nod to incorporate wholly owned subsidiary
    27th May 2024, 16:11 PM

    The Board of Directors of the Company at their meeting held on May 27, 2024 have, inter alia, approved the same

    Read More
  • Lakshmi Machine Work - Quarterly Results
    27th May 2024, 15:40 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.