Nifty
Sensex
:
:
17843.15
60614.72
121.65 (0.69%)
328.68 (0.55%)

Textile - Machinery

Rating :
67/99

BSE: 500252 | NSE: LAXMIMACH

11831.80
08-Feb-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 11670.00
  • 11899.95
  • 11624.65
  • 11678.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3965
  •  467.01
  •  14200.00
  •  8200.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12,624.26
  • 33.45
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 12,129.76
  • 0.34%
  • 5.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 31.13%
  • 14.89%
  • 26.13%
  • FII
  • DII
  • Others
  • 4.9%
  • 11.89%
  • 11.06%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.63
  • 4.20
  • 26.28

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.81
  • -2.13
  • 85.81

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.40
  • -3.35
  • 86.81

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.32
  • 41.96
  • 56.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.76
  • 4.02
  • 4.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.98
  • 29.37
  • 39.07

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
1,221.58
911.76
33.98%
1,211.90
803.07
50.91%
982.63
457.63
114.72%
998.50
683.70
46.04%
Expenses
1,096.42
828.68
32.31%
1,091.90
737.03
48.15%
896.92
450.44
99.12%
907.84
639.59
41.94%
EBITDA
125.15
83.08
50.64%
120.01
66.04
81.72%
85.71
7.18
1,093.73%
90.66
44.10
105.58%
EBIDTM
10.25%
9.11%
9.90%
8.22%
8.72%
1.57%
9.08%
6.45%
Other Income
32.45
20.75
56.39%
42.62
14.54
193.12%
24.88
18.14
37.16%
14.91
23.63
-36.90%
Interest
0.00
0.07
-100.00%
0.00
0.01
-100.00%
0.00
0.00
0
0.00
0.05
-100.00%
Depreciation
21.02
15.17
38.56%
18.54
14.76
25.61%
16.45
14.33
14.79%
15.47
13.81
12.02%
PBT
136.59
88.59
54.18%
144.09
65.81
118.95%
94.14
-6.18
-
90.10
41.58
116.69%
Tax
23.59
24.22
-2.60%
39.79
22.28
78.59%
21.52
3.40
532.94%
7.37
15.54
-52.57%
PAT
112.99
64.37
75.53%
104.30
43.53
139.60%
72.62
-9.57
-
82.73
26.05
217.58%
PATM
9.25%
7.06%
8.61%
5.42%
7.39%
-2.09%
8.29%
3.81%
EPS
105.77
60.25
75.55%
97.64
40.75
139.61%
67.98
-8.96
-
77.44
24.38
217.64%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
4,414.61
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
2,017.16
Net Sales Growth
54.56%
83.57%
9.71%
-41.94%
5.07%
13.19%
-13.83%
6.35%
6.43%
15.90%
 
Cost Of Goods Sold
2,786.37
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
1,236.77
Gross Profit
1,628.24
1,163.67
676.18
634.23
1,094.67
1,018.32
932.43
1,063.77
969.85
892.64
780.39
GP Margin
36.88%
36.70%
39.14%
40.28%
40.37%
39.45%
40.89%
40.20%
38.98%
38.18%
38.69%
Total Expenditure
3,993.08
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
1,789.33
Power & Fuel Cost
-
31.61
20.60
21.28
35.46
39.38
28.27
54.10
41.72
42.23
46.02
% Of Sales
-
1.00%
1.19%
1.35%
1.31%
1.53%
1.24%
2.04%
1.68%
1.81%
2.28%
Employee Cost
-
314.28
238.45
239.71
278.38
271.46
251.66
252.58
241.30
239.30
189.72
% Of Sales
-
9.91%
13.80%
15.22%
10.27%
10.52%
11.04%
9.55%
9.70%
10.24%
9.41%
Manufacturing Exp.
-
305.62
184.21
184.44
255.70
225.47
197.90
205.16
195.75
180.55
178.64
% Of Sales
-
9.64%
10.66%
11.71%
9.43%
8.74%
8.68%
7.75%
7.87%
7.72%
8.86%
General & Admin Exp.
-
38.75
31.87
37.74
38.31
6.81
5.58
8.72
52.43
49.24
46.30
% Of Sales
-
1.22%
1.84%
2.40%
1.41%
0.26%
0.24%
0.33%
2.11%
2.11%
2.30%
Selling & Distn. Exp.
-
179.76
96.54
84.96
137.75
98.27
83.93
112.91
114.70
99.58
84.88
% Of Sales
-
5.67%
5.59%
5.40%
5.08%
3.81%
3.68%
4.27%
4.61%
4.26%
4.21%
Miscellaneous Exp.
-
46.69
37.47
54.96
75.22
101.83
106.10
92.59
12.14
9.29
84.88
% Of Sales
-
1.47%
2.17%
3.49%
2.77%
3.95%
4.65%
3.50%
0.49%
0.40%
0.35%
EBITDA
421.53
246.96
67.04
11.15
273.85
275.09
258.99
337.71
311.81
272.45
227.83
EBITDA Margin
9.55%
7.79%
3.88%
0.71%
10.10%
10.66%
11.36%
12.76%
12.53%
11.65%
11.29%
Other Income
114.86
68.34
82.13
94.00
102.43
107.89
88.45
93.27
100.32
110.56
76.32
Interest
0.00
0.09
0.08
0.61
1.17
0.77
0.42
1.02
1.78
1.92
1.22
Depreciation
71.48
59.72
55.63
55.26
55.35
75.85
79.87
88.11
99.74
104.49
119.20
PBT
464.92
255.49
93.45
49.28
319.76
306.37
267.15
341.84
310.62
276.60
183.73
Tax
92.27
57.27
26.74
19.41
97.21
87.70
76.04
109.52
81.48
79.38
54.14
Tax Rate
19.85%
24.03%
37.49%
41.14%
34.40%
29.01%
28.97%
32.51%
27.06%
29.57%
29.47%
PAT
372.64
181.05
44.60
27.77
185.38
214.64
186.41
227.34
219.66
189.06
129.59
PAT before Minority Interest
372.64
181.05
44.60
27.77
185.38
214.64
186.41
227.34
219.66
189.06
129.59
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
8.44%
5.71%
2.58%
1.76%
6.84%
8.32%
8.18%
8.59%
8.83%
8.09%
6.42%
PAT Growth
199.60%
305.94%
60.60%
-85.02%
-13.63%
15.14%
-18.00%
3.50%
16.19%
45.89%
 
EPS
348.26
169.21
41.68
25.95
173.25
200.60
174.21
212.47
205.29
176.69
121.11

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
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
956.50
Share Capital
10.68
10.68
10.68
10.68
10.96
10.96
11.27
11.27
11.27
11.27
Total Reserves
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
945.23
Non-Current Liabilities
449.88
158.99
82.92
48.87
87.76
87.24
88.25
124.75
225.82
246.94
Secured Loans
0.00
0.00
0.00
2.94
2.96
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
1,454.49
1,008.41
775.22
865.32
1,157.59
1,139.07
1,130.02
821.17
734.30
635.90
Trade Payables
550.03
431.85
332.57
375.34
431.69
344.97
332.84
336.42
315.04
272.55
Other Current Liabilities
643.91
374.22
258.65
301.57
342.33
356.49
421.69
424.44
372.93
333.57
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
260.55
202.33
183.99
188.41
383.57
437.62
375.49
60.30
46.33
29.78
Total Liabilities
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
1,839.34
Net Block
721.02
701.28
710.73
698.93
570.44
520.05
463.69
438.71
392.68
442.26
Gross Block
1,023.18
956.40
948.31
885.99
719.72
596.32
533.54
1,825.21
1,692.97
1,670.54
Accumulated Depreciation
302.17
255.12
237.58
187.07
149.29
76.27
69.85
1,386.50
1,300.29
1,228.28
Non Current Assets
1,805.48
1,115.27
1,059.83
1,189.15
878.28
745.13
656.28
534.92
515.09
553.02
Capital Work in Progress
5.93
10.52
29.81
12.19
21.17
5.54
7.69
6.24
35.52
14.30
Non Current Investment
182.62
135.04
47.36
73.32
82.85
61.11
87.62
63.69
63.69
64.33
Long Term Loans & Adv.
18.34
10.19
15.42
24.31
30.04
25.12
15.68
26.28
23.20
32.13
Other Non Current Assets
877.57
258.24
256.50
380.40
173.79
133.31
81.60
0.00
0.00
0.00
Current Assets
2,089.07
1,832.42
1,458.67
1,435.36
2,113.75
2,039.59
2,096.46
1,692.81
1,553.17
1,286.32
Current Investments
265.80
150.72
88.60
51.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
515.14
344.93
288.49
325.90
346.27
363.96
338.71
325.29
334.80
270.67
Sundry Debtors
322.38
178.15
107.42
192.65
246.71
190.07
236.45
206.74
153.17
120.90
Cash & Bank
494.50
782.41
638.30
558.00
1,032.02
922.95
967.51
975.19
913.48
769.41
Other Current Assets
491.25
37.91
56.79
46.65
488.75
562.60
553.78
185.58
151.73
125.34
Short Term Loans & Adv.
437.52
338.29
279.07
261.15
446.89
520.94
523.95
141.37
100.61
89.76
Net Current Assets
634.58
824.01
683.45
570.03
956.16
900.52
966.44
871.64
818.87
650.42
Total Assets
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
1,839.34

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
484.77
156.75
73.99
98.79
210.52
136.91
81.13
130.62
150.92
81.34
PBT
238.32
71.33
47.18
282.59
302.34
262.45
336.86
301.13
268.44
183.73
Adjustment
-0.24
-17.86
-24.28
-23.29
-10.74
1.13
10.60
16.90
5.72
45.08
Changes in Working Capital
309.60
142.42
80.40
-84.55
3.91
-36.45
-154.75
-96.03
-33.42
-81.99
Cash after chg. in Working capital
547.68
195.89
103.30
174.76
295.51
227.12
192.71
222.01
240.74
146.82
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-62.92
-39.15
-29.30
-75.97
-84.99
-90.21
-111.58
-91.39
-89.83
-65.48
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
-447.82
-144.12
-69.98
28.71
-22.81
67.62
-64.01
-53.83
-113.75
-29.13
Net Fixed Assets
-60.56
11.36
-79.84
-155.82
-138.52
-58.42
1,278.57
-71.43
-6.00
-30.64
Net Investments
-170.19
-149.81
-11.63
-41.48
-21.74
26.52
-23.93
0.00
-25.00
50.24
Others
-217.07
-5.67
21.49
226.01
137.45
99.52
-1,318.65
17.60
-82.75
-48.73
Cash from Financing Activity
-10.96
-10.86
-48.63
-215.26
-44.04
-195.11
-51.99
-40.40
-27.34
-65.37
Net Cash Inflow / Outflow
25.99
1.77
-44.61
-87.75
143.67
9.42
-34.87
36.38
9.83
-13.16
Opening Cash & Equivalents
52.52
50.75
95.36
183.12
39.45
30.02
64.90
28.51
18.68
31.84
Closing Cash & Equivalent
78.51
52.52
50.75
95.36
183.12
39.45
30.02
64.90
28.51
18.68

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
1862.94
1666.47
1554.20
1600.96
1594.35
1422.48
1361.97
1137.72
983.57
848.97
ROA
5.29%
1.63%
1.08%
6.60%
7.43%
6.73%
9.13%
10.23%
9.68%
6.83%
ROE
9.60%
2.59%
1.65%
10.72%
12.99%
12.05%
16.14%
18.38%
18.31%
14.08%
ROCE
12.65%
4.15%
2.83%
16.39%
18.33%
17.00%
23.99%
25.35%
26.19%
20.10%
Fixed Asset Turnover
3.20
1.81
1.72
3.38
4.02
4.42
2.43
1.52
1.50
1.32
Receivable days
28.81
30.17
34.78
29.57
30.16
31.15
28.25
24.56
19.83
22.72
Inventory Days
49.50
66.92
71.21
45.24
49.04
51.31
42.33
45.04
43.81
43.98
Payable days
89.27
132.71
85.60
61.47
62.41
62.76
52.72
53.64
50.99
55.05
Cash Conversion Cycle
-10.96
-35.62
20.40
13.34
16.79
19.69
17.86
15.96
12.66
11.65
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
2791.64
881.66
78.95
243.44
393.95
626.77
330.86
170.25
140.70
151.55

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.