Le Lavoir, 539814, Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

105.11
78.85
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

103.10
N/A
13.40

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.34
14.27
14.62

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
24.25
23.78

PAT CAGR (%)

10 Years
5 Years
3 Years

-
24.95
33.75

P:E (Median)

8 Years
5 Years
3 Years

40.35
44.18
46.88

P:BV (Average)

8 Years
5 Years
3 Years

5.56
5.87
7.85

EV:EBITDA (Average)

8 Years
5 Years
3 Years

35.11
30.82
31.63

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 0.39 0.36 8.33% 0.48 0.69 -30.43% 0.59 0.45 31.11% 1.22 0.40 205.00%
Expenses 0.28 0.18 55.56% 0.23 0.17 35.29% 0.24 0.14 71.43% 0.47 0.23 104.35%
EBITDA 0.11 0.19 -42.11% 0.25 0.53 -52.83% 0.35 0.30 16.67% 0.75 0.17 341.18%
EBIDTM 28.50% 51.38% 51.88% 76.01% 59.80% 67.42% 61.66% 41.96%
Other Income 0.31 0.24 29.17% 0.22 0.22 0.00% 0.16 0.18 -11.11% 0.00 0.16 -100.00%
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.09 0.09 0.00% 0.10 0.20 -50.00% 0.09 0.11 -18.18% 0.09 0.06 50.00%
PBT 0.33 0.34 -2.94% 0.37 0.55 -32.73% 0.43 0.38 13.16% 0.66 0.26 153.85%
Tax 0.08 0.07 14.29% 0.09 0.18 -50.00% 0.10 0.09 11.11% 0.18 0.07 157.14%
PAT 0.25 0.27 -7.41% 0.27 0.37 -27.03% 0.32 0.28 14.29% 0.49 0.19 157.89%
PATM 65.54% 73.48% 57.08% 53.90% 54.22% 63.15% 39.82% 48.24%
EPS 0.79 0.83 -4.82% 0.86 1.17 -26.50% 1.00 0.88 13.64% 1.52 0.60 153.33%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 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

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 2.68 2.65 1.99 1.76 0.93 1.36 3.02 9.33 1.23 0.00 1.19 Net Sales Growth 41.05% 33.17% 13.07% 89.25% -31.62% -54.97% -67.63% 658.54% 0 -100% Cost Of Goods Sold 0.33 0.31 0.21 0.18 0.14 0.21 2.62 8.98 1.20 0.00 1.08 Gross Profit 2.35 2.34 1.78 1.58 0.79 1.15 0.40 0.35 0.02 0.00 0.11 GP Margin 87.54% 88.30% 89.45% 89.77% 84.95% 84.56% 13.25% 3.75% 1.63% 0 9.24% Total Expenditure 1.22 1.11 0.80 1.23 0.77 0.84 2.95 9.03 1.32 0.03 1.45 Power & Fuel Cost - 0.01 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.38% 1.51% 0% 0% 0% 0% 0% 0% 0 0% Employee Cost - 0.23 0.06 0.44 0.32 0.21 0.09 0.00 0.04 0.02 0.03 % Of Sales - 8.68% 3.02% 25.00% 34.41% 15.44% 2.98% 0% 3.25% 0 2.52% Manufacturing Exp. - 0.04 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 1.51% 1.01% 0% 0% 0% 0% 0% 0% 0 0% General & Admin Exp. - 0.46 0.42 0.06 0.06 0.16 0.13 0.05 0.07 0.01 0.34 % Of Sales - 17.36% 21.11% 3.41% 6.45% 11.76% 4.30% 0.54% 5.69% 0 28.57% Selling & Distn. Exp. - 0.01 0.01 0.02 0.02 0.07 0.01 0.00 0.00 0.00 0.00 % Of Sales - 0.38% 0.50% 1.14% 2.15% 5.15% 0.33% 0% 0% 0 0% Miscellaneous Exp. - 0.05 0.06 0.53 0.23 0.19 0.10 0.00 0.00 0.00 0.00 % Of Sales - 1.89% 3.02% 30.11% 24.73% 13.97% 3.31% 0% 0% 0 0% EBITDA 1.46 1.54 1.19 0.53 0.16 0.52 0.07 0.30 -0.09 -0.03 -0.26 EBITDA Margin 54.48% 58.11% 59.80% 30.11% 17.20% 38.24% 2.32% 3.22% -7.32% 0 -21.85% Other Income 0.69 0.63 0.68 0.39 0.29 0.09 0.12 0.03 0.14 0.02 0.17 Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.37 0.38 0.43 0.20 0.04 0.04 0.00 0.00 0.00 0.00 0.00 PBT 1.79 1.79 1.44 0.72 0.41 0.58 0.19 0.32 0.04 -0.01 -0.09 Tax 0.45 0.44 0.40 0.16 0.10 0.14 0.05 0.09 -0.01 0.00 0.00 Tax Rate 25.14% 24.58% 27.78% 22.22% 24.39% 24.14% 26.32% 28.13% -25.00% 0.00% 0.00% PAT 1.33 1.34 1.04 0.56 0.31 0.44 0.14 0.23 0.05 -0.01 -0.09 PAT before Minority Interest 1.33 1.34 1.04 0.56 0.31 0.44 0.14 0.23 0.05 -0.01 -0.09 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 49.63% 50.57% 52.26% 31.82% 33.33% 32.35% 4.64% 2.47% 4.07% 0 -7.56% PAT Growth 19.82% 28.85% 85.71% 80.65% -29.55% 214.29% -39.13% 360.00% - - EPS 4.16 4.19 3.25 1.75 0.97 1.38 0.44 0.72 0.16 -0.03 -0.28

Description TTM Mar 15 Mar 14
Net Sales - 1.44 0.00 Net Sales Growth - 0 Cost Of Goods Sold - 1.31 0.00 Gross Profit - 0.13 0.00 GP Margin - 9.03% 0 Total Expenditure - 1.43 0.00 Power & Fuel Cost - 0.00 0.00 % Of Sales - 0% 0 Employee Cost - 0.01 0.00 % Of Sales - 0.69% 0 Manufacturing Exp. - 0.00 0.00 % Of Sales - 0% 0 General & Admin Exp. - 0.08 0.00 % Of Sales - 5.56% 0 Selling & Distn. Exp. - 0.00 0.00 % Of Sales - 0% 0 Miscellaneous Exp. - 0.03 0.00 % Of Sales - 2.08% 0 EBITDA - 0.01 0.00 EBITDA Margin - 0.69% 0 Other Income - 0.01 0.00 Interest - 0.00 0.00 Depreciation - 0.00 0.00 PBT - 0.02 0.00 Tax - 0.01 0.00 Tax Rate - 50.00% 0.00% PAT - 0.00 0.00 PAT before Minority Interest - 0.00 0.00 Minority Interest - 0.00 0.00 PAT Margin - 0% 0 PAT Growth - 0 EPS - 0.00 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 7.59 5.92 4.89 4.32 4.01 3.57 3.43 3.20 3.15 3.16 Share Capital 3.24 3.24 3.24 3.24 3.24 3.24 3.24 3.24 3.24 3.24 Total Reserves 4.35 2.68 1.65 1.08 0.77 0.33 0.19 -0.04 -0.09 -0.08 Non-Current Liabilities 0.05 0.04 0.58 0.58 0.57 0.00 0.00 -0.02 0.00 0.00 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 0.58 0.58 0.57 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 5.24 1.87 0.53 0.34 0.89 1.23 0.40 0.86 0.00 0.00 Trade Payables 0.18 0.00 0.06 0.07 0.58 0.46 0.30 0.82 0.00 0.00 Other Current Liabilities 4.24 1.42 0.43 0.09 0.15 0.69 0.00 0.04 0.00 0.00 Short Term Borrowings 0.36 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.45 0.45 0.05 0.18 0.16 0.08 0.10 0.01 0.00 0.00 Total Liabilities 12.88 7.83 6.00 5.24 5.47 4.80 3.83 4.04 3.15 3.16 Net Block 1.98 2.00 2.33 0.32 0.36 0.01 0.01 0.00 0.00 0.00 Gross Block 2.79 2.43 2.59 0.36 0.40 0.01 0.01 0.00 0.00 0.00 Accumulated Depreciation 0.80 0.43 0.26 0.04 0.04 0.00 0.00 0.00 0.00 0.00 Non Current Assets 5.83 3.69 2.33 1.35 1.95 1.48 0.71 0.22 3.09 2.87 Capital Work in Progress 3.12 1.08 0.00 0.64 0.64 0.55 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.87 2.87 Long Term Loans & Adv. 0.72 0.61 0.00 0.39 0.95 0.92 0.70 0.22 0.22 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 7.04 4.14 3.66 3.89 3.53 3.33 3.12 3.83 0.06 0.29 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 0.81 0.42 0.46 0.20 0.14 0.70 0.55 0.90 0.00 0.01 Cash & Bank 2.37 0.56 0.35 0.13 0.05 0.01 0.15 0.04 0.06 0.06 Other Current Assets 3.86 3.16 2.86 3.57 3.33 2.61 2.42 2.89 0.00 0.22 Short Term Loans & Adv. 0.38 0.00 0.00 0.00 0.00 0.02 0.01 0.00 0.00 0.22 Net Current Assets 1.81 2.27 3.14 3.55 2.64 2.10 2.72 2.96 0.06 0.29 Total Assets 12.87 7.83 5.99 5.24 5.48 4.81 3.83 4.05 3.15 3.16

Description Mar 15 Mar 14
Shareholder's Funds 3.75 0.74 Share Capital 3.24 0.24 Total Reserves 0.51 0.50 Non-Current Liabilities 0.00 0.00 Secured Loans 0.00 0.00 Unsecured Loans 0.00 0.00 Long Term Provisions 0.00 0.00 Current Liabilities 0.63 0.25 Trade Payables 0.33 0.00 Other Current Liabilities 0.28 0.25 Short Term Borrowings 0.00 0.00 Short Term Provisions 0.01 0.00 Total Liabilities 4.38 0.99 Net Block 0.00 0.00 Gross Block 0.00 0.00 Accumulated Depreciation 0.00 0.00 Non Current Assets 3.61 0.95 Capital Work in Progress 0.00 0.00 Non Current Investment 3.61 0.95 Long Term Loans & Adv. 0.00 0.00 Other Non Current Assets 0.00 0.00 Current Assets 0.76 0.04 Current Investments 0.00 0.00 Inventories 0.20 0.00 Sundry Debtors 0.02 0.00 Cash & Bank 0.20 0.04 Other Current Assets 0.33 0.00 Short Term Loans & Adv. 0.33 0.00 Net Current Assets 0.13 -0.21 Total Assets 4.37 0.99

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 3.97 1.99 1.39 -0.53 -0.18 0.51 0.57 -2.91 -0.02 -0.24 PBT 1.79 1.44 0.72 0.41 0.58 0.19 0.32 0.04 -0.01 -0.09 Adjustment 0.38 0.43 0.20 0.04 -0.05 -0.12 -0.03 -0.02 -0.02 -0.02 Changes in Working Capital 1.94 0.55 0.63 -0.88 -0.57 0.48 0.28 -2.93 0.01 -0.12 Cash after chg. in Working capital 4.10 2.42 1.55 -0.43 -0.04 0.55 0.57 -2.91 -0.02 -0.23 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.13 -0.42 -0.16 -0.10 -0.14 -0.05 0.00 0.00 0.00 -0.01 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 -2.52 -1.79 -1.17 0.60 -0.35 -0.65 -0.45 2.89 0.03 0.00 Net Fixed Assets -2.40 -0.92 -1.59 0.04 -0.48 -0.55 -0.01 0.00 0.00 0.00 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.87 0.00 0.00 Others -0.12 -0.87 0.42 0.56 0.13 -0.10 -0.44 0.02 0.03 0.00 Cash from Financing Activity 0.36 0.00 0.00 0.01 0.57 0.00 0.00 0.00 0.00 0.13 Net Cash Inflow / Outflow 1.81 0.21 0.22 0.08 0.04 -0.14 0.12 -0.02 0.00 -0.11 Opening Cash & Equivalents 0.56 0.35 0.13 0.05 0.01 0.15 0.04 0.06 0.06 0.17 Closing Cash & Equivalent 2.37 0.56 0.35 0.13 0.05 0.01 0.17 0.04 0.06 0.06

Description Mar 15 Mar 14
Cash From Operating Activity -2.91 0.25 PBT 0.02 0.00 Adjustment 0.00 0.00 Changes in Working Capital -2.93 0.25 Cash after chg. in Working capital -2.91 0.25 Interest Paid 0.00 0.00 Tax Paid 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity 0.07 -0.25 Net Fixed Assets 0.00 Net Investments -2.63 Others 2.70 Cash from Financing Activity 3.00 0.00 Net Cash Inflow / Outflow 0.16 0.00 Opening Cash & Equivalents 0.04 0.04 Closing Cash & Equivalent 0.20 0.04

Financial Ratios

Standalone /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 23.43 18.28 15.08 13.34 12.39 11.03 10.59 9.88 9.72 9.75 ROA 12.99% 14.99% 10.02% 5.75% 8.57% 3.28% 5.90% 1.41% -0.31% -2.77% ROE 19.90% 19.18% 12.23% 7.40% 11.61% 4.05% 7.00% 1.59% -0.31% -2.92% ROCE 25.78% 25.31% 13.98% 8.69% 14.21% 5.40% 9.73% 1.37% -0.31% -2.87% Fixed Asset Turnover 1.02 0.79 1.19 2.43 6.58 245.72 758.27 0.00 0.00 0.00 Receivable days 84.78 80.49 67.63 66.71 113.24 75.76 28.34 266.95 0.00 4.64 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 104.95 47.68 127.19 842.90 889.48 52.25 22.60 240.20 0.00 66.24 Cash Conversion Cycle -20.17 32.81 -59.56 -776.18 -776.25 23.52 5.74 26.75 0.00 -61.60 Total Debt/Equity 0.05 0.00 0.12 0.13 0.14 0.00 0.00 0.00 0.00 0.00 Interest Cover 3575.60 3603.25 0.00 0.00 0.00 0.00 3228.00 1470.71 -456.81 -223.63

Description Mar 15 Mar 14
Book Value (Rs.) 11.56 30.95 ROA 0.11% -0.05% ROE 0.13% -0.07% ROCE 0.79% -0.05% Fixed Asset Turnover 0.00 0.00 Receivable days 2.69 0.00 Inventory Days 51.74 0.00 Payable days 39.78 0.00 Cash Conversion Cycle 14.65 0.00 Total Debt/Equity 0.00 0.00 Interest Cover 69.45 -6.31

Top Investors:

nageshwarrao srikrishna duvvuri

kaangdaji fabricks traders pvt. ltd.

ashok dilipkumar jain

sarla ajit golechha

dilip keshrimal sanklecha

mega bucks capital private limited

krishna bangad .

sonal rakesh mehra

daman ghura

tarini prasad bhandari

Annual Reports:

News Update:

Le Lavoir - Quarterly Results
28th Jul 2025, 18:03 PM

Read More
Le Lavoir acquires 51% stake in Shree Vrajendra Foods
3rd Jul 2025, 10:59 AM

These acquisitions form part of the company’s focused strategy to expand its portfolio and become a comprehensive service provider to the hospitality industry
Read More
Le Lavoir enters into MoU with Shree Vrajendra Foods
1st Jul 2025, 16:46 PM

The MoU is for acquiring 51% stake of Shree Vrajendra Foods
Read More
Le Lavoir enters into MoU with Ghantiram Foods
28th Jun 2025, 11:15 AM

After this acquisition, Le Lavoir will issue its own shares to the Promoter of Ghantiram Foods through Swap of Shares
Read More
Le Lavoir inaugurates first in-hotel laundry unit at Fairfield by Marriott in Mumbai
26th Apr 2025, 11:21 AM

This strategic initiative, in collaboration with AHPL, signifies a major advance in Le Lavoir’s approach to providing laundromat services to the hospitality sector
Read More

Le Lavoir Ltd.

Trading

BSE: 539814 | NSE: Not Listed

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update:

Le Lavoir Ltd.

Trading

BSE: 539814 | NSE: Not Listed

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update: