Nifty
Sensex
:
:
14463.90
48472.03
153.10 (1.07%)
588.65 (1.23%)

Auto Ancillary

Rating :
52/99

BSE: 500250 | NSE: LGBBROSLTD

293.30
12-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  308.10
  •  316.90
  •  291.25
  •  315.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  100630
  •  299.21
  •  361.50
  •  171.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 919.95
  • 10.40
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,033.44
  • 1.71%
  • 1.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.36%
  • 1.77%
  • 34.88%
  • FII
  • DII
  • Others
  • 2.36%
  • 13.44%
  • 4.19%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.00
  • 5.06
  • 2.85

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.89
  • 6.22
  • -0.98

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.86
  • 7.65
  • 2.06

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.48
  • 14.00
  • 11.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.92
  • 2.01
  • 1.72

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.50
  • 6.96
  • 6.23

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
498.28
406.72
22.51%
417.01
411.97
1.22%
194.63
367.83
-47.09%
356.31
408.85
-12.85%
Expenses
406.94
351.34
15.83%
358.60
355.19
0.96%
180.20
327.84
-45.03%
322.21
367.80
-12.40%
EBITDA
91.34
55.37
64.96%
58.41
56.78
2.87%
14.43
39.99
-63.92%
34.10
41.06
-16.95%
EBIDTM
18.33%
13.61%
14.01%
13.78%
14.01%
14.01%
9.57%
10.04%
Other Income
1.88
0.48
291.67%
1.53
0.46
232.61%
0.40
0.82
-51.22%
1.91
0.67
185.07%
Interest
2.39
3.65
-34.52%
2.78
4.17
-33.33%
2.92
4.28
-31.78%
3.14
3.57
-12.04%
Depreciation
21.12
20.43
3.38%
20.96
19.20
9.17%
20.48
18.22
12.40%
20.81
18.17
14.53%
PBT
69.83
36.99
88.78%
40.75
39.04
4.38%
-8.10
20.61
-
18.20
24.05
-24.32%
Tax
16.09
9.06
77.59%
13.58
3.08
340.91%
-2.01
7.09
-
5.49
7.53
-27.09%
PAT
53.74
27.93
92.41%
27.17
35.96
-24.44%
-6.09
13.52
-
12.71
16.53
-23.11%
PATM
10.79%
6.87%
6.52%
8.73%
7.11%
7.11%
3.57%
4.04%
EPS
17.11
8.87
92.90%
8.86
11.62
-23.75%
28.29
28.29
0.00%
4.14
5.80
-28.62%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,466.23
1,542.83
1,688.00
1,418.00
1,258.58
1,205.30
1,172.98
1,108.56
956.19
912.68
714.75
Net Sales Growth
-8.09%
-8.60%
19.04%
12.67%
4.42%
2.76%
5.81%
15.94%
4.77%
27.69%
 
Cost Of Goods Sold
5,227.03
705.36
770.16
644.78
560.38
500.37
519.65
520.27
491.24
465.90
354.76
Gross Profit
-3,760.80
837.47
917.84
773.22
698.20
704.93
653.34
588.29
464.95
446.79
359.99
GP Margin
-256.49%
54.28%
54.37%
54.53%
55.48%
58.49%
55.70%
53.07%
48.63%
48.95%
50.37%
Total Expenditure
1,267.95
1,356.67
1,479.46
1,222.45
1,096.68
1,067.63
1,030.70
982.43
866.84
809.08
627.67
Power & Fuel Cost
-
69.38
69.56
56.61
51.60
50.47
45.43
42.94
36.84
32.18
24.90
% Of Sales
-
4.50%
4.12%
3.99%
4.10%
4.19%
3.87%
3.87%
3.85%
3.53%
3.48%
Employee Cost
-
254.94
255.70
204.00
186.52
173.10
146.91
131.44
98.10
85.54
64.66
% Of Sales
-
16.52%
15.15%
14.39%
14.82%
14.36%
12.52%
11.86%
10.26%
9.37%
9.05%
Manufacturing Exp.
-
225.03
268.75
218.23
196.46
227.59
213.44
183.90
161.93
157.09
124.89
% Of Sales
-
14.59%
15.92%
15.39%
15.61%
18.88%
18.20%
16.59%
16.93%
17.21%
17.47%
General & Admin Exp.
-
37.13
37.99
34.49
35.41
31.31
33.61
32.74
24.82
18.09
14.27
% Of Sales
-
2.41%
2.25%
2.43%
2.81%
2.60%
2.87%
2.95%
2.60%
1.98%
2.00%
Selling & Distn. Exp.
-
61.66
70.82
60.74
56.58
78.74
66.34
67.44
52.04
44.50
38.89
% Of Sales
-
4.00%
4.20%
4.28%
4.50%
6.53%
5.66%
6.08%
5.44%
4.88%
5.44%
Miscellaneous Exp.
-
3.18
6.48
3.60
9.73
6.05
5.33
3.69
1.88
5.78
38.89
% Of Sales
-
0.21%
0.38%
0.25%
0.77%
0.50%
0.45%
0.33%
0.20%
0.63%
0.74%
EBITDA
198.28
186.16
208.54
195.55
161.90
137.67
142.28
126.13
89.35
103.60
87.08
EBITDA Margin
13.52%
12.07%
12.35%
13.79%
12.86%
11.42%
12.13%
11.38%
9.34%
11.35%
12.18%
Other Income
5.72
4.79
2.82
5.31
8.69
3.92
2.19
4.60
3.83
1.73
2.17
Interest
11.23
16.28
12.74
11.88
15.76
17.89
17.70
17.90
22.94
17.65
15.38
Depreciation
83.37
78.66
68.05
57.79
52.82
45.93
39.47
32.79
29.89
28.77
25.77
PBT
120.68
96.01
130.57
131.18
102.01
77.78
87.30
80.05
40.34
58.92
48.10
Tax
33.15
24.72
45.99
42.66
29.18
12.92
20.49
14.90
7.70
14.69
1.49
Tax Rate
27.47%
21.53%
32.25%
32.52%
28.24%
16.61%
21.82%
18.61%
19.09%
24.93%
3.10%
PAT
87.53
90.47
96.64
85.09
69.93
62.58
70.63
61.92
32.73
44.23
46.61
PAT before Minority Interest
88.42
90.12
96.63
88.52
74.15
64.86
73.42
65.15
32.64
44.23
46.61
Minority Interest
0.89
0.35
0.01
-3.43
-4.22
-2.28
-2.79
-3.23
0.09
0.00
0.00
PAT Margin
5.97%
5.86%
5.73%
6.00%
5.56%
5.19%
6.02%
5.59%
3.42%
4.85%
6.52%
PAT Growth
-6.82%
-6.38%
13.57%
21.68%
11.74%
-11.40%
14.07%
89.18%
-26.00%
-5.11%
 
EPS
27.88
28.81
30.78
27.10
22.27
19.93
22.49
19.72
10.42
14.09
14.84

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
706.14
665.98
585.41
520.80
416.30
364.65
307.74
258.44
232.50
196.90
Share Capital
31.39
31.39
15.70
15.70
15.70
15.70
7.85
7.85
7.85
7.85
Total Reserves
674.75
634.59
569.71
505.10
400.60
348.95
299.89
250.60
224.65
189.05
Non-Current Liabilities
120.82
130.25
76.26
116.84
116.62
177.65
143.47
150.58
115.89
115.09
Secured Loans
70.58
91.39
28.13
52.85
81.89
99.31
61.45
78.02
47.07
69.82
Unsecured Loans
9.98
7.80
20.65
38.73
12.99
0.00
4.54
8.05
9.99
3.99
Long Term Provisions
13.25
10.89
10.56
9.39
3.25
61.83
60.49
46.66
40.94
22.42
Current Liabilities
300.62
410.15
338.85
292.78
311.97
312.42
288.51
253.99
246.74
190.80
Trade Payables
247.18
257.63
259.75
213.74
186.63
183.23
146.39
119.25
112.20
105.71
Other Current Liabilities
41.67
73.44
72.45
72.89
78.85
63.87
72.19
76.20
67.18
53.98
Short Term Borrowings
11.31
78.70
6.29
5.84
44.46
58.14
63.50
56.69
57.32
19.75
Short Term Provisions
0.46
0.38
0.36
0.31
2.03
7.18
6.43
1.84
10.03
11.36
Total Liabilities
1,131.62
1,221.23
1,015.30
947.34
860.21
867.51
749.38
668.48
595.13
502.79
Net Block
584.21
531.08
413.35
395.64
380.56
316.01
254.72
227.73
196.51
191.27
Gross Block
808.86
681.83
502.01
434.03
691.36
586.02
486.13
427.76
367.22
351.59
Accumulated Depreciation
224.65
150.75
88.66
38.40
310.80
270.01
231.41
200.03
170.71
160.03
Non Current Assets
634.15
657.11
536.80
497.62
438.94
459.02
375.45
317.78
267.19
245.39
Capital Work in Progress
8.89
36.71
26.97
13.95
10.22
36.54
9.04
3.49
3.34
4.43
Non Current Investment
20.05
55.97
65.38
71.63
18.52
17.60
17.03
18.22
13.61
13.61
Long Term Loans & Adv.
20.62
32.98
30.71
16.03
29.21
88.41
94.18
67.83
53.65
35.99
Other Non Current Assets
0.38
0.38
0.39
0.38
0.43
0.45
0.48
0.51
0.08
0.09
Current Assets
497.41
564.04
478.44
449.52
421.26
408.48
373.92
350.70
327.94
257.41
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.46
0.00
0.00
Inventories
289.69
306.72
253.33
230.56
227.88
230.55
207.52
196.01
193.02
154.18
Sundry Debtors
174.61
220.79
194.05
175.50
152.52
146.55
146.10
124.15
108.89
84.10
Cash & Bank
5.02
9.65
8.90
18.99
8.04
7.33
6.50
10.28
5.54
4.88
Other Current Assets
28.09
14.17
18.03
21.49
32.81
24.05
13.80
19.80
20.48
14.25
Short Term Loans & Adv.
15.52
12.71
4.12
2.98
3.63
5.28
2.77
3.28
3.23
1.92
Net Current Assets
196.79
153.89
139.59
156.74
109.30
96.07
85.41
96.72
81.20
66.60
Total Assets
1,131.62
1,221.22
1,015.30
947.34
860.20
867.50
749.37
668.48
595.13
502.80

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
203.43
101.60
127.63
149.89
117.36
101.87
95.80
70.07
38.13
82.31
PBT
114.84
142.62
131.18
103.33
77.78
93.91
80.05
40.34
58.92
48.10
Adjustment
77.49
67.54
66.20
64.41
65.21
50.84
47.43
49.08
45.10
40.49
Changes in Working Capital
43.44
-57.80
-27.39
2.05
-8.24
-22.98
-14.65
-11.75
-48.61
-8.95
Cash after chg. in Working capital
235.76
152.37
169.99
169.79
134.75
121.78
112.83
77.67
55.41
79.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-32.33
-50.76
-42.36
-19.90
-17.39
-19.91
-17.03
-7.59
-17.27
2.67
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
-55.06
-180.48
-86.72
-78.50
-86.62
-97.00
-60.24
-62.88
-29.76
-71.51
Net Fixed Assets
-93.91
-186.70
-80.29
255.54
-70.65
-110.61
-53.86
-40.98
-14.68
-52.20
Net Investments
19.50
12.35
12.21
-52.06
-1.73
-1.25
-1.20
-17.95
0.00
-4.26
Others
19.35
-6.13
-18.64
-281.98
-14.24
14.86
-5.18
-3.95
-15.08
-15.05
Cash from Financing Activity
-153.57
81.02
-49.76
-60.19
-32.95
-4.02
-39.07
-2.66
-6.91
-10.90
Net Cash Inflow / Outflow
-5.20
2.15
-8.85
11.20
-2.21
0.85
-3.51
4.53
1.47
-0.10
Opening Cash & Equivalents
8.62
6.48
15.33
4.13
6.34
5.49
9.01
4.96
3.49
3.59
Closing Cash & Equivalent
3.43
8.62
6.48
15.33
4.13
6.34
5.49
9.49
4.96
3.49

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
224.92
212.12
186.46
165.84
131.82
115.36
97.23
81.53
73.27
62.28
ROA
7.66%
8.64%
9.02%
8.20%
7.51%
9.08%
9.19%
5.17%
8.06%
10.33%
ROE
13.14%
15.45%
16.01%
15.87%
16.72%
22.00%
23.22%
13.43%
20.79%
26.53%
ROCE
15.35%
19.70%
21.21%
19.10%
16.91%
22.43%
22.28%
15.98%
22.47%
21.99%
Fixed Asset Turnover
2.07
2.85
3.11
2.48
2.08
2.39
2.64
2.62
2.74
2.39
Receivable days
46.77
44.85
46.38
42.94
41.18
41.65
40.91
40.83
35.75
38.49
Inventory Days
70.55
60.55
60.73
60.01
63.12
62.35
61.08
68.16
64.31
65.37
Payable days
65.38
61.32
70.00
65.95
62.11
57.69
49.52
48.73
47.10
57.24
Cash Conversion Cycle
51.94
44.08
37.12
36.99
42.18
46.31
52.46
60.27
52.96
46.63
Total Debt/Equity
0.17
0.33
0.19
0.26
0.43
0.49
0.49
0.66
0.60
0.60
Interest Cover
8.05
12.20
12.04
7.56
5.35
6.31
5.47
2.76
4.34
4.13

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.