Nifty
Sensex
:
:
17327.35
58098.92
-302.45 (-1.72%)
-1020.80 (-1.73%)

Auto Ancillary

Rating :
74/99

BSE: 500250 | NSE: LGBBROSLTD

731.65
23-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 765.40
  • 777.35
  • 722.35
  • 762.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  208717
  •  1582.91
  •  805.00
  •  407.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,304.99
  • 8.51
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,108.40
  • 2.04%
  • 1.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.32%
  • 3.80%
  • 38.48%
  • FII
  • DII
  • Others
  • 8.03%
  • 11.07%
  • 4.30%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.20
  • 8.19
  • 10.86

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.86
  • 14.77
  • 15.90

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.32
  • 23.60
  • 39.48

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.39
  • 10.71
  • 8.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.05
  • 1.91
  • 1.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.59
  • 6.24
  • 5.03

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
520.94
392.55
32.71%
558.89
499.08
11.98%
573.91
498.28
15.18%
576.74
417.01
38.30%
Expenses
435.90
331.29
31.58%
454.01
410.37
10.63%
458.24
406.94
12.61%
470.07
358.60
31.08%
EBITDA
85.05
61.26
38.83%
104.88
88.71
18.23%
115.67
91.34
26.64%
106.67
58.41
82.62%
EBIDTM
16.33%
15.61%
18.77%
17.77%
20.15%
18.33%
18.50%
14.01%
Other Income
3.48
3.98
-12.56%
3.33
3.16
5.38%
2.65
1.88
40.96%
2.08
1.53
35.95%
Interest
1.19
1.61
-26.09%
2.64
1.96
34.69%
2.54
2.39
6.28%
1.57
2.78
-43.53%
Depreciation
19.64
20.47
-4.05%
20.60
20.75
-0.72%
21.16
21.12
0.19%
20.99
20.96
0.14%
PBT
77.13
43.16
78.71%
89.99
77.63
15.92%
94.62
69.83
35.50%
103.91
40.75
154.99%
Tax
18.72
10.07
85.90%
26.39
19.61
34.57%
23.48
16.09
45.93%
25.98
13.58
91.31%
PAT
58.41
33.09
76.52%
63.59
58.02
9.60%
71.14
53.74
32.38%
77.92
27.17
186.79%
PATM
11.21%
8.43%
11.38%
11.63%
12.39%
10.79%
13.51%
6.52%
EPS
18.57
10.50
76.86%
20.24
18.47
9.58%
22.64
17.11
32.32%
24.82
8.86
180.14%

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
2,230.48
2,102.09
1,608.99
1,542.83
1,688.00
1,418.00
1,258.58
1,205.30
1,172.98
1,108.56
956.19
Net Sales Growth
23.44%
30.65%
4.29%
-8.60%
19.04%
12.67%
4.42%
2.76%
5.81%
15.94%
 
Cost Of Goods Sold
1,031.11
949.02
740.01
705.36
770.16
644.78
560.38
500.37
519.65
520.27
491.24
Gross Profit
1,199.37
1,153.07
868.98
837.47
917.84
773.22
698.20
704.93
653.34
588.29
464.95
GP Margin
53.77%
54.85%
54.01%
54.28%
54.37%
54.53%
55.48%
58.49%
55.70%
53.07%
48.63%
Total Expenditure
1,818.22
1,712.75
1,356.60
1,356.67
1,479.46
1,222.45
1,096.68
1,067.63
1,030.70
982.43
866.84
Power & Fuel Cost
-
83.05
67.98
69.38
69.56
56.61
51.60
50.47
45.43
42.94
36.84
% Of Sales
-
3.95%
4.23%
4.50%
4.12%
3.99%
4.10%
4.19%
3.87%
3.87%
3.85%
Employee Cost
-
296.88
246.16
259.52
255.70
204.00
186.52
173.10
146.91
131.44
98.10
% Of Sales
-
14.12%
15.30%
16.82%
15.15%
14.39%
14.82%
14.36%
12.52%
11.86%
10.26%
Manufacturing Exp.
-
272.42
206.09
225.03
268.75
218.23
196.46
227.59
213.44
183.90
161.93
% Of Sales
-
12.96%
12.81%
14.59%
15.92%
15.39%
15.61%
18.88%
18.20%
16.59%
16.93%
General & Admin Exp.
-
30.44
26.49
32.55
37.99
34.49
35.41
31.31
33.61
32.74
24.82
% Of Sales
-
1.45%
1.65%
2.11%
2.25%
2.43%
2.81%
2.60%
2.87%
2.95%
2.60%
Selling & Distn. Exp.
-
72.57
65.85
61.66
70.82
60.74
56.58
78.74
66.34
67.44
52.04
% Of Sales
-
3.45%
4.09%
4.00%
4.20%
4.28%
4.50%
6.53%
5.66%
6.08%
5.44%
Miscellaneous Exp.
-
8.37
4.03
3.18
6.48
3.60
9.73
6.05
5.33
3.69
52.04
% Of Sales
-
0.40%
0.25%
0.21%
0.38%
0.25%
0.77%
0.50%
0.45%
0.33%
0.20%
EBITDA
412.27
389.34
252.39
186.16
208.54
195.55
161.90
137.67
142.28
126.13
89.35
EBITDA Margin
18.48%
18.52%
15.69%
12.07%
12.35%
13.79%
12.86%
11.42%
12.13%
11.38%
9.34%
Other Income
11.54
12.04
8.35
4.79
2.82
5.31
8.69
3.92
2.19
4.60
3.83
Interest
7.94
9.22
10.93
16.28
12.74
11.88
15.76
17.89
17.70
17.90
22.94
Depreciation
82.39
83.22
83.32
78.66
68.05
57.79
52.82
45.93
39.47
32.79
29.89
PBT
365.65
308.94
166.49
96.01
130.57
131.18
102.01
77.78
87.30
80.05
40.34
Tax
94.57
85.94
47.27
24.72
45.99
42.66
29.18
12.92
20.49
14.90
7.70
Tax Rate
25.86%
25.91%
26.25%
21.53%
32.25%
32.52%
28.24%
16.61%
21.82%
18.61%
19.09%
PAT
271.06
245.47
133.45
90.47
96.64
85.09
69.93
62.58
70.63
61.92
32.73
PAT before Minority Interest
270.79
245.74
132.84
90.12
96.63
88.52
74.15
64.86
73.42
65.15
32.64
Minority Interest
-0.27
-0.27
0.61
0.35
0.01
-3.43
-4.22
-2.28
-2.79
-3.23
0.09
PAT Margin
12.15%
11.68%
8.29%
5.86%
5.73%
6.00%
5.56%
5.19%
6.02%
5.59%
3.42%
PAT Growth
57.57%
83.94%
47.51%
-6.38%
13.57%
21.68%
11.74%
-11.40%
14.07%
89.18%
 
EPS
86.32
78.18
42.50
28.81
30.78
27.10
22.27
19.93
22.49
19.72
10.42

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
1,132.46
879.39
706.14
665.98
585.41
520.80
416.30
364.65
307.74
258.44
Share Capital
31.39
31.39
31.39
31.39
15.70
15.70
15.70
15.70
7.85
7.85
Total Reserves
1,101.07
848.00
674.75
634.59
569.71
505.10
400.60
348.95
299.89
250.60
Non-Current Liabilities
59.54
56.88
120.82
130.25
76.26
116.84
116.62
177.65
143.47
150.58
Secured Loans
8.42
9.91
70.58
91.39
28.13
52.85
81.89
99.31
61.45
78.02
Unsecured Loans
12.91
9.32
9.98
7.80
20.65
38.73
12.99
0.00
4.54
8.05
Long Term Provisions
14.38
10.86
13.25
10.89
10.56
9.39
3.25
61.83
60.49
46.66
Current Liabilities
514.76
440.12
300.62
410.15
338.85
292.78
311.97
312.42
288.51
253.99
Trade Payables
275.36
260.05
247.18
257.63
259.75
213.74
186.63
183.23
146.39
119.25
Other Current Liabilities
174.23
140.06
41.67
73.44
72.45
72.89
78.85
63.87
72.19
76.20
Short Term Borrowings
63.82
39.61
11.31
78.70
6.29
5.84
44.46
58.14
63.50
56.69
Short Term Provisions
1.35
0.39
0.46
0.38
0.36
0.31
2.03
7.18
6.43
1.84
Total Liabilities
1,708.82
1,378.11
1,131.62
1,221.23
1,015.30
947.34
860.21
867.51
749.38
668.48
Net Block
498.85
541.23
584.21
531.08
413.35
395.64
380.56
316.01
254.72
227.73
Gross Block
880.12
844.87
808.86
681.83
502.01
434.03
691.36
586.02
486.13
427.76
Accumulated Depreciation
381.28
303.63
224.65
150.75
88.66
38.40
310.80
270.01
231.41
200.03
Non Current Assets
655.46
645.61
634.15
657.11
536.80
497.62
438.94
459.02
375.45
317.78
Capital Work in Progress
14.54
6.33
8.89
36.71
26.97
13.95
10.22
36.54
9.04
3.49
Non Current Investment
113.94
74.01
20.05
55.97
65.38
71.63
18.52
17.60
17.03
18.22
Long Term Loans & Adv.
27.75
23.65
20.62
32.98
30.71
16.03
29.21
88.41
94.18
67.83
Other Non Current Assets
0.38
0.38
0.38
0.38
0.39
0.38
0.43
0.45
0.48
0.51
Current Assets
1,053.37
732.50
497.41
564.04
478.44
449.52
421.26
408.48
373.92
350.70
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.46
Inventories
435.78
301.28
289.69
306.72
253.33
230.56
227.88
230.55
207.52
196.01
Sundry Debtors
293.78
246.65
174.61
220.79
194.05
175.50
152.52
146.55
146.10
124.15
Cash & Bank
286.55
146.44
5.02
9.65
8.90
18.99
8.04
7.33
6.50
10.28
Other Current Assets
37.27
6.80
12.57
14.17
22.15
24.47
32.81
24.05
13.80
19.80
Short Term Loans & Adv.
25.14
31.33
15.52
12.71
4.12
2.98
3.63
5.28
2.77
3.28
Net Current Assets
538.61
292.38
196.79
153.89
139.59
156.74
109.30
96.07
85.41
96.72
Total Assets
1,708.83
1,378.11
1,131.62
1,221.22
1,015.30
947.34
860.20
867.50
749.37
668.48

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
202.46
211.00
203.43
101.60
127.63
149.89
117.36
101.87
95.80
70.07
PBT
331.68
180.12
114.84
142.62
131.18
103.33
77.78
93.91
80.05
40.34
Adjustment
87.84
88.07
77.49
67.54
66.20
64.41
65.21
50.84
47.43
49.08
Changes in Working Capital
-134.85
-11.20
43.44
-57.80
-27.39
2.05
-8.24
-22.98
-14.65
-11.75
Cash after chg. in Working capital
284.67
256.99
235.76
152.37
169.99
169.79
134.75
121.78
112.83
77.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-82.21
-45.98
-32.33
-50.76
-42.36
-19.90
-17.39
-19.91
-17.03
-7.59
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
-181.68
-121.26
-55.06
-180.48
-86.72
-78.50
-86.62
-97.00
-60.24
-62.88
Net Fixed Assets
-43.12
-32.04
-93.91
-186.70
-80.29
255.54
-70.65
-110.61
-53.86
-40.98
Net Investments
-39.93
-59.94
19.50
12.35
12.21
-52.06
-1.73
-1.25
-1.20
-17.95
Others
-98.63
-29.28
19.35
-6.13
-18.64
-281.98
-14.24
14.86
-5.18
-3.95
Cash from Financing Activity
-22.78
-33.14
-153.57
81.02
-49.76
-60.19
-32.95
-4.02
-39.07
-2.66
Net Cash Inflow / Outflow
-2.00
56.60
-5.20
2.15
-8.85
11.20
-2.21
0.85
-3.51
4.53
Opening Cash & Equivalents
60.03
3.43
8.62
6.48
15.33
4.13
6.34
5.49
9.01
4.96
Closing Cash & Equivalent
58.03
60.03
3.43
8.62
6.48
15.33
4.13
6.34
5.49
9.49

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.)
360.74
280.13
224.92
212.12
186.46
165.84
131.82
115.36
97.23
81.53
ROA
15.92%
10.59%
7.66%
8.64%
9.02%
8.20%
7.51%
9.08%
9.19%
5.17%
ROE
24.43%
16.76%
13.14%
15.45%
16.01%
15.87%
16.72%
22.00%
23.22%
13.43%
ROCE
31.38%
21.53%
15.35%
19.70%
21.21%
19.10%
16.91%
22.43%
22.28%
15.98%
Fixed Asset Turnover
2.44
1.95
2.07
2.85
3.11
2.48
2.08
2.39
2.64
2.62
Receivable days
46.92
47.78
46.77
44.85
46.38
42.94
41.18
41.65
40.91
40.83
Inventory Days
63.99
67.03
70.55
60.55
60.73
60.01
63.12
62.35
61.08
68.16
Payable days
102.96
125.09
65.38
61.32
70.00
65.95
62.11
57.69
49.52
48.73
Cash Conversion Cycle
7.95
-10.28
51.94
44.08
37.12
36.99
42.18
46.31
52.46
60.27
Total Debt/Equity
0.08
0.08
0.17
0.33
0.19
0.26
0.43
0.49
0.49
0.66
Interest Cover
36.96
17.47
8.05
12.20
12.04
7.56
5.35
6.31
5.47
2.76

News Update:


  • LG Balakrishnan&Bros - Quarterly Results
    30th Jul 2022, 17:10 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.