Nifty
Sensex
:
:
11642.40
39614.07
-28.40 (-0.24%)
-135.78 (-0.34%)

Auto Ancillary

Rating :
47/99

BSE: 500250 | NSE: LGBBROSLTD

249.50
30-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  253.25
  •  261.45
  •  248.10
  •  255.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  35575
  •  90.06
  •  369.90
  •  145.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 806.00
  • 12.88
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 919.49
  • 1.95%
  • 1.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.07%
  • 1.61%
  • 32.76%
  • FII
  • DII
  • Others
  • 0.55%
  • 15.21%
  • 5.80%

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
  • 11.24
  • 13.72
  • 12.04

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.89
  • 2.08
  • 2.04

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.37
  • 7.02
  • 6.93

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
417.01
411.97
1.22%
194.63
367.83
-47.09%
356.31
408.67
-12.81%
406.72
435.93
-6.70%
Expenses
358.60
355.19
0.96%
180.20
327.84
-45.03%
322.21
367.61
-12.35%
351.34
383.94
-8.49%
EBITDA
58.41
56.78
2.87%
14.43
39.99
-63.92%
34.10
41.06
-16.95%
55.37
51.99
6.50%
EBIDTM
14.01%
13.78%
14.01%
10.87%
14.01%
10.05%
13.61%
11.93%
Other Income
1.53
0.46
232.61%
0.40
0.82
-51.22%
1.91
0.67
185.07%
0.48
0.45
6.67%
Interest
2.78
4.17
-33.33%
2.92
4.28
-31.78%
3.14
3.56
-11.80%
3.65
2.56
42.58%
Depreciation
20.96
19.20
9.17%
20.48
18.22
12.40%
20.81
18.18
14.47%
20.43
17.83
14.58%
PBT
40.75
39.04
4.38%
-8.10
20.61
-
18.20
24.05
-24.32%
36.99
40.03
-7.59%
Tax
13.58
3.08
340.91%
-2.01
7.09
-
5.49
7.53
-27.09%
9.06
11.91
-23.93%
PAT
27.17
35.96
-24.44%
-6.09
13.52
-
12.71
16.53
-23.11%
27.93
28.12
-0.68%
PATM
6.52%
8.73%
7.11%
3.68%
7.11%
4.04%
6.87%
6.45%
EPS
8.65
11.45
-24.45%
-1.94
4.31
-
4.05
5.26
-23.00%
8.89
8.96
-0.78%

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
1,374.67
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
-15.37%
-8.60%
19.04%
12.67%
4.42%
2.76%
5.81%
15.94%
4.77%
27.69%
 
Cost Of Goods Sold
9,679.18
705.36
770.16
644.78
560.38
500.37
519.65
520.27
491.24
465.90
354.76
Gross Profit
-8,304.51
837.47
917.84
773.22
698.20
704.93
653.34
588.29
464.95
446.79
359.99
GP Margin
-604.11%
54.28%
54.37%
54.53%
55.48%
58.49%
55.70%
53.07%
48.63%
48.95%
50.37%
Total Expenditure
1,212.35
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
162.31
186.16
208.54
195.55
161.90
137.67
142.28
126.13
89.35
103.60
87.08
EBITDA Margin
11.81%
12.07%
12.35%
13.79%
12.86%
11.42%
12.13%
11.38%
9.34%
11.35%
12.18%
Other Income
4.32
4.79
2.82
5.31
8.69
3.92
2.19
4.60
3.83
1.73
2.17
Interest
12.49
16.28
12.74
11.88
15.76
17.89
17.70
17.90
22.94
17.65
15.38
Depreciation
82.68
78.66
68.05
57.79
52.82
45.93
39.47
32.79
29.89
28.77
25.77
PBT
87.84
96.01
130.57
131.18
102.01
77.78
87.30
80.05
40.34
58.92
48.10
Tax
26.12
24.72
45.99
42.66
29.18
12.92
20.49
14.90
7.70
14.69
1.49
Tax Rate
29.74%
21.53%
32.25%
32.52%
28.24%
16.61%
21.82%
18.61%
19.09%
24.93%
3.10%
PAT
61.72
90.47
96.64
85.09
69.93
62.58
70.63
61.92
32.73
44.23
46.61
PAT before Minority Interest
62.21
90.12
96.63
88.52
74.15
64.86
73.42
65.15
32.64
44.23
46.61
Minority Interest
0.49
0.35
0.01
-3.43
-4.22
-2.28
-2.79
-3.23
0.09
0.00
0.00
PAT Margin
4.49%
5.86%
5.73%
6.00%
5.56%
5.19%
6.02%
5.59%
3.42%
4.85%
6.52%
PAT Growth
-34.43%
-6.38%
13.57%
21.68%
11.74%
-11.40%
14.07%
89.18%
-26.00%
-5.11%
 
EPS
19.66
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.