Nifty
Sensex
:
:
17767.35
60605.79
-86.70 (-0.49%)
-236.09 (-0.39%)

Auto Ancillary

Rating :
63/99

BSE: 500250 | NSE: LGBBROSLTD

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,102.51
  • 8.08
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,905.92
  • 2.24%
  • 1.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.00%
  • 3.06%
  • 38.01%
  • FII
  • DII
  • Others
  • 9.46%
  • 10.98%
  • 4.49%

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
  • 11.15
  • 10.15
  • 8.56

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.98
  • 1.82
  • 1.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.40
  • 5.89
  • 4.98

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
581.03
573.91
1.24%
577.98
576.74
0.22%
520.94
392.55
32.71%
558.89
499.08
11.98%
Expenses
474.05
458.24
3.45%
475.98
470.07
1.26%
435.90
331.29
31.58%
454.01
410.37
10.63%
EBITDA
106.98
115.67
-7.51%
102.00
106.67
-4.38%
85.05
61.26
38.83%
104.88
88.71
18.23%
EBIDTM
18.41%
20.15%
17.65%
18.50%
16.33%
15.61%
18.77%
17.77%
Other Income
5.95
2.65
124.53%
5.06
2.08
143.27%
3.48
3.98
-12.56%
3.33
3.16
5.38%
Interest
1.72
2.54
-32.28%
1.37
1.57
-12.74%
1.19
1.61
-26.09%
2.64
1.96
34.69%
Depreciation
19.88
21.16
-6.05%
19.74
20.99
-5.96%
19.64
20.47
-4.05%
20.60
20.75
-0.72%
PBT
92.85
94.62
-1.87%
87.27
103.91
-16.01%
77.13
43.16
78.71%
89.99
77.63
15.92%
Tax
20.64
23.48
-12.10%
20.08
25.98
-22.71%
18.72
10.07
85.90%
26.39
19.61
34.57%
PAT
72.20
71.14
1.49%
67.19
77.92
-13.77%
58.41
33.09
76.52%
63.59
58.02
9.60%
PATM
12.43%
12.39%
11.62%
13.51%
11.21%
8.43%
11.38%
11.63%
EPS
22.98
22.64
1.50%
21.37
24.82
-13.90%
18.57
10.50
76.86%
20.24
18.47
9.58%

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
2,238.84
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
9.62%
30.65%
4.29%
-8.60%
19.04%
12.67%
4.42%
2.76%
5.81%
15.94%
 
Cost Of Goods Sold
1,041.51
949.02
740.01
705.36
770.16
644.78
560.38
500.37
519.65
520.27
491.24
Gross Profit
1,197.33
1,153.07
868.98
837.47
917.84
773.22
698.20
704.93
653.34
588.29
464.95
GP Margin
53.48%
54.85%
54.01%
54.28%
54.37%
54.53%
55.48%
58.49%
55.70%
53.07%
48.63%
Total Expenditure
1,839.94
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
398.91
389.34
252.39
186.16
208.54
195.55
161.90
137.67
142.28
126.13
89.35
EBITDA Margin
17.82%
18.52%
15.69%
12.07%
12.35%
13.79%
12.86%
11.42%
12.13%
11.38%
9.34%
Other Income
17.82
12.04
8.35
4.79
2.82
5.31
8.69
3.92
2.19
4.60
3.83
Interest
6.92
9.22
10.93
16.28
12.74
11.88
15.76
17.89
17.70
17.90
22.94
Depreciation
79.86
83.22
83.32
78.66
68.05
57.79
52.82
45.93
39.47
32.79
29.89
PBT
347.24
308.94
166.49
96.01
130.57
131.18
102.01
77.78
87.30
80.05
40.34
Tax
85.83
85.94
47.27
24.72
45.99
42.66
29.18
12.92
20.49
14.90
7.70
Tax Rate
24.72%
25.91%
26.25%
21.53%
32.25%
32.52%
28.24%
16.61%
21.82%
18.61%
19.09%
PAT
261.39
245.47
133.45
90.47
96.64
85.09
69.93
62.58
70.63
61.92
32.73
PAT before Minority Interest
261.05
245.74
132.84
90.12
96.63
88.52
74.15
64.86
73.42
65.15
32.64
Minority Interest
-0.34
-0.27
0.61
0.35
0.01
-3.43
-4.22
-2.28
-2.79
-3.23
0.09
PAT Margin
11.68%
11.68%
8.29%
5.86%
5.73%
6.00%
5.56%
5.19%
6.02%
5.59%
3.42%
PAT Growth
8.84%
83.94%
47.51%
-6.38%
13.57%
21.68%
11.74%
-11.40%
14.07%
89.18%
 
EPS
83.25
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

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.