Nifty

:

11353.30

Sensex

:

38502.35

52.85 (0.47%)
191.86 (0.50%)

Login

Nifty
Sensex

:
:

11353.30
38502.35

52.85 (0.47%)
191.86 (0.50%)

LG Balakrishnan & Brothers Ltd.

Auto Ancillary

Rating :

40/99

BSE: 500250 | NSE: LGBBROSLTD

Watchlist

NSE BSE

231.85

13-Aug-2020

Open
High
Low
Previous Close

230.80
238.85
214.55
217.80

Volume
Traded Value (lacs)
52 Week High
52 Week Low

483435
1099.29
369.90
145.20

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

730.66
10.26
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

844.14
2.15%
1.04

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

11.17
13.72
14.66

P:BV (Average)

8 Years
5 Years
3 Years

1.88
2.12
2.14

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.31
7.05
7.10

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 172.56 339.61 -49.19% 334.85 381.72 -12.28% 381.67 409.42 -6.78% 388.14 426.97 -9.09%
Expenses 159.22 300.04 -46.93% 297.27 340.69 -12.74% 328.42 357.58 -8.15% 332.63 365.83 -9.08%
EBITDA 13.34 39.57 -66.29% 37.58 41.03 -8.41% 53.26 51.83 2.76% 55.50 61.14 -9.22%
EBIDTM 7.73% 11.65% -0.29% 10.75% 13.95% 12.66% 14.30% 14.32%
Other Income 0.40 0.82 -51.22% 1.91 0.67 185.07% 0.48 0.45 6.67% 0.46 0.79 -41.77%
Interest 2.64 4.01 -34.16% 2.85 3.33 -14.41% 3.34 2.34 42.74% 3.89 2.46 58.13%
Depreciation 19.11 17.14 11.49% 19.61 17.08 14.81% 19.28 16.77 14.97% 18.15 15.79 14.95%
PBT -7.54 21.52 - 23.17 25.36 -8.64% 42.76 41.14 3.94% 39.10 43.67 -10.46%
Tax -2.01 7.09 - 5.49 7.53 -27.09% 9.06 11.91 -23.93% 3.08 15.67 -80.34%
PAT -5.53 14.44 - 17.68 17.83 -0.84% 33.70 29.23 15.29% 36.02 28.00 28.64%
PATM -3.20% 4.25% 2.87% 4.67% 8.83% 7.14% 9.28% 6.56%
EPS -1.76 4.60 - 5.63 5.68 -0.88% 10.73 9.31 15.25% 11.47 8.92 28.59%

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 194.63 367.83 -47.09% 356.31 408.67 -12.81% 406.72 435.93 -6.70% 411.97 451.75 -8.81%
Expenses 180.20 327.84 -45.03% 322.21 367.61 -12.35% 351.34 383.94 -8.49% 355.19 387.99 -8.45%
EBITDA 14.43 39.99 -63.92% 34.10 41.06 -16.95% 55.37 51.99 6.50% 56.78 63.76 -10.95%
EBIDTM 14.01% 10.87% 14.01% 10.05% 13.61% 11.93% 13.78% 14.11%
Other Income 0.40 0.82 -51.22% 1.91 0.67 185.07% 0.48 0.45 6.67% 0.46 0.79 -41.77%
Interest 2.92 4.28 -31.78% 3.14 3.56 -11.80% 3.65 2.56 42.58% 4.17 2.66 56.77%
Depreciation 20.48 18.22 12.40% 20.81 18.18 14.47% 20.43 17.83 14.58% 19.20 16.78 14.42%
PBT -8.10 20.61 - 18.20 24.05 -24.32% 36.99 40.03 -7.59% 39.04 45.10 -13.44%
Tax -2.01 7.09 - 5.49 7.53 -27.09% 9.06 11.91 -23.93% 3.08 15.67 -80.34%
PAT -6.09 13.52 - 12.71 16.53 -23.11% 27.93 28.12 -0.68% 35.96 29.43 22.19%
PATM 7.11% 3.68% 7.11% 4.04% 6.87% 6.45% 8.73% 6.51%
EPS -1.94 4.31 - 4.05 5.26 -23.00% 8.89 8.96 -0.78% 11.45 9.37 22.20%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 1,277.22 1,444.27 1,582.10 1,315.41 1,147.48 1,090.10 1,048.26 987.92 936.62 905.13 709.52 Net Sales Growth -18.01% -8.71% 20.27% 14.63% 5.26% 3.99% 6.11% 5.48% 3.48% 27.57% Cost Of Goods Sold 937.09 647.75 710.52 590.54 507.61 442.08 455.98 458.13 482.95 464.51 354.06 Gross Profit 340.13 796.52 871.59 724.87 639.87 648.03 592.28 529.79 453.68 440.62 355.46 GP Margin 26.63% 55.15% 55.09% 55.11% 55.76% 59.45% 56.50% 53.63% 48.44% 48.68% 50.10% Total Expenditure 1,117.54 1,258.54 1,378.57 1,131.65 997.78 964.32 918.74 875.85 846.95 803.00 623.76 Power & Fuel Cost - 67.69 68.17 55.12 49.47 47.90 42.85 40.47 36.22 31.99 24.71 % Of Sales - 4.69% 4.31% 4.19% 4.31% 4.39% 4.09% 4.10% 3.87% 3.53% 3.48% Employee Cost - 234.15 235.39 185.05 163.83 148.89 126.84 112.60 94.60 84.41 64.11 % Of Sales - 16.21% 14.88% 14.07% 14.28% 13.66% 12.10% 11.40% 10.10% 9.33% 9.04% Manufacturing Exp. - 218.30 261.13 212.00 187.52 218.84 203.91 175.51 158.40 153.90 122.90 % Of Sales - 15.11% 16.51% 16.12% 16.34% 20.08% 19.45% 17.77% 16.91% 17.00% 17.32% General & Admin Exp. - 32.83 33.95 30.60 30.19 29.39 28.85 26.73 22.45 17.96 14.21 % Of Sales - 2.27% 2.15% 2.33% 2.63% 2.70% 2.75% 2.71% 2.40% 1.98% 2.00% Selling & Distn. Exp. - 54.97 63.35 55.12 50.25 71.28 57.45 58.56 50.64 44.19 38.41 % Of Sales - 3.81% 4.00% 4.19% 4.38% 6.54% 5.48% 5.93% 5.41% 4.88% 5.41% Miscellaneous Exp. - 2.86 6.06 3.23 8.92 5.95 2.87 3.86 1.69 6.05 38.41 % Of Sales - 0.20% 0.38% 0.25% 0.78% 0.55% 0.27% 0.39% 0.18% 0.67% 0.76% EBITDA 159.68 185.73 203.53 183.76 149.70 125.78 129.52 112.07 89.67 102.13 85.76 EBITDA Margin 12.50% 12.86% 12.86% 13.97% 13.05% 11.54% 12.36% 11.34% 9.57% 11.28% 12.09% Other Income 3.25 4.79 2.82 4.11 4.35 4.17 2.30 4.74 4.12 1.79 2.19 Interest 12.72 15.04 11.79 10.98 14.22 16.48 16.32 16.91 22.48 17.44 15.20 Depreciation 76.15 74.18 63.97 54.13 49.36 43.09 37.34 31.37 29.11 28.32 25.45 PBT 97.49 101.31 130.59 122.76 90.47 70.37 78.16 68.53 42.21 58.16 47.30 Tax 15.62 24.72 45.99 42.66 25.73 12.92 20.37 14.19 8.53 14.64 1.49 Tax Rate 16.02% 19.53% 32.24% 34.75% 28.03% 18.36% 24.03% 20.71% 20.21% 25.17% 3.15% PAT 81.87 101.83 96.65 80.10 66.05 57.45 64.40 54.34 33.68 43.52 45.80 PAT before Minority Interest 81.87 101.83 96.65 80.10 66.05 57.45 64.40 54.34 33.68 43.52 45.80 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 6.41% 7.05% 6.11% 6.09% 5.76% 5.27% 6.14% 5.50% 3.60% 4.81% 6.46% PAT Growth -8.53% 5.36% 20.66% 21.27% 14.97% -10.79% 18.51% 61.34% -22.61% -4.98% EPS 26.07 32.43 30.78 25.51 21.04 18.30 20.51 17.31 10.73 13.86 14.59

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 1,369.63 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 -17.70% -8.60% 19.04% 12.67% 4.42% 2.76% 5.81% 15.94% 4.77% 27.69% Cost Of Goods Sold 9,659.33 705.36 770.16 644.78 560.38 500.37 519.65 520.27 491.24 465.90 354.76 Gross Profit -8,289.70 837.47 917.84 773.22 698.20 704.93 653.34 588.29 464.95 446.79 359.99 GP Margin -605.25% 54.28% 54.37% 54.53% 55.48% 58.49% 55.70% 53.07% 48.63% 48.95% 50.37% Total Expenditure 1,208.94 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 160.68 186.16 208.54 195.55 161.90 137.67 142.28 126.13 89.35 103.60 87.08 EBITDA Margin 11.73% 12.07% 12.35% 13.79% 12.86% 11.42% 12.13% 11.38% 9.34% 11.35% 12.18% Other Income 3.25 4.79 2.82 5.31 8.69 3.92 2.19 4.60 3.83 1.73 2.17 Interest 13.88 16.28 12.74 11.88 15.76 17.89 17.70 17.90 22.94 17.65 15.38 Depreciation 80.92 78.66 68.05 57.79 52.82 45.93 39.47 32.79 29.89 28.77 25.77 PBT 86.13 96.01 130.57 131.18 102.01 77.78 87.30 80.05 40.34 58.92 48.10 Tax 15.62 24.72 45.99 42.66 29.18 12.92 20.49 14.90 7.70 14.69 1.49 Tax Rate 18.14% 21.53% 32.25% 32.52% 28.24% 16.61% 21.82% 18.61% 19.09% 24.93% 3.10% PAT 70.51 90.47 96.64 85.09 69.93 62.58 70.63 61.92 32.73 44.23 46.61 PAT before Minority Interest 70.36 90.12 96.63 88.52 74.15 64.86 73.42 65.15 32.64 44.23 46.61 Minority Interest -0.15 0.35 0.01 -3.43 -4.22 -2.28 -2.79 -3.23 0.09 0.00 0.00 PAT Margin 5.15% 5.86% 5.73% 6.00% 5.56% 5.19% 6.02% 5.59% 3.42% 4.85% 6.52% PAT Growth -19.51% -6.38% 13.57% 21.68% 11.74% -11.40% 14.07% 89.18% -26.00% -5.11% EPS 22.46 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

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 680.51 635.76 558.26 496.68 397.07 350.95 300.74 257.42 230.59 196.81 Share Capital 31.39 31.39 15.70 15.70 15.70 15.70 7.85 7.85 7.85 7.85 Total Reserves 649.11 604.37 542.56 480.98 381.37 335.25 292.89 249.57 222.74 188.96 Non-Current Liabilities 109.86 117.98 67.58 104.85 178.16 161.53 131.45 147.50 115.72 114.76 Secured Loans 59.63 79.12 19.44 40.14 65.83 82.64 48.75 74.50 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 80.12 61.69 60.38 46.66 40.94 22.27 Current Liabilities 272.37 388.98 318.21 262.60 287.24 284.55 260.55 224.06 241.25 189.86 Trade Payables 222.64 241.44 248.71 198.81 176.11 170.47 135.95 110.40 107.96 103.88 Other Current Liabilities 37.96 68.47 62.85 61.60 76.76 60.02 68.13 70.43 67.08 56.38 Short Term Borrowings 11.31 78.70 6.29 1.14 32.34 46.88 50.05 41.39 56.17 18.24 Short Term Provisions 0.46 0.38 0.36 1.06 2.03 7.18 6.43 1.84 10.03 11.36 Total Liabilities 1,062.74 1,142.72 944.05 864.13 862.47 797.03 692.74 628.98 587.56 501.43 Net Block 529.46 476.55 357.59 346.21 329.75 273.64 221.05 203.04 190.81 187.15 Gross Block 737.58 615.21 438.14 381.07 632.66 538.59 449.52 401.21 360.44 344.61 Accumulated Depreciation 208.13 138.67 80.55 34.87 302.90 264.96 228.47 198.17 169.63 157.18 Non Current Assets 604.70 612.10 493.59 456.03 477.30 427.09 354.85 308.52 264.48 244.16 Capital Work in Progress 7.60 36.06 26.43 3.21 7.16 30.58 9.04 3.49 3.28 4.43 Non Current Investment 46.64 66.14 78.49 90.70 38.64 36.91 35.66 34.00 16.51 16.51 Long Term Loans & Adv. 20.62 32.98 30.71 15.54 101.36 85.59 88.72 67.59 53.80 35.99 Other Non Current Assets 0.38 0.38 0.38 0.38 0.38 0.38 0.38 0.40 0.08 0.09 Current Assets 457.98 530.55 450.39 407.90 385.17 369.93 337.89 320.46 323.09 257.27 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.46 0.00 0.00 Inventories 269.13 289.55 241.28 218.04 213.40 216.48 194.56 183.37 191.33 152.91 Sundry Debtors 158.33 207.22 180.44 155.33 138.17 125.04 125.11 110.11 104.98 84.79 Cash & Bank 3.98 9.23 8.58 13.85 6.37 5.77 5.14 5.83 5.22 4.82 Other Current Assets 26.54 13.60 8.03 17.92 27.22 22.64 13.07 20.69 21.56 14.74 Short Term Loans & Adv. 14.40 10.95 12.06 2.76 3.63 5.22 3.39 5.50 5.11 3.23 Net Current Assets 185.62 141.56 132.18 145.30 97.93 85.39 77.34 96.40 81.84 67.40 Total Assets 1,062.74 1,142.72 944.04 864.13 862.47 797.02 692.74 628.98 587.57 501.43

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 14.95 18.03 21.49 32.81 24.05 13.80 19.80 20.48 14.25 Short Term Loans & Adv. 15.52 11.93 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

Right to Left

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 205.20 97.82 118.48 137.52 107.51 88.47 99.52 82.33 36.27 81.42 PBT 126.55 142.64 122.76 91.78 70.37 84.77 68.53 42.21 58.16 47.30 Adjustment 65.42 62.57 62.94 64.28 60.98 47.29 44.88 47.70 44.39 39.98 Changes in Working Capital 46.19 -56.78 -25.68 1.29 -8.50 -24.96 1.35 0.65 -50.03 -6.64 Cash after chg. in Working capital 238.17 148.43 160.02 157.35 122.86 107.10 114.76 90.57 52.52 80.63 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -32.96 -50.61 -41.55 -19.83 -15.34 -18.63 -15.24 -8.24 -16.25 0.79 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 -61.17 -178.68 -83.85 -72.62 -79.71 -80.75 -51.36 -55.93 -28.72 -69.86 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 13.24 -4.33 -15.77 -276.10 -7.33 31.11 3.70 3.00 -14.04 -13.40 Cash from Financing Activity -149.84 82.90 -38.66 -57.17 -30.12 -7.08 -48.58 -26.00 -6.34 -11.47 Net Cash Inflow / Outflow -5.81 2.04 -4.04 7.73 -2.32 0.64 -0.42 0.41 1.21 0.09 Opening Cash & Equivalents 8.20 6.16 10.19 2.46 4.78 4.14 4.57 4.64 3.43 3.34 Closing Cash & Equivalent 2.39 8.20 6.16 10.19 2.46 4.78 4.14 5.05 4.64 3.43

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

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 216.76 202.50 177.81 158.15 126.04 111.35 95.36 81.56 73.01 62.25 ROA 9.23% 9.26% 8.86% 7.65% 6.92% 8.65% 8.22% 5.54% 7.99% 9.96% ROE 15.47% 16.19% 15.19% 14.81% 15.42% 19.85% 19.57% 13.88% 20.50% 26.05% ROCE 17.48% 20.81% 21.39% 18.50% 16.73% 22.03% 20.67% 16.79% 22.30% 21.73% Fixed Asset Turnover 2.14 3.00 3.30 2.53 2.07 2.34 2.55 2.68 2.77 2.40 Receivable days 46.19 44.72 45.34 41.75 39.69 39.44 39.57 38.44 35.45 38.79 Inventory Days 70.60 61.23 62.03 61.38 64.83 64.80 63.58 66.96 64.31 65.44 Payable days 64.69 62.30 71.60 67.81 64.51 60.02 51.40 46.95 46.15 56.95 Cash Conversion Cycle 52.10 43.65 35.77 35.32 40.02 44.22 51.75 58.44 53.61 47.28 Total Debt/Equity 0.15 0.32 0.16 0.21 0.37 0.42 0.41 0.58 0.60 0.60 Interest Cover 9.42 13.10 12.18 7.46 5.27 6.19 5.05 2.88 4.34 4.11

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

Top Investors:

hdfc trustee company ltd - hdfc long term advantage fund

reliance capital trustee co ltd - a/c nippon india small cap fund

sundaram mutual fund a/c sundaram small cap fund

sundaram alternative opportunities fund - nano cap series i

b v educational foundation

b v medical foundation

Annual Reports:

News Update:

LG Balakrishnan & Bros gets nod to resume operations at all plants
15th May 2020, 14:59 PM

The Company will be resuming operations gradually with prescribed manpower and all activities
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.

Feedback