Nifty
Sensex
:
:
22967.65
75418.04
369.85 (1.64%)
1196.98 (1.61%)

Auto Ancillary

Rating :
63/99

BSE: 500250 | NSE: LGBBROSLTD

1283.95
23-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1283.95
  •  1310.00
  •  1263.05
  •  1283.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  26180
  •  335.91
  •  1425.00
  •  778.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,045.70
  • 14.91
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,785.14
  • 1.40%
  • 2.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 33.74%
  • 2.83%
  • 37.88%
  • FII
  • DII
  • Others
  • 7.62%
  • 13.22%
  • 4.71%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.11
  • 5.47
  • 11.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.70
  • 12.83
  • 8.60

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.07
  • 21.12
  • 23.59

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.67
  • 9.62
  • 8.99

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.04
  • 1.74
  • 2.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.51
  • 5.60
  • 5.83

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
606.96
523.02
16.05%
600.37
581.03
3.33%
600.11
577.98
3.83%
538.61
520.94
3.39%
Expenses
505.99
433.83
16.63%
493.84
474.05
4.17%
496.41
475.98
4.29%
450.97
435.90
3.46%
EBITDA
100.97
89.19
13.21%
106.53
106.98
-0.42%
103.70
102.00
1.67%
87.64
85.05
3.05%
EBIDTM
16.64%
17.05%
17.74%
18.41%
17.28%
17.65%
16.27%
16.33%
Other Income
11.99
8.38
43.08%
11.78
5.95
97.98%
11.70
5.06
131.23%
9.63
3.48
176.72%
Interest
2.81
2.32
21.12%
1.84
1.72
6.98%
1.71
1.37
24.82%
1.71
1.19
43.70%
Depreciation
21.45
20.21
6.14%
19.60
19.88
-1.41%
18.49
19.74
-6.33%
18.41
19.64
-6.26%
PBT
92.92
83.06
11.87%
96.87
92.85
4.33%
100.64
87.27
15.32%
74.29
77.13
-3.68%
Tax
25.10
28.54
-12.05%
24.13
20.64
16.91%
25.15
20.08
25.25%
18.83
18.72
0.59%
PAT
67.82
54.52
24.39%
72.73
72.20
0.73%
75.49
67.19
12.35%
55.45
58.41
-5.07%
PATM
11.17%
10.42%
12.11%
12.43%
12.58%
11.63%
10.30%
11.21%
EPS
21.62
17.33
24.75%
23.11
22.98
0.57%
24.05
21.37
12.54%
17.66
18.57
-4.90%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
2,346.05
2,202.98
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
Net Sales Growth
6.49%
4.80%
30.65%
4.29%
-8.60%
19.04%
12.67%
4.42%
2.76%
5.81%
 
Cost Of Goods Sold
1,068.13
1,025.73
949.02
740.01
705.36
770.16
644.78
560.38
500.37
519.65
520.27
Gross Profit
1,277.92
1,177.25
1,153.07
868.98
837.47
917.84
773.22
698.20
704.93
653.34
588.29
GP Margin
54.47%
53.44%
54.85%
54.01%
54.28%
54.37%
54.53%
55.48%
58.49%
55.70%
53.07%
Total Expenditure
1,947.21
1,821.69
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
Power & Fuel Cost
-
91.87
83.05
67.98
69.38
69.56
56.61
51.60
50.47
45.43
42.94
% Of Sales
-
4.17%
3.95%
4.23%
4.50%
4.12%
3.99%
4.10%
4.19%
3.87%
3.87%
Employee Cost
-
309.19
296.88
246.16
259.52
255.70
204.00
186.52
173.10
146.91
131.44
% Of Sales
-
14.04%
14.12%
15.30%
16.82%
15.15%
14.39%
14.82%
14.36%
12.52%
11.86%
Manufacturing Exp.
-
278.96
272.42
206.09
225.03
268.75
218.23
196.46
227.59
213.44
183.90
% Of Sales
-
12.66%
12.96%
12.81%
14.59%
15.92%
15.39%
15.61%
18.88%
18.20%
16.59%
General & Admin Exp.
-
43.48
30.44
26.49
32.55
37.99
34.49
35.41
31.31
33.61
32.74
% Of Sales
-
1.97%
1.45%
1.65%
2.11%
2.25%
2.43%
2.81%
2.60%
2.87%
2.95%
Selling & Distn. Exp.
-
65.12
72.57
65.85
61.66
70.82
60.74
56.58
78.74
66.34
67.44
% Of Sales
-
2.96%
3.45%
4.09%
4.00%
4.20%
4.28%
4.50%
6.53%
5.66%
6.08%
Miscellaneous Exp.
-
7.35
8.37
4.03
3.18
6.48
3.60
9.73
6.05
5.33
67.44
% Of Sales
-
0.33%
0.40%
0.25%
0.21%
0.38%
0.25%
0.77%
0.50%
0.45%
0.33%
EBITDA
398.84
381.29
389.34
252.39
186.16
208.54
195.55
161.90
137.67
142.28
126.13
EBITDA Margin
17.00%
17.31%
18.52%
15.69%
12.07%
12.35%
13.79%
12.86%
11.42%
12.13%
11.38%
Other Income
45.10
25.92
12.04
8.35
4.79
2.82
5.31
8.69
3.92
2.19
4.60
Interest
8.07
7.72
9.22
10.93
16.28
12.74
11.88
15.76
17.89
17.70
17.90
Depreciation
77.95
79.47
83.22
83.32
78.66
68.05
57.79
52.82
45.93
39.47
32.79
PBT
364.72
320.01
308.94
166.49
96.01
130.57
131.18
102.01
77.78
87.30
80.05
Tax
93.21
87.98
85.94
47.27
24.72
45.99
42.66
29.18
12.92
20.49
14.90
Tax Rate
25.56%
25.85%
25.91%
26.25%
21.53%
32.25%
32.52%
28.24%
16.61%
21.82%
18.61%
PAT
271.49
251.93
245.47
133.45
90.47
96.64
85.09
69.93
62.58
70.63
61.92
PAT before Minority Interest
271.34
252.33
245.74
132.84
90.12
96.63
88.52
74.15
64.86
73.42
65.15
Minority Interest
-0.15
-0.40
-0.27
0.61
0.35
0.01
-3.43
-4.22
-2.28
-2.79
-3.23
PAT Margin
11.57%
11.44%
11.68%
8.29%
5.86%
5.73%
6.00%
5.56%
5.19%
6.02%
5.59%
PAT Growth
7.60%
2.63%
83.94%
47.51%
-6.38%
13.57%
21.68%
11.74%
-11.40%
14.07%
 
EPS
86.46
80.23
78.18
42.50
28.81
30.78
27.10
22.27
19.93
22.49
19.72

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,365.33
1,132.46
879.39
706.14
665.98
585.41
520.80
416.30
364.65
307.74
Share Capital
31.39
31.39
31.39
31.39
31.39
15.70
15.70
15.70
15.70
7.85
Total Reserves
1,333.94
1,101.07
848.00
674.75
634.59
569.71
505.10
400.60
348.95
299.89
Non-Current Liabilities
59.36
59.54
56.88
120.82
130.25
76.26
116.84
116.62
177.65
143.47
Secured Loans
9.99
8.42
9.91
70.58
91.39
28.13
52.85
81.89
99.31
61.45
Unsecured Loans
6.85
12.91
9.32
9.98
7.80
20.65
38.73
12.99
0.00
4.54
Long Term Provisions
14.92
14.38
10.86
13.25
10.89
10.56
9.39
3.25
61.83
60.49
Current Liabilities
445.99
518.79
440.12
300.62
410.15
338.85
292.78
311.97
312.42
288.51
Trade Payables
209.72
275.36
260.05
247.18
257.63
259.75
213.74
186.63
183.23
146.39
Other Current Liabilities
166.01
174.23
140.06
41.67
73.44
72.45
72.89
78.85
63.87
72.19
Short Term Borrowings
68.83
67.85
39.61
11.31
78.70
6.29
5.84
44.46
58.14
63.50
Short Term Provisions
1.44
1.35
0.39
0.46
0.38
0.36
0.31
2.03
7.18
6.43
Total Liabilities
1,873.05
1,712.85
1,378.11
1,131.62
1,221.23
1,015.30
947.34
860.21
867.51
749.38
Net Block
486.66
498.85
541.23
584.21
531.08
413.35
395.64
380.56
316.01
254.72
Gross Block
940.39
880.12
844.87
808.86
681.83
502.01
434.03
691.36
586.02
486.13
Accumulated Depreciation
453.73
381.28
303.63
224.65
150.75
88.66
38.40
310.80
270.01
231.41
Non Current Assets
810.25
654.16
645.61
634.15
657.11
536.80
497.62
438.94
459.02
375.45
Capital Work in Progress
31.67
14.55
6.33
8.89
36.71
26.97
13.95
10.22
36.54
9.04
Non Current Investment
133.67
104.30
74.01
20.05
55.97
65.38
71.63
18.52
17.60
17.03
Long Term Loans & Adv.
29.00
26.45
23.65
20.62
32.98
30.71
16.03
29.21
88.41
94.18
Other Non Current Assets
128.74
0.38
0.38
0.38
0.38
0.39
0.38
0.43
0.45
0.48
Current Assets
1,054.66
1,058.62
732.50
497.41
564.04
478.44
449.52
421.26
408.48
373.92
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
400.06
435.78
301.28
289.69
306.72
253.33
230.56
227.88
230.55
207.52
Sundry Debtors
272.35
293.78
246.65
174.61
220.79
194.05
175.50
152.52
146.55
146.10
Cash & Bank
347.57
290.58
146.44
5.02
9.65
8.90
18.99
8.04
7.33
6.50
Other Current Assets
34.68
12.04
6.80
12.57
26.88
22.15
24.47
32.81
24.05
13.80
Short Term Loans & Adv.
16.54
26.44
31.33
15.52
12.71
4.12
2.98
3.63
5.28
2.77
Net Current Assets
608.66
539.83
292.38
196.79
153.89
139.59
156.74
109.30
96.07
85.41
Total Assets
1,864.91
1,712.78
1,378.11
1,131.62
1,221.22
1,015.30
947.34
860.20
867.50
749.37

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
166.74
202.46
211.00
203.43
101.60
127.63
149.89
117.36
101.87
95.80
PBT
340.31
331.68
180.12
114.84
142.62
131.18
103.33
77.78
93.91
80.05
Adjustment
64.88
87.84
88.07
77.49
67.54
66.20
64.41
65.21
50.84
47.43
Changes in Working Capital
-152.34
-134.85
-11.20
43.44
-57.80
-27.39
2.05
-8.24
-22.98
-14.65
Cash after chg. in Working capital
252.85
284.67
256.99
235.76
152.37
169.99
169.79
134.75
121.78
112.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-86.11
-82.21
-45.98
-32.33
-50.76
-42.36
-19.90
-17.39
-19.91
-17.03
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
-157.30
-181.68
-121.26
-55.06
-180.48
-86.72
-78.50
-86.62
-97.00
-60.24
Net Fixed Assets
-71.41
-43.12
-32.04
-93.91
-186.70
-80.29
255.54
-70.65
-110.61
-53.86
Net Investments
-29.37
-30.29
-59.94
19.50
12.35
12.21
-52.06
-1.73
-1.25
-1.20
Others
-56.52
-108.27
-29.28
19.35
-6.13
-18.64
-281.98
-14.24
14.86
-5.18
Cash from Financing Activity
-57.79
-18.75
-33.14
-153.57
81.02
-49.76
-60.19
-32.95
-4.02
-39.07
Net Cash Inflow / Outflow
-48.36
2.03
56.60
-5.20
2.15
-8.85
11.20
-2.21
0.85
-3.51
Opening Cash & Equivalents
62.06
60.03
3.43
8.62
6.48
15.33
4.13
6.34
5.49
9.01
Closing Cash & Equivalent
13.70
62.06
60.03
3.43
8.62
6.48
15.33
4.13
6.34
5.49

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
434.92
360.74
280.13
224.92
212.12
186.46
165.84
131.82
115.36
97.23
ROA
14.07%
15.90%
10.59%
7.66%
8.64%
9.02%
8.20%
7.51%
9.08%
9.19%
ROE
20.20%
24.43%
16.76%
13.14%
15.45%
16.01%
15.87%
16.72%
22.00%
23.22%
ROCE
25.92%
31.32%
21.53%
15.35%
19.70%
21.21%
19.10%
16.91%
22.43%
22.28%
Fixed Asset Turnover
2.42
2.44
1.95
2.07
2.85
3.11
2.48
2.08
2.39
2.64
Receivable days
46.90
46.92
47.78
46.77
44.85
46.38
42.94
41.18
41.65
40.91
Inventory Days
69.24
63.99
67.03
70.55
60.55
60.73
60.01
63.12
62.35
61.08
Payable days
86.31
102.96
125.09
65.38
61.32
70.00
65.95
62.11
57.69
49.52
Cash Conversion Cycle
29.83
7.95
-10.28
51.94
44.08
37.12
36.99
42.18
46.31
52.46
Total Debt/Equity
0.07
0.08
0.08
0.17
0.33
0.19
0.26
0.43
0.49
0.49
Interest Cover
45.08
36.96
17.47
8.05
12.20
12.04
7.56
5.35
6.31
5.47

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.