Nifty
Sensex
:
:
15699.25
52727.98
142.60 (0.92%)
462.26 (0.88%)

Auto Ancillary

Rating :
63/99

BSE: 500250 | NSE: LGBBROSLTD

576.60
24-Jun-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 576.80
  • 578.60
  • 570.40
  • 566.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  45571
  •  261.76
  •  736.00
  •  399.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,810.24
  • 7.38
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,734.66
  • 2.60%
  • 2.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.32%
  • 4.26%
  • 38.32%
  • FII
  • DII
  • Others
  • 7.72%
  • 11.11%
  • 4.27%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.83
  • 5.04
  • -1.59

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.31
  • 9.29
  • 3.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.68
  • 13.80
  • 11.36

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.51
  • 11.02
  • 9.13

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.06
  • 1.93
  • 1.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.67
  • 6.37
  • 5.09

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
558.89
499.08
11.98%
573.91
498.28
15.18%
576.74
417.01
38.30%
392.55
194.63
101.69%
Expenses
454.01
410.37
10.63%
458.24
406.94
12.61%
470.07
358.60
31.08%
331.29
180.20
83.85%
EBITDA
104.88
88.71
18.23%
115.67
91.34
26.64%
106.67
58.41
82.62%
61.26
14.43
324.53%
EBIDTM
18.77%
17.77%
20.15%
18.33%
18.50%
14.01%
15.61%
7.41%
Other Income
3.33
3.16
5.38%
2.65
1.88
40.96%
2.08
1.53
35.95%
3.98
0.40
895.00%
Interest
2.64
1.96
34.69%
2.54
2.39
6.28%
1.57
2.78
-43.53%
1.61
2.92
-44.86%
Depreciation
20.60
20.75
-0.72%
21.16
21.12
0.19%
20.99
20.96
0.14%
20.47
20.48
-0.05%
PBT
89.99
77.63
15.92%
94.62
69.83
35.50%
103.91
40.75
154.99%
43.16
-8.10
-
Tax
26.39
19.61
34.57%
23.48
16.09
45.93%
25.98
13.58
91.31%
10.07
-2.01
-
PAT
63.59
58.02
9.60%
71.14
53.74
32.38%
77.92
27.17
186.79%
33.09
-6.09
-
PATM
11.38%
11.63%
12.39%
10.79%
13.51%
6.52%
8.43%
-3.13%
EPS
20.24
18.47
9.58%
22.64
17.11
32.32%
24.82
8.86
180.14%
10.50
-1.93
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
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
912.68
Net Sales Growth
30.65%
4.29%
-8.60%
19.04%
12.67%
4.42%
2.76%
5.81%
15.94%
4.77%
 
Cost Of Goods Sold
949.03
740.01
705.36
770.16
644.78
560.38
500.37
519.65
520.27
491.24
465.90
Gross Profit
1,153.06
868.98
837.47
917.84
773.22
698.20
704.93
653.34
588.29
464.95
446.79
GP Margin
54.85%
54.01%
54.28%
54.37%
54.53%
55.48%
58.49%
55.70%
53.07%
48.63%
48.95%
Total Expenditure
1,713.61
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
809.08
Power & Fuel Cost
-
67.98
69.38
69.56
56.61
51.60
50.47
45.43
42.94
36.84
32.18
% Of Sales
-
4.23%
4.50%
4.12%
3.99%
4.10%
4.19%
3.87%
3.87%
3.85%
3.53%
Employee Cost
-
246.16
259.52
255.70
204.00
186.52
173.10
146.91
131.44
98.10
85.54
% Of Sales
-
15.30%
16.82%
15.15%
14.39%
14.82%
14.36%
12.52%
11.86%
10.26%
9.37%
Manufacturing Exp.
-
206.09
225.03
268.75
218.23
196.46
227.59
213.44
183.90
161.93
157.09
% Of Sales
-
12.81%
14.59%
15.92%
15.39%
15.61%
18.88%
18.20%
16.59%
16.93%
17.21%
General & Admin Exp.
-
26.49
32.55
37.99
34.49
35.41
31.31
33.61
32.74
24.82
18.09
% Of Sales
-
1.65%
2.11%
2.25%
2.43%
2.81%
2.60%
2.87%
2.95%
2.60%
1.98%
Selling & Distn. Exp.
-
65.85
61.66
70.82
60.74
56.58
78.74
66.34
67.44
52.04
44.50
% Of Sales
-
4.09%
4.00%
4.20%
4.28%
4.50%
6.53%
5.66%
6.08%
5.44%
4.88%
Miscellaneous Exp.
-
4.03
3.18
6.48
3.60
9.73
6.05
5.33
3.69
1.88
44.50
% Of Sales
-
0.25%
0.21%
0.38%
0.25%
0.77%
0.50%
0.45%
0.33%
0.20%
0.63%
EBITDA
388.48
252.39
186.16
208.54
195.55
161.90
137.67
142.28
126.13
89.35
103.60
EBITDA Margin
18.48%
15.69%
12.07%
12.35%
13.79%
12.86%
11.42%
12.13%
11.38%
9.34%
11.35%
Other Income
12.04
8.35
4.79
2.82
5.31
8.69
3.92
2.19
4.60
3.83
1.73
Interest
8.36
10.93
16.28
12.74
11.88
15.76
17.89
17.70
17.90
22.94
17.65
Depreciation
83.22
83.32
78.66
68.05
57.79
52.82
45.93
39.47
32.79
29.89
28.77
PBT
331.68
166.49
96.01
130.57
131.18
102.01
77.78
87.30
80.05
40.34
58.92
Tax
85.92
47.27
24.72
45.99
42.66
29.18
12.92
20.49
14.90
7.70
14.69
Tax Rate
25.90%
26.25%
21.53%
32.25%
32.52%
28.24%
16.61%
21.82%
18.61%
19.09%
24.93%
PAT
245.74
133.45
90.47
96.64
85.09
69.93
62.58
70.63
61.92
32.73
44.23
PAT before Minority Interest
245.47
132.84
90.12
96.63
88.52
74.15
64.86
73.42
65.15
32.64
44.23
Minority Interest
-0.27
0.61
0.35
0.01
-3.43
-4.22
-2.28
-2.79
-3.23
0.09
0.00
PAT Margin
11.69%
8.29%
5.86%
5.73%
6.00%
5.56%
5.19%
6.02%
5.59%
3.42%
4.85%
PAT Growth
84.99%
47.51%
-6.38%
13.57%
21.68%
11.74%
-11.40%
14.07%
89.18%
-26.00%
 
EPS
78.26
42.50
28.81
30.78
27.10
22.27
19.93
22.49
19.72
10.42
14.09

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
879.39
706.14
665.98
585.41
520.80
416.30
364.65
307.74
258.44
232.50
Share Capital
31.39
31.39
31.39
15.70
15.70
15.70
15.70
7.85
7.85
7.85
Total Reserves
848.00
674.75
634.59
569.71
505.10
400.60
348.95
299.89
250.60
224.65
Non-Current Liabilities
56.88
120.82
130.25
76.26
116.84
116.62
177.65
143.47
150.58
115.89
Secured Loans
9.91
70.58
91.39
28.13
52.85
81.89
99.31
61.45
78.02
47.07
Unsecured Loans
9.32
9.98
7.80
20.65
38.73
12.99
0.00
4.54
8.05
9.99
Long Term Provisions
10.86
13.25
10.89
10.56
9.39
3.25
61.83
60.49
46.66
40.94
Current Liabilities
419.39
300.62
410.15
338.85
292.78
311.97
312.42
288.51
253.99
246.74
Trade Payables
350.96
247.18
257.63
259.75
213.74
186.63
183.23
146.39
119.25
112.20
Other Current Liabilities
28.43
41.67
73.44
72.45
72.89
78.85
63.87
72.19
76.20
67.18
Short Term Borrowings
39.61
11.31
78.70
6.29
5.84
44.46
58.14
63.50
56.69
57.32
Short Term Provisions
0.39
0.46
0.38
0.36
0.31
2.03
7.18
6.43
1.84
10.03
Total Liabilities
1,357.38
1,131.62
1,221.23
1,015.30
947.34
860.21
867.51
749.38
668.48
595.13
Net Block
541.23
584.21
531.08
413.35
395.64
380.56
316.01
254.72
227.73
196.51
Gross Block
844.87
808.86
681.83
502.01
434.03
691.36
586.02
486.13
427.76
367.22
Accumulated Depreciation
303.63
224.65
150.75
88.66
38.40
310.80
270.01
231.41
200.03
170.71
Non Current Assets
645.60
634.15
657.11
536.80
497.62
438.94
459.02
375.45
317.78
267.19
Capital Work in Progress
6.33
8.89
36.71
26.97
13.95
10.22
36.54
9.04
3.49
3.34
Non Current Investment
74.01
20.05
55.97
65.38
71.63
18.52
17.60
17.03
18.22
13.61
Long Term Loans & Adv.
23.65
20.62
32.98
30.71
16.03
29.21
88.41
94.18
67.83
53.65
Other Non Current Assets
0.38
0.38
0.38
0.39
0.38
0.43
0.45
0.48
0.51
0.08
Current Assets
711.78
497.41
564.04
478.44
449.52
421.26
408.48
373.92
350.70
327.94
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.46
0.00
Inventories
301.28
289.69
306.72
253.33
230.56
227.88
230.55
207.52
196.01
193.02
Sundry Debtors
246.65
174.61
220.79
194.05
175.50
152.52
146.55
146.10
124.15
108.89
Cash & Bank
146.44
5.02
9.65
8.90
18.99
8.04
7.33
6.50
10.28
5.54
Other Current Assets
17.41
12.57
14.17
18.03
24.47
32.81
24.05
13.80
19.80
20.48
Short Term Loans & Adv.
10.61
15.52
12.71
4.12
2.98
3.63
5.28
2.77
3.28
3.23
Net Current Assets
292.38
196.79
153.89
139.59
156.74
109.30
96.07
85.41
96.72
81.20
Total Assets
1,357.38
1,131.62
1,221.22
1,015.30
947.34
860.20
867.50
749.37
668.48
595.13

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
225.96
203.43
101.60
127.63
149.89
117.36
101.87
95.80
70.07
38.13
PBT
180.12
114.84
142.62
131.18
103.33
77.78
93.91
80.05
40.34
58.92
Adjustment
76.40
77.49
67.54
66.20
64.41
65.21
50.84
47.43
49.08
45.10
Changes in Working Capital
15.44
43.44
-57.80
-27.39
2.05
-8.24
-22.98
-14.65
-11.75
-48.61
Cash after chg. in Working capital
271.95
235.76
152.37
169.99
169.79
134.75
121.78
112.83
77.67
55.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-45.98
-32.33
-50.76
-42.36
-19.90
-17.39
-19.91
-17.03
-7.59
-17.27
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
-109.59
-55.06
-180.48
-86.72
-78.50
-86.62
-97.00
-60.24
-62.88
-29.76
Net Fixed Assets
-32.04
-93.91
-186.70
-80.29
255.54
-70.65
-110.61
-53.86
-40.98
-14.68
Net Investments
-59.94
19.50
12.35
12.21
-52.06
-1.73
-1.25
-1.20
-17.95
0.00
Others
-17.61
19.35
-6.13
-18.64
-281.98
-14.24
14.86
-5.18
-3.95
-15.08
Cash from Financing Activity
-59.78
-153.57
81.02
-49.76
-60.19
-32.95
-4.02
-39.07
-2.66
-6.91
Net Cash Inflow / Outflow
56.60
-5.20
2.15
-8.85
11.20
-2.21
0.85
-3.51
4.53
1.47
Opening Cash & Equivalents
3.43
8.62
6.48
15.33
4.13
6.34
5.49
9.01
4.96
3.49
Closing Cash & Equivalent
60.03
3.43
8.62
6.48
15.33
4.13
6.34
5.49
9.49
4.96

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
280.13
224.92
212.12
186.46
165.84
131.82
115.36
97.23
81.53
73.27
ROA
10.67%
7.66%
8.64%
9.02%
8.20%
7.51%
9.08%
9.19%
5.17%
8.06%
ROE
16.76%
13.14%
15.45%
16.01%
15.87%
16.72%
22.00%
23.22%
13.43%
20.79%
ROCE
21.53%
15.35%
19.70%
21.21%
19.10%
16.91%
22.43%
22.28%
15.98%
22.47%
Fixed Asset Turnover
1.95
2.07
2.85
3.11
2.48
2.08
2.39
2.64
2.62
2.74
Receivable days
47.78
46.77
44.85
46.38
42.94
41.18
41.65
40.91
40.83
35.75
Inventory Days
67.03
70.55
60.55
60.73
60.01
63.12
62.35
61.08
68.16
64.31
Payable days
147.51
65.38
61.32
70.00
65.95
62.11
57.69
49.52
48.73
47.10
Cash Conversion Cycle
-32.70
51.94
44.08
37.12
36.99
42.18
46.31
52.46
60.27
52.96
Total Debt/Equity
0.08
0.17
0.33
0.19
0.26
0.43
0.49
0.49
0.66
0.60
Interest Cover
17.47
8.05
12.20
12.04
7.56
5.35
6.31
5.47
2.76
4.34

News Update:


  • LG Balakrishnan&Bros - Quarterly Results
    30th Apr 2022, 17:40 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.