Nifty
Sensex
:
:
9039.25
30672.59
-67.00 (-0.74%)
-260.31 (-0.84%)

Auto Ancillary

Rating :
52/99

BSE: 500250 | NSE: LGBBROSLTD

193.75
22-May-2020
  • Open
  • High
  • Low
  • Previous Close
  •  188.00
  •  195.90
  •  187.00
  •  191.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11801
  •  22.65
  •  392.95
  •  145.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 610.27
  • 6.35
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 818.27
  • 2.57%
  • 0.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 47.73%
  • 1.57%
  • 29.67%
  • FII
  • DII
  • Others
  • 0.48%
  • 15.30%
  • 5.25%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.79
  • 7.55
  • 10.28

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.01
  • 7.95
  • 5.19

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.76
  • 6.47
  • 11.39

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.17
  • 13.72
  • 15.19

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.88
  • 2.17
  • 2.25

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.27
  • 7.13
  • 7.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
406.72
435.93
-6.70%
411.97
451.75
-8.81%
367.83
391.47
-6.04%
408.67
0.00
0
Expenses
351.34
383.94
-8.49%
355.19
387.99
-8.45%
327.84
341.21
-3.92%
367.61
0.00
0
EBITDA
55.37
51.99
6.50%
56.78
63.76
-10.95%
39.99
50.26
-20.43%
41.06
0.00
0
EBIDTM
13.61%
11.93%
13.78%
14.11%
10.87%
12.84%
10.05%
0.00%
Other Income
0.48
0.45
6.67%
0.46
0.79
-41.77%
0.82
0.92
-10.87%
0.67
0.00
0
Interest
3.65
2.56
42.58%
4.17
2.66
56.77%
4.28
2.47
73.28%
3.56
0.00
0
Depreciation
20.43
17.83
14.58%
19.20
16.78
14.42%
18.22
15.27
19.32%
18.18
0.00
0
PBT
36.99
40.03
-7.59%
39.04
45.10
-13.44%
20.61
33.44
-38.37%
24.05
0.00
0
Tax
9.06
11.91
-23.93%
3.08
15.67
-80.34%
7.09
10.88
-34.83%
7.53
0.00
0
PAT
27.93
28.12
-0.68%
35.96
29.43
22.19%
13.52
22.56
-40.07%
16.53
0.00
0
PATM
6.87%
6.45%
8.73%
6.51%
3.68%
5.76%
4.04%
0.00%
EPS
8.87
9.30
-4.62%
11.62
9.40
23.62%
4.57
7.22
-36.70%
5.57
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
1,595.19
1,688.00
1,418.00
1,258.58
1,205.30
1,172.98
1,108.56
956.19
912.68
714.75
553.97
Net Sales Growth
24.71%
19.04%
12.67%
4.42%
2.76%
5.81%
15.94%
4.77%
27.69%
29.02%
 
Cost Of Goods Sold
737.39
770.16
644.78
560.38
500.37
519.65
520.27
491.24
465.90
354.76
274.01
Gross Profit
857.80
917.84
773.22
698.20
704.93
653.34
588.29
464.95
446.79
359.99
279.95
GP Margin
53.77%
54.37%
54.53%
55.48%
58.49%
55.70%
53.07%
48.63%
48.95%
50.37%
50.54%
Total Expenditure
1,401.98
1,479.46
1,222.45
1,096.68
1,067.63
1,030.70
982.43
866.84
809.08
627.67
480.58
Power & Fuel Cost
-
69.56
56.61
51.60
50.47
45.43
42.94
36.84
32.18
24.90
16.39
% Of Sales
-
4.12%
3.99%
4.10%
4.19%
3.87%
3.87%
3.85%
3.53%
3.48%
2.96%
Employee Cost
-
255.70
204.00
186.52
173.10
146.91
131.44
98.10
85.54
64.66
44.49
% Of Sales
-
15.15%
14.39%
14.82%
14.36%
12.52%
11.86%
10.26%
9.37%
9.05%
8.03%
Manufacturing Exp.
-
268.75
218.23
196.46
227.59
213.44
183.90
161.93
157.09
124.89
99.59
% Of Sales
-
15.92%
15.39%
15.61%
18.88%
18.20%
16.59%
16.93%
17.21%
17.47%
17.98%
General & Admin Exp.
-
37.99
34.49
35.41
31.31
33.61
32.74
24.82
18.09
14.27
8.57
% Of Sales
-
2.25%
2.43%
2.81%
2.60%
2.87%
2.95%
2.60%
1.98%
2.00%
1.55%
Selling & Distn. Exp.
-
70.82
60.74
56.58
78.74
66.34
67.44
52.04
44.50
38.89
31.55
% Of Sales
-
4.20%
4.28%
4.50%
6.53%
5.66%
6.08%
5.44%
4.88%
5.44%
5.70%
Miscellaneous Exp.
-
6.48
3.60
9.73
6.05
5.33
3.69
1.88
5.78
5.31
31.55
% Of Sales
-
0.38%
0.25%
0.77%
0.50%
0.45%
0.33%
0.20%
0.63%
0.74%
1.08%
EBITDA
193.20
208.54
195.55
161.90
137.67
142.28
126.13
89.35
103.60
87.08
73.39
EBITDA Margin
12.11%
12.35%
13.79%
12.86%
11.42%
12.13%
11.38%
9.34%
11.35%
12.18%
13.25%
Other Income
2.43
2.82
5.31
8.69
3.92
2.19
4.60
3.83
1.73
2.17
5.54
Interest
15.66
12.74
11.88
15.76
17.89
17.70
17.90
22.94
17.65
15.38
20.71
Depreciation
76.03
68.05
57.79
52.82
45.93
39.47
32.79
29.89
28.77
25.77
21.94
PBT
120.69
130.57
131.18
102.01
77.78
87.30
80.05
40.34
58.92
48.10
36.28
Tax
26.76
45.99
42.66
29.18
12.92
20.49
14.90
7.70
14.69
1.49
11.89
Tax Rate
22.17%
32.25%
32.52%
28.24%
16.61%
21.82%
18.61%
19.09%
24.93%
3.10%
32.77%
PAT
93.94
96.64
85.09
69.93
62.58
70.63
61.92
32.73
44.23
46.61
24.39
PAT before Minority Interest
94.33
96.63
88.52
74.15
64.86
73.42
65.15
32.64
44.23
46.61
24.39
Minority Interest
0.39
0.01
-3.43
-4.22
-2.28
-2.79
-3.23
0.09
0.00
0.00
0.00
PAT Margin
5.89%
5.73%
6.00%
5.56%
5.19%
6.02%
5.59%
3.42%
4.85%
6.52%
4.40%
PAT Growth
17.26%
13.57%
21.68%
11.74%
-11.40%
14.07%
89.18%
-26.00%
-5.11%
91.10%
 
Unadjusted EPS
30.63
31.72
27.41
45.22
40.45
45.37
40.04
41.70
56.36
59.39
31.08

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
665.98
585.41
520.80
416.30
364.65
307.74
258.44
232.50
196.90
159.73
Share Capital
31.39
15.70
15.70
15.70
15.70
7.85
7.85
7.85
7.85
7.85
Total Reserves
634.59
569.71
505.10
400.60
348.95
299.89
250.60
224.65
189.05
151.88
Non-Current Liabilities
130.25
76.26
116.84
116.62
177.65
143.47
150.58
115.89
115.09
134.33
Secured Loans
91.39
28.13
52.85
81.89
99.31
61.45
78.02
47.07
69.82
102.33
Unsecured Loans
7.80
20.65
38.73
12.99
0.00
4.54
8.05
9.99
3.99
5.37
Long Term Provisions
10.89
10.56
9.39
3.25
61.83
60.49
46.66
40.94
22.42
0.00
Current Liabilities
410.15
338.85
292.78
311.97
312.42
288.51
253.99
246.74
190.80
105.35
Trade Payables
257.63
259.75
213.74
186.63
183.23
146.39
119.25
112.20
105.71
95.26
Other Current Liabilities
73.44
72.45
72.89
78.85
63.87
72.19
76.20
67.18
53.98
4.14
Short Term Borrowings
78.70
6.29
5.84
44.46
58.14
63.50
56.69
57.32
19.75
0.00
Short Term Provisions
0.38
0.36
0.31
2.03
7.18
6.43
1.84
10.03
11.36
5.95
Total Liabilities
1,221.23
1,015.30
947.34
860.21
867.51
749.38
668.48
595.13
502.79
399.41
Net Block
531.08
413.35
395.64
380.56
316.01
254.72
227.73
196.51
191.27
150.23
Gross Block
681.83
502.01
434.03
691.36
586.02
486.13
427.76
367.22
351.59
296.53
Accumulated Depreciation
150.75
88.66
38.40
310.80
270.01
231.41
200.03
170.71
160.03
146.30
Non Current Assets
657.11
536.80
497.62
438.94
459.02
375.45
317.78
267.19
245.39
162.86
Capital Work in Progress
36.71
26.97
13.95
10.22
36.54
9.04
3.49
3.34
4.43
3.29
Non Current Investment
55.97
65.38
71.63
18.52
17.60
17.03
18.22
13.61
13.61
9.35
Long Term Loans & Adv.
32.98
30.71
16.03
29.21
88.41
94.18
67.83
53.65
35.99
0.00
Other Non Current Assets
0.38
0.39
0.38
0.43
0.45
0.48
0.51
0.08
0.09
0.00
Current Assets
564.04
478.44
449.52
421.26
408.48
373.92
350.70
327.94
257.41
234.11
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.46
0.00
0.00
0.00
Inventories
306.72
253.33
230.56
227.88
230.55
207.52
196.01
193.02
154.18
122.76
Sundry Debtors
220.79
194.05
175.50
152.52
146.55
146.10
124.15
108.89
84.10
78.96
Cash & Bank
9.65
8.90
18.99
8.04
7.33
6.50
10.28
5.54
4.88
4.65
Other Current Assets
26.88
18.03
21.49
29.18
24.05
13.80
19.80
20.48
14.25
27.74
Short Term Loans & Adv.
11.93
4.12
2.98
3.63
5.28
2.77
3.28
3.23
1.92
25.13
Net Current Assets
153.89
139.59
156.74
109.30
96.07
85.41
96.72
81.20
66.60
128.76
Total Assets
1,221.22
1,015.30
947.34
860.20
867.50
749.37
668.48
595.13
502.80
399.40

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
101.60
127.63
149.89
117.36
101.87
95.80
70.07
38.13
82.31
50.63
PBT
142.62
131.18
103.33
77.78
93.91
80.05
40.34
58.92
48.10
24.39
Adjustment
67.54
66.20
64.41
65.21
50.84
47.43
49.08
45.10
40.49
49.85
Changes in Working Capital
-57.80
-27.39
2.05
-8.24
-22.98
-14.65
-11.75
-48.61
-8.95
-13.31
Cash after chg. in Working capital
152.37
169.99
169.79
134.75
121.78
112.83
77.67
55.41
79.64
60.93
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-50.76
-42.36
-19.90
-17.39
-19.91
-17.03
-7.59
-17.27
2.67
-10.30
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
-180.48
-86.72
-78.50
-86.62
-97.00
-60.24
-62.88
-29.76
-71.51
-13.19
Net Fixed Assets
-186.70
-80.29
255.54
-70.65
-110.61
-53.86
-40.98
-14.68
-52.20
-2.65
Net Investments
12.35
12.21
-52.06
-1.73
-1.25
-1.20
-17.95
0.00
-4.26
-8.54
Others
-6.13
-18.64
-281.98
-14.24
14.86
-5.18
-3.95
-15.08
-15.05
-2.00
Cash from Financing Activity
81.02
-49.76
-60.19
-32.95
-4.02
-39.07
-2.66
-6.91
-10.90
-71.06
Net Cash Inflow / Outflow
2.15
-8.85
11.20
-2.21
0.85
-3.51
4.53
1.47
-0.10
-33.62
Opening Cash & Equivalents
6.48
15.33
4.13
6.34
5.49
9.01
4.96
3.49
3.59
38.27
Closing Cash & Equivalent
8.62
6.48
15.33
4.13
6.34
5.49
9.49
4.96
3.49
4.65

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
212.12
186.46
165.84
131.82
115.36
97.23
81.53
73.27
62.28
49.66
ROA
8.64%
9.02%
8.20%
7.51%
9.08%
9.19%
5.17%
8.06%
10.33%
5.89%
ROE
15.45%
16.01%
15.87%
16.72%
22.00%
23.22%
13.43%
20.79%
26.53%
19.52%
ROCE
19.70%
21.21%
19.10%
16.91%
22.43%
22.28%
15.98%
22.47%
21.99%
20.42%
Fixed Asset Turnover
2.85
3.11
2.48
2.08
2.39
2.64
2.62
2.74
2.39
2.00
Receivable days
44.85
46.38
42.94
41.18
41.65
40.91
40.83
35.75
38.49
46.44
Inventory Days
60.55
60.73
60.01
63.12
62.35
61.08
68.16
64.31
65.37
68.87
Payable days
61.32
70.00
65.95
62.11
57.69
49.52
48.73
47.10
57.24
76.31
Cash Conversion Cycle
44.08
37.12
36.99
42.18
46.31
52.46
60.27
52.96
46.63
39.01
Total Debt/Equity
0.33
0.19
0.26
0.43
0.49
0.49
0.66
0.60
0.60
0.69
Interest Cover
12.20
12.04
7.56
5.35
6.31
5.47
2.76
4.34
4.13
2.75

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.