Nifty

:

22402.40

Sensex

:

73852.94

34.40 (0.15%)
114.49 (0.16%)

Login

Nifty
Sensex

:
:

22402.40
73852.94

34.40 (0.15%)
114.49 (0.16%)

Linc Ltd.

Printing & Stationery

Rating :

48/99

BSE: 531241 | NSE: LINC

Watchlist

NSE BSE

603.45

24-Apr-2024

Open
High
Low
Previous Close

600.00
625.00
578.35
590.20

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

90325
549.18
900.00
463.20

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

879.77
25.14
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

863.69
0.85%
4.58

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.48
5.81
23.78

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.77
19.29
43.26

PAT CAGR (%)

10 Years
5 Years
3 Years

12.51
48.67
877.85

P:E (Median)

8 Years
5 Years
3 Years

27.52
27.55
30.12

P:BV (Average)

8 Years
5 Years
3 Years

3.25
3.25
3.81

EV:EBITDA (Average)

8 Years
5 Years
3 Years

15.04
14.81
17.38

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 120.34 124.55 -3.38% 131.22 126.98 3.34% 111.88 97.94 14.23% 137.29 110.55 24.19%
Expenses 106.83 106.36 0.44% 118.63 111.41 6.48% 98.73 89.95 9.76% 117.68 104.70 12.40%
EBITDA 13.51 18.19 -25.73% 12.59 15.57 -19.14% 13.15 7.99 64.58% 19.61 5.84 235.79%
EBIDTM 11.22% 14.60% 9.59% 12.26% 11.75% 8.16% 14.28% 5.29%
Other Income 0.67 0.41 63.41% 1.93 0.84 129.76% 1.34 1.32 1.52% 0.91 1.61 -43.48%
Interest 0.44 0.15 193.33% 0.46 0.10 360.00% 0.72 0.11 554.55% 0.29 0.20 45.00%
Depreciation 3.60 3.54 1.69% 3.80 3.64 4.40% 3.73 3.28 13.72% 3.65 3.27 11.62%
PBT 10.14 14.90 -31.95% 10.26 12.67 -19.02% 10.04 5.93 69.31% 16.58 3.98 316.58%
Tax 2.57 3.77 -31.83% 2.56 3.11 -17.68% 2.66 1.55 71.61% 4.25 0.99 329.29%
PAT 7.57 11.13 -31.99% 7.71 9.55 -19.27% 7.38 4.38 68.49% 12.33 2.99 312.37%
PATM 6.29% 8.94% 5.87% 7.52% 6.60% 4.47% 8.98% 2.71%
EPS 5.08 7.47 -31.99% 5.17 6.41 -19.34% 4.96 2.94 68.71% 8.27 2.01 311.44%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 123.96 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 110.03 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 13.93 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 11.24% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.71 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.66 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 3.74 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 10.24 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 2.61 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 7.62 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 6.15% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 5.09 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 500.73 486.76 354.96 256.66 396.99 366.94 331.39 348.75 344.14 318.30 314.10 Net Sales Growth 8.85% 37.13% 38.30% -35.35% 8.19% 10.73% -4.98% 1.34% 8.12% 1.34% Cost Of Goods Sold 300.62 294.59 237.48 172.73 248.58 253.57 220.71 231.76 218.77 210.68 215.79 Gross Profit 200.11 192.16 117.47 83.94 148.41 113.36 110.68 116.99 125.38 107.62 98.32 GP Margin 39.96% 39.48% 33.09% 32.70% 37.38% 30.89% 33.40% 33.55% 36.43% 33.81% 31.30% Total Expenditure 441.87 425.40 333.43 246.49 358.73 341.54 305.62 315.13 312.75 293.04 292.04 Power & Fuel Cost - 5.21 3.73 2.85 4.72 4.09 4.66 4.39 3.88 3.90 3.14 % Of Sales - 1.07% 1.05% 1.11% 1.19% 1.11% 1.41% 1.26% 1.13% 1.23% 1.00% Employee Cost - 60.73 39.25 27.77 35.77 27.96 25.46 20.67 18.57 17.49 16.66 % Of Sales - 12.48% 11.06% 10.82% 9.01% 7.62% 7.68% 5.93% 5.40% 5.49% 5.30% Manufacturing Exp. - 9.02 11.60 13.80 28.94 25.87 27.06 33.61 24.36 19.98 19.90 % Of Sales - 1.85% 3.27% 5.38% 7.29% 7.05% 8.17% 9.64% 7.08% 6.28% 6.34% General & Admin Exp. - 18.47 12.95 6.10 9.23 8.99 9.26 9.26 9.38 8.53 8.11 % Of Sales - 3.79% 3.65% 2.38% 2.32% 2.45% 2.79% 2.66% 2.73% 2.68% 2.58% Selling & Distn. Exp. - 31.89 22.48 16.26 24.59 15.63 12.79 9.64 32.73 27.75 22.97 % Of Sales - 6.55% 6.33% 6.34% 6.19% 4.26% 3.86% 2.76% 9.51% 8.72% 7.31% Miscellaneous Exp. - 5.48 5.94 6.97 6.90 5.43 5.67 5.80 5.07 4.70 22.97 % Of Sales - 1.13% 1.67% 2.72% 1.74% 1.48% 1.71% 1.66% 1.47% 1.48% 1.74% EBITDA 58.86 61.36 21.53 10.17 38.26 25.40 25.77 33.62 31.39 25.26 22.06 EBITDA Margin 11.75% 12.61% 6.07% 3.96% 9.64% 6.92% 7.78% 9.64% 9.12% 7.94% 7.02% Other Income 4.85 3.48 2.88 1.46 3.01 2.43 1.16 0.43 0.74 0.29 0.09 Interest 1.91 0.64 0.73 2.74 5.46 6.29 4.85 2.17 1.53 1.48 2.37 Depreciation 14.78 14.11 12.82 12.69 12.54 10.46 9.60 7.93 5.96 5.86 5.05 PBT 47.02 50.09 10.85 -3.81 23.26 11.07 12.48 23.95 24.64 18.21 14.73 Tax 12.04 12.69 2.72 -3.85 4.01 5.92 4.64 6.68 6.32 3.89 3.22 Tax Rate 25.61% 25.33% 25.07% 101.05% 17.24% 53.48% 37.18% 27.89% 25.65% 21.36% 21.86% PAT 34.99 37.40 8.13 0.04 19.25 5.15 7.84 17.26 18.32 14.32 11.51 PAT before Minority Interest 34.99 37.40 8.13 0.04 19.25 5.15 7.84 17.26 18.32 14.32 11.51 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 6.99% 7.68% 2.29% 0.02% 4.85% 1.40% 2.37% 4.95% 5.32% 4.50% 3.66% PAT Growth 24.74% 360.02% 20,225.00% -99.79% 273.79% -34.31% -54.58% -5.79% 27.93% 24.41% EPS 23.48 25.10 5.46 0.03 12.92 3.46 5.26 11.58 12.30 9.61 7.72

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 177.22 142.85 134.71 136.97 120.56 120.77 118.29 101.12 88.14 78.63 Share Capital 14.87 14.87 14.87 14.87 14.79 14.79 14.79 14.79 14.79 14.79 Total Reserves 162.35 127.98 119.83 122.10 105.69 105.98 103.50 86.34 73.35 63.84 Non-Current Liabilities 31.19 31.02 31.72 54.36 49.48 39.28 40.29 20.48 13.85 13.97 Secured Loans 0.00 0.00 0.00 18.80 17.85 13.50 12.76 0.00 0.00 0.08 Unsecured Loans 0.00 0.00 0.00 0.00 1.82 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 27.91 27.36 27.40 29.16 22.62 19.85 23.56 17.72 11.99 11.70 Current Liabilities 67.49 53.17 59.02 81.02 83.69 95.89 72.76 80.16 56.78 74.41 Trade Payables 39.36 40.24 38.48 41.90 25.96 28.00 19.39 28.86 21.49 24.50 Other Current Liabilities 14.79 9.90 12.32 15.51 19.53 19.38 15.94 14.93 12.97 13.74 Short Term Borrowings 0.00 2.99 8.12 23.52 38.13 48.48 37.36 30.94 17.78 32.64 Short Term Provisions 13.34 0.05 0.10 0.10 0.08 0.03 0.07 5.43 4.53 3.53 Total Liabilities 275.90 227.04 225.45 272.35 253.73 255.94 231.34 201.76 158.77 167.01 Net Block 89.39 80.92 67.84 75.86 74.90 66.83 47.00 41.97 30.37 32.98 Gross Block 165.88 146.35 120.82 116.16 102.70 84.19 54.83 87.67 71.77 68.14 Accumulated Depreciation 76.48 65.43 52.98 40.30 27.80 17.36 7.83 45.69 41.41 35.16 Non Current Assets 123.34 113.34 111.92 122.45 113.31 105.78 99.83 68.38 48.63 48.95 Capital Work in Progress 0.98 1.23 3.22 2.84 0.51 0.23 10.55 1.76 0.34 0.50 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 32.92 31.16 40.85 43.74 37.89 38.70 42.24 24.63 17.90 15.45 Other Non Current Assets 0.04 0.04 0.01 0.01 0.01 0.02 0.04 0.02 0.02 0.02 Current Assets 152.56 113.70 113.53 149.90 140.43 150.15 131.50 133.38 110.13 118.05 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 78.95 64.61 62.61 83.13 70.43 78.88 78.53 77.29 63.65 70.21 Sundry Debtors 38.64 34.13 35.89 43.56 42.34 45.86 39.93 47.73 40.10 41.34 Cash & Bank 12.40 0.20 0.27 0.26 0.24 0.26 0.22 0.29 1.65 0.23 Other Current Assets 22.57 2.11 3.05 6.68 27.41 25.15 12.83 8.07 4.74 6.27 Short Term Loans & Adv. 21.18 12.66 11.71 16.28 19.00 16.78 7.91 7.62 4.40 5.89 Net Current Assets 85.08 60.53 54.51 68.89 56.74 54.26 58.74 53.22 53.36 43.64 Total Assets 275.90 227.04 225.45 272.35 253.74 255.93 231.33 201.76 158.76 167.00

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 43.38 20.44 47.23 38.35 33.17 13.17 9.14 9.69 24.81 11.39 PBT 50.09 10.85 -3.81 23.26 11.07 12.48 23.95 24.64 18.21 14.73 Adjustment 14.28 13.28 15.49 15.00 13.96 12.16 8.98 6.73 7.16 8.25 Changes in Working Capital -7.90 -0.89 33.73 5.80 11.03 -9.13 -16.55 -17.61 4.83 -8.11 Cash after chg. in Working capital 56.47 23.25 45.41 44.06 36.06 15.51 16.39 13.75 30.20 14.87 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -13.09 -2.80 1.82 -5.70 -2.89 -2.34 -7.24 -4.07 -5.39 -3.48 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 -29.03 -14.07 -4.02 -13.63 -16.61 -17.72 -21.80 -18.47 -3.58 -9.13 Net Fixed Assets -19.28 -23.54 -5.04 -15.79 -18.79 -19.04 24.05 -17.32 -3.47 -7.40 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -9.75 9.47 1.02 2.16 2.18 1.32 -45.85 -1.15 -0.11 -1.73 Cash from Financing Activity -6.84 -6.42 -43.20 -24.70 -16.59 4.59 12.60 7.41 -19.84 -2.33 Net Cash Inflow / Outflow 7.51 -0.05 0.01 0.02 -0.04 0.03 -0.06 -1.37 1.39 -0.06 Opening Cash & Equivalents 0.09 0.14 0.13 0.11 0.15 0.08 0.14 1.51 0.12 0.19 Closing Cash & Equivalent 7.60 0.09 0.14 0.13 0.11 0.11 0.08 0.14 1.51 0.12

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 119.16 96.05 90.58 92.10 81.48 81.68 80.00 68.39 59.61 53.18 ROA 14.87% 3.59% 0.02% 7.32% 2.02% 3.22% 7.97% 10.16% 8.79% 7.08% ROE 23.37% 5.86% 0.03% 14.95% 4.27% 6.56% 15.74% 19.36% 17.18% 15.43% ROCE 31.40% 8.03% -0.66% 15.72% 9.41% 9.75% 17.34% 21.98% 18.05% 15.96% Fixed Asset Turnover 3.15 2.69 2.18 3.70 4.00 4.92 5.09 4.34 4.58 4.90 Receivable days 26.98 35.57 56.06 38.71 43.08 45.81 44.11 46.32 46.42 49.47 Inventory Days 53.22 64.63 102.84 69.20 72.93 84.06 78.41 74.34 76.30 78.73 Payable days 49.31 60.50 84.93 49.82 29.13 28.45 28.32 29.48 29.28 32.95 Cash Conversion Cycle 30.88 39.70 73.97 58.09 86.88 101.42 94.20 91.18 93.43 95.25 Total Debt/Equity 0.00 0.02 0.06 0.33 0.52 0.54 0.43 0.31 0.20 0.43 Interest Cover 79.78 15.81 -0.39 5.26 2.76 3.57 12.05 17.10 13.27 7.21

Top Investors:

mitsubishi pencil co ltd

dheeraj kumar lohia

ajanta sales private limited

nitin chunilal mehta

jatinder agarwal

investor education and protection fund (iepf)

Annual Reports:

News Update:

Linc - Quarterly Results
8th Feb 2024, 18:48 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.

Feedback