Nifty

:

18634.05

Sensex

:

62919.10

35.40 (0.19%)
72.72 (0.12%)

Login

Nifty
Sensex

:
:

18634.05
62919.10

35.40 (0.19%)
72.72 (0.12%)

Linc Ltd.

Printing & Stationery

Rating :

73/99

BSE: 531241 | NSE: LINC

Watchlist

NSE BSE

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,169.41
31.27
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,172.20
0.23%
6.60

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

1.52
1.38
-3.66

EBITDA CAGR (%)

10 Years
5 Years
3 Years

4.69
-3.53
-10.86

PAT CAGR (%)

10 Years
5 Years
3 Years

4.16
0.73
-24.97

P:E (Median)

8 Years
5 Years
3 Years

26.31
33.34
30.04

P:BV (Average)

8 Years
5 Years
3 Years

2.67
2.67
2.75

EV:EBITDA (Average)

8 Years
5 Years
3 Years

14.54
15.14
16.42

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var%
Net Sales 137.29 110.55 24.19% 124.55 95.33 30.65% 126.98 93.95 35.16% 97.94 55.13 77.65%
Expenses 117.68 104.70 12.40% 106.36 88.61 20.03% 111.41 86.34 29.04% 89.95 53.77 67.29%
EBITDA 19.61 5.84 235.79% 18.19 6.71 171.09% 15.57 7.61 104.60% 7.99 1.36 487.50%
EBIDTM 14.28% 5.29% 14.60% 7.04% 12.26% 8.10% 8.16% 2.47%
Other Income 0.91 1.61 -43.48% 0.41 0.43 -4.65% 0.84 0.44 90.91% 1.32 0.40 230.00%
Interest 0.29 0.20 45.00% 0.15 0.08 87.50% 0.10 0.15 -33.33% 0.11 0.30 -63.33%
Depreciation 3.65 3.27 11.62% 3.54 3.37 5.04% 3.64 3.10 17.42% 3.28 3.08 6.49%
PBT 16.58 3.98 316.58% 14.90 3.69 303.79% 12.67 4.80 163.96% 5.93 -1.62 -
Tax 4.25 0.99 329.29% 3.77 0.90 318.89% 3.11 1.22 154.92% 1.55 -0.40 -
PAT 12.33 2.99 312.37% 11.13 2.79 298.92% 9.55 3.58 166.76% 4.38 -1.22 -
PATM 8.98% 2.71% 8.94% 2.92% 7.52% 3.81% 4.47% -2.22%
EPS 8.27 2.01 311.44% 7.47 1.87 299.47% 6.41 2.40 167.08% 2.94 -0.82 -

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 486.76 354.96 256.66 396.99 366.94 331.39 348.75 344.14 318.30 314.10 305.26 Net Sales Growth 37.13% 38.30% -35.35% 8.19% 10.73% -4.98% 1.34% 8.12% 1.34% 2.90% Cost Of Goods Sold 294.60 237.48 172.73 248.58 253.57 220.71 231.76 218.77 210.68 215.79 216.01 Gross Profit 192.16 117.47 83.94 148.41 113.36 110.68 116.99 125.38 107.62 98.32 89.25 GP Margin 39.48% 33.09% 32.70% 37.38% 30.89% 33.40% 33.55% 36.43% 33.81% 31.30% 29.24% Total Expenditure 425.40 333.43 246.49 358.73 341.54 305.62 315.13 312.75 293.04 292.04 291.65 Power & Fuel Cost - 3.73 2.85 4.72 4.09 4.66 4.39 3.88 3.90 3.14 2.38 % Of Sales - 1.05% 1.11% 1.19% 1.11% 1.41% 1.26% 1.13% 1.23% 1.00% 0.78% Employee Cost - 39.25 27.77 35.77 27.96 25.46 20.67 18.57 17.49 16.66 15.60 % Of Sales - 11.06% 10.82% 9.01% 7.62% 7.68% 5.93% 5.40% 5.49% 5.30% 5.11% Manufacturing Exp. - 11.60 13.80 28.94 25.87 27.06 33.61 24.36 19.98 19.90 18.75 % Of Sales - 3.27% 5.38% 7.29% 7.05% 8.17% 9.64% 7.08% 6.28% 6.34% 6.14% General & Admin Exp. - 8.19 6.10 9.23 8.99 9.26 9.26 9.38 8.53 8.11 6.62 % Of Sales - 2.31% 2.38% 2.32% 2.45% 2.79% 2.66% 2.73% 2.68% 2.58% 2.17% Selling & Distn. Exp. - 22.48 16.26 24.59 15.63 12.79 9.64 32.73 27.75 22.97 25.25 % Of Sales - 6.33% 6.34% 6.19% 4.26% 3.86% 2.76% 9.51% 8.72% 7.31% 8.27% Miscellaneous Exp. - 10.71 6.97 6.90 5.43 5.67 5.80 5.07 4.70 5.47 25.25 % Of Sales - 3.02% 2.72% 1.74% 1.48% 1.71% 1.66% 1.47% 1.48% 1.74% 2.30% EBITDA 61.36 21.53 10.17 38.26 25.40 25.77 33.62 31.39 25.26 22.06 13.61 EBITDA Margin 12.61% 6.07% 3.96% 9.64% 6.92% 7.78% 9.64% 9.12% 7.94% 7.02% 4.46% Other Income 3.48 2.88 1.46 3.01 2.43 1.16 0.43 0.74 0.29 0.09 0.38 Interest 0.65 0.73 2.74 5.46 6.29 4.85 2.17 1.53 1.48 2.37 2.48 Depreciation 14.11 12.82 12.69 12.54 10.46 9.60 7.93 5.96 5.86 5.05 4.47 PBT 50.08 10.85 -3.81 23.26 11.07 12.48 23.95 24.64 18.21 14.73 7.04 Tax 12.68 2.72 -3.85 4.01 5.92 4.64 6.68 6.32 3.89 3.22 1.62 Tax Rate 25.32% 25.07% 101.05% 17.24% 53.48% 37.18% 27.89% 25.65% 21.36% 21.86% 23.01% PAT 37.39 8.13 0.04 19.25 5.15 7.84 17.26 18.32 14.32 11.51 5.41 PAT before Minority Interest 37.39 8.13 0.04 19.25 5.15 7.84 17.26 18.32 14.32 11.51 5.41 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 7.68% 2.29% 0.02% 4.85% 1.40% 2.37% 4.95% 5.32% 4.50% 3.66% 1.77% PAT Growth 359.34% 20,225.00% -99.79% 273.79% -34.31% -54.58% -5.79% 27.93% 24.41% 112.75% EPS 25.09 5.46 0.03 12.92 3.46 5.26 11.58 12.30 9.61 7.72 3.63

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 142.85 134.71 136.97 120.56 120.77 118.29 101.12 88.14 78.63 70.58 Share Capital 14.87 14.87 14.87 14.79 14.79 14.79 14.79 14.79 14.79 14.79 Total Reserves 127.98 119.83 122.10 105.69 105.98 103.50 86.34 73.35 63.84 55.79 Non-Current Liabilities 31.02 31.72 54.36 49.48 39.28 40.29 20.48 13.85 13.97 13.85 Secured Loans 0.00 0.00 18.80 17.85 13.50 12.76 0.00 0.00 0.08 0.99 Unsecured Loans 0.00 0.00 0.00 1.82 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 27.36 27.40 29.16 22.62 19.85 23.56 17.72 11.99 11.70 10.85 Current Liabilities 53.17 59.02 81.02 83.69 95.89 72.76 80.16 56.78 74.41 73.46 Trade Payables 40.24 38.48 41.90 25.96 28.00 19.39 28.86 21.49 24.50 27.36 Other Current Liabilities 9.90 12.32 15.51 19.53 19.38 15.94 14.93 12.97 13.74 14.32 Short Term Borrowings 2.99 8.12 23.52 38.13 48.48 37.36 30.94 17.78 32.64 29.31 Short Term Provisions 0.05 0.10 0.10 0.08 0.03 0.07 5.43 4.53 3.53 2.47 Total Liabilities 227.04 225.45 272.35 253.73 255.94 231.34 201.76 158.77 167.01 157.89 Net Block 80.92 67.84 75.86 74.90 66.83 47.00 41.97 30.37 32.98 29.26 Gross Block 146.35 120.82 116.16 102.70 84.19 54.83 87.67 71.77 68.14 60.89 Accumulated Depreciation 65.43 52.98 40.30 27.80 17.36 7.83 45.69 41.41 35.16 31.62 Non Current Assets 113.07 111.92 122.45 113.31 105.78 99.83 68.38 48.63 48.95 42.11 Capital Work in Progress 1.23 3.22 2.84 0.51 0.23 10.55 1.76 0.34 0.50 0.35 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. 30.89 40.85 43.74 37.89 38.70 42.24 24.63 17.90 15.45 12.33 Other Non Current Assets 0.04 0.01 0.01 0.01 0.02 0.04 0.02 0.02 0.02 0.16 Current Assets 113.98 113.53 149.90 140.43 150.15 131.50 133.38 110.13 118.05 115.78 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 64.61 62.61 83.13 70.43 78.88 78.53 77.29 63.65 70.21 66.07 Sundry Debtors 34.13 35.89 43.56 42.34 45.86 39.93 47.73 40.10 41.34 44.29 Cash & Bank 0.20 0.27 0.26 0.24 0.26 0.22 0.29 1.65 0.23 0.30 Other Current Assets 15.04 3.05 6.68 8.41 25.15 12.83 8.07 4.74 6.27 5.12 Short Term Loans & Adv. 12.93 11.71 16.28 19.00 16.78 7.91 7.62 4.40 5.89 4.65 Net Current Assets 60.81 54.51 68.89 56.74 54.26 58.74 53.22 53.36 43.64 42.31 Total Assets 227.05 225.45 272.35 253.74 255.93 231.33 201.76 158.76 167.00 157.89

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 20.44 47.23 38.35 33.17 13.17 9.14 9.69 24.81 11.39 0.80 PBT 10.85 -3.81 23.26 11.07 12.48 23.95 24.64 18.21 14.73 7.04 Adjustment 13.28 15.49 15.00 13.96 12.16 8.98 6.73 7.16 8.25 6.71 Changes in Working Capital -0.89 33.73 5.80 11.03 -9.13 -16.55 -17.61 4.83 -8.11 -12.20 Cash after chg. in Working capital 23.25 45.41 44.06 36.06 15.51 16.39 13.75 30.20 14.87 1.55 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.80 1.82 -5.70 -2.89 -2.34 -7.24 -4.07 -5.39 -3.48 -0.75 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 -14.07 -4.02 -13.63 -16.61 -17.72 -21.80 -18.47 -3.58 -9.13 -5.45 Net Fixed Assets -23.54 -5.04 -15.79 -18.79 -19.04 24.05 -17.32 -3.47 -7.40 -5.47 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 9.47 1.02 2.16 2.18 1.32 -45.85 -1.15 -0.11 -1.73 0.02 Cash from Financing Activity -6.42 -43.20 -24.70 -16.59 4.59 12.60 7.41 -19.84 -2.33 4.73 Net Cash Inflow / Outflow -0.05 0.01 0.02 -0.04 0.03 -0.06 -1.37 1.39 -0.06 0.08 Opening Cash & Equivalents 0.14 0.13 0.11 0.15 0.08 0.14 1.51 0.12 0.19 0.11 Closing Cash & Equivalent 0.09 0.14 0.13 0.11 0.11 0.08 0.14 1.51 0.12 0.19

Financial Ratios

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 96.05 90.58 92.10 81.48 81.68 80.00 68.39 59.61 53.18 47.73 ROA 3.59% 0.02% 7.32% 2.02% 3.22% 7.97% 10.16% 8.79% 7.08% 3.63% ROE 5.86% 0.03% 14.95% 4.27% 6.56% 15.74% 19.36% 17.18% 15.43% 9.16% ROCE 8.03% -0.66% 15.72% 9.41% 9.75% 17.34% 21.98% 18.05% 15.96% 9.89% Fixed Asset Turnover 2.69 2.18 3.70 4.00 4.92 5.09 4.34 4.58 4.90 5.29 Receivable days 35.57 56.06 38.71 43.08 45.81 44.11 46.32 46.42 49.47 46.10 Inventory Days 64.63 102.84 69.20 72.93 84.06 78.41 74.34 76.30 78.73 76.73 Payable days 60.50 84.93 49.82 29.13 28.45 28.32 29.48 29.28 32.95 35.26 Cash Conversion Cycle 39.70 73.97 58.09 86.88 101.42 94.20 91.18 93.43 95.25 87.57 Total Debt/Equity 0.02 0.06 0.33 0.52 0.54 0.43 0.31 0.20 0.43 0.45 Interest Cover 15.81 -0.39 5.26 2.76 3.57 12.05 17.10 13.27 7.21 3.83

Top Investors:

mitsubishi pencil co ltd

dheeraj kumar lohia

ajanta sales private limited

nitin chunilal mehta

investor education and protection fund (iepf)

Annual Reports:

News Update:

Linc - Quarterly Results
12th May 2023, 17:32 PM

Read More
Linc inks pact to make investment in Gelx Industries
5th Apr 2023, 18:17 PM

The acquisition will provide opportunity for Growth to Linc in Africa
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