Nifty

:

15746.45

Sensex

:

52578.76

-78.00 (-0.49%)
-316.65 (-0.60%)

Login

Nifty
Sensex

:
:

15746.45
52578.76

-78.00 (-0.49%)
-316.65 (-0.60%)

Linc Pen & Plastics Ltd.

Printing & Stationery

Rating :

45/99

BSE: 531241 | NSE: LINCPEN

Watchlist

NSE BSE

200.70

27-Jul-2021

Open
High
Low
Previous Close

201.75
204.90
198.05
205.20

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

10026
20.14
239.00
139.30

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

304.73
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

350.22
0.73%
2.26

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.66
3.05
6.47

EBITDA CAGR (%)

10 Years
5 Years
3 Years

9.84
5.60
9.85

PAT CAGR (%)

10 Years
5 Years
3 Years

8.65
1.00
34.91

P:E (Median)

8 Years
5 Years
3 Years

20.13
24.37
24.48

P:BV (Average)

8 Years
5 Years
3 Years

1.88
1.88
1.88

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.07
14.24
13.17

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var%
Net Sales 93.77 100.98 -7.14% 71.21 96.70 -26.36% 64.45 101.47 -36.48% 27.52 100.81 -72.70%
Expenses 87.23 89.88 -2.95% 69.05 86.44 -20.12% 61.42 92.29 -33.45% 28.79 90.12 -68.05%
EBITDA 6.53 11.10 -41.17% 2.16 10.25 -78.93% 3.04 9.17 -66.85% -1.27 10.70 -
EBIDTM 6.97% 10.99% 3.04% 10.60% 4.71% 9.04% -4.62% 10.61%
Other Income 1.13 -0.05 - 0.02 0.03 -33.33% 0.00 0.01 -100.00% 0.02 0.06 -66.67%
Interest 0.20 1.20 -83.33% 0.65 1.33 -51.13% 0.94 1.43 -34.27% 0.97 1.50 -35.33%
Depreciation 3.06 3.16 -3.16% 3.24 3.13 3.51% 3.24 3.12 3.85% 3.15 3.14 0.32%
PBT 4.41 6.68 -33.98% -1.71 5.83 - -1.14 4.63 - -5.37 6.12 -
Tax -1.79 1.71 - -0.43 1.50 - -0.25 -1.05 - -1.38 1.85 -
PAT 6.20 4.97 24.75% -1.28 4.33 - -0.88 5.68 - -3.99 4.27 -
PATM 6.61% 4.93% -1.80% 4.47% -1.37% 5.60% -14.51% 4.23%
EPS 4.16 3.34 24.55% -0.86 2.90 - -0.59 3.81 - -2.68 2.86 -

Description Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 256.95 399.95 366.94 331.39 348.75 344.14 318.30 314.10 305.26 275.05 253.65 Net Sales Growth -35.76% 9.00% 10.73% -4.98% 1.34% 8.12% 1.34% 2.90% 10.98% 8.44% Cost Of Goods Sold 172.72 248.58 253.57 220.71 231.76 218.77 210.68 215.79 216.01 195.70 173.22 Gross Profit 84.23 151.38 113.36 110.68 116.99 125.38 107.62 98.32 89.25 79.35 80.43 GP Margin 32.78% 37.85% 30.89% 33.40% 33.55% 36.43% 33.81% 31.30% 29.24% 28.85% 31.71% Total Expenditure 246.49 358.73 341.54 305.62 315.13 312.75 293.04 292.04 291.65 264.92 237.53 Power & Fuel Cost - 4.72 4.09 4.66 4.39 3.88 3.90 3.14 2.38 1.64 1.53 % Of Sales - 1.18% 1.11% 1.41% 1.26% 1.13% 1.23% 1.00% 0.78% 0.60% 0.60% Employee Cost - 35.77 27.96 25.46 20.67 18.57 17.49 16.66 15.60 15.27 12.15 % Of Sales - 8.94% 7.62% 7.68% 5.93% 5.40% 5.49% 5.30% 5.11% 5.55% 4.79% Manufacturing Exp. - 28.94 25.87 27.06 33.61 24.36 19.98 19.90 18.75 8.86 11.18 % Of Sales - 7.24% 7.05% 8.17% 9.64% 7.08% 6.28% 6.34% 6.14% 3.22% 4.41% General & Admin Exp. - 9.23 8.99 9.26 9.26 9.38 8.53 8.11 6.62 6.48 5.76 % Of Sales - 2.31% 2.45% 2.79% 2.66% 2.73% 2.68% 2.58% 2.17% 2.36% 2.27% Selling & Distn. Exp. - 24.59 15.63 12.79 9.64 32.73 27.75 22.97 25.25 33.09 30.55 % Of Sales - 6.15% 4.26% 3.86% 2.76% 9.51% 8.72% 7.31% 8.27% 12.03% 12.04% Miscellaneous Exp. - 6.90 5.43 5.67 5.80 5.07 4.70 5.47 7.03 3.88 30.55 % Of Sales - 1.73% 1.48% 1.71% 1.66% 1.47% 1.48% 1.74% 2.30% 1.41% 1.24% EBITDA 10.46 41.22 25.40 25.77 33.62 31.39 25.26 22.06 13.61 10.13 16.12 EBITDA Margin 4.07% 10.31% 6.92% 7.78% 9.64% 9.12% 7.94% 7.02% 4.46% 3.68% 6.36% Other Income 1.17 0.04 2.43 1.16 0.43 0.74 0.29 0.09 0.38 0.15 0.40 Interest 2.76 5.46 6.29 4.85 2.17 1.53 1.48 2.37 2.48 3.78 2.08 Depreciation 12.69 12.54 10.46 9.60 7.93 5.96 5.86 5.05 4.47 4.30 3.62 PBT -3.81 23.26 11.07 12.48 23.95 24.64 18.21 14.73 7.04 2.19 10.81 Tax -3.85 4.01 5.92 4.64 6.68 6.32 3.89 3.22 1.62 0.50 2.42 Tax Rate 101.05% 17.24% 53.48% 37.18% 27.89% 25.65% 21.36% 21.86% 23.01% 22.83% 22.39% PAT 0.05 19.25 5.15 7.84 17.26 18.32 14.32 11.51 5.41 1.70 8.40 PAT before Minority Interest 0.05 19.25 5.15 7.84 17.26 18.32 14.32 11.51 5.41 1.70 8.40 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 0.02% 4.81% 1.40% 2.37% 4.95% 5.32% 4.50% 3.66% 1.77% 0.62% 3.31% PAT Growth -99.74% 273.79% -34.31% -54.58% -5.79% 27.93% 24.41% 112.75% 218.24% -79.76% EPS 0.03 12.92 3.46 5.26 11.58 12.30 9.61 7.72 3.63 1.14 5.64

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 136.97 120.56 120.77 118.29 101.12 88.14 78.63 70.58 47.58 47.37 Share Capital 14.87 14.79 14.79 14.79 14.79 14.79 14.79 14.79 12.79 12.79 Total Reserves 122.10 105.69 105.98 103.50 86.34 73.35 63.84 55.79 34.79 34.58 Non-Current Liabilities 54.36 49.48 39.28 40.29 20.48 13.85 13.97 13.85 9.79 12.48 Secured Loans 18.80 17.85 13.50 12.76 0.00 0.00 0.08 0.99 1.79 2.74 Unsecured Loans 0.00 1.82 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 29.16 22.62 19.85 23.56 17.72 11.99 11.70 10.85 6.11 7.89 Current Liabilities 81.02 83.69 95.89 72.76 80.16 56.78 74.41 73.46 83.23 72.45 Trade Payables 36.02 25.96 28.00 19.39 28.86 21.49 24.50 27.36 26.45 20.23 Other Current Liabilities 21.38 19.53 19.38 15.94 14.93 12.97 13.74 14.32 12.32 10.78 Short Term Borrowings 23.52 38.13 48.48 37.36 30.94 17.78 32.64 29.31 39.88 37.49 Short Term Provisions 0.10 0.08 0.03 0.07 5.43 4.53 3.53 2.47 4.58 3.94 Total Liabilities 272.35 253.73 255.94 231.34 201.76 158.77 167.01 157.89 140.60 132.30 Net Block 75.86 74.90 66.83 47.00 41.97 30.37 32.98 29.26 27.60 26.06 Gross Block 116.16 102.70 84.19 54.83 87.67 71.77 68.14 60.89 55.13 49.39 Accumulated Depreciation 40.30 27.80 17.36 7.83 45.69 41.41 35.16 31.62 27.53 23.33 Non Current Assets 122.45 113.31 105.78 99.83 68.38 48.63 48.95 42.11 36.50 36.89 Capital Work in Progress 2.84 0.51 0.23 10.55 1.76 0.34 0.50 0.35 0.64 0.13 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. 43.74 37.89 38.70 42.24 24.63 17.90 15.45 12.33 8.06 10.51 Other Non Current Assets 0.01 0.01 0.02 0.04 0.02 0.02 0.02 0.16 0.19 0.18 Current Assets 149.90 140.43 150.15 131.50 133.38 110.13 118.05 115.78 104.10 95.41 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 83.13 70.43 78.88 78.53 77.29 63.65 70.21 66.07 63.02 66.68 Sundry Debtors 43.56 42.34 45.86 39.93 47.73 40.10 41.34 44.29 33.27 21.96 Cash & Bank 0.26 0.24 0.26 0.22 0.29 1.65 0.23 0.30 0.23 0.22 Other Current Assets 22.96 8.41 8.37 4.92 8.07 4.74 6.27 5.12 7.59 6.54 Short Term Loans & Adv. 16.28 19.00 16.78 7.91 7.62 4.40 5.89 4.65 6.74 4.11 Net Current Assets 68.89 56.74 54.26 58.74 53.22 53.36 43.64 42.31 20.88 22.96 Total Assets 272.35 253.74 255.93 231.33 201.76 158.76 167.00 157.89 140.60 132.30

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 38.35 33.17 13.17 9.14 9.69 24.81 11.39 0.80 11.37 -4.81 PBT 23.26 11.07 12.48 23.95 24.64 18.21 14.73 7.04 2.19 10.81 Adjustment 15.00 13.96 12.16 8.98 6.73 7.16 8.25 6.71 7.68 5.55 Changes in Working Capital 5.80 11.03 -9.13 -16.55 -17.61 4.83 -8.11 -12.20 3.04 -17.14 Cash after chg. in Working capital 44.06 36.06 15.51 16.39 13.75 30.20 14.87 1.55 12.91 -0.77 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -5.70 -2.89 -2.34 -7.24 -4.07 -5.39 -3.48 -0.75 -1.55 -4.05 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 -13.63 -16.61 -17.72 -21.80 -18.47 -3.58 -9.13 -5.45 -6.41 -11.21 Net Fixed Assets -15.79 -18.79 -19.04 24.05 -17.32 -3.47 -7.40 -5.47 -6.25 -9.86 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 2.16 2.18 1.32 -45.85 -1.15 -0.11 -1.73 0.02 -0.16 -1.35 Cash from Financing Activity -24.70 -16.59 4.59 12.60 7.41 -19.84 -2.33 4.73 -4.96 16.03 Net Cash Inflow / Outflow 0.02 -0.04 0.03 -0.06 -1.37 1.39 -0.06 0.08 0.00 0.00 Opening Cash & Equivalents 0.11 0.15 0.08 0.14 1.51 0.12 0.19 0.11 0.11 0.11 Closing Cash & Equivalent 0.13 0.11 0.11 0.08 0.14 1.51 0.12 0.19 0.11 0.11

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 92.10 81.48 81.68 80.00 68.39 59.61 53.18 47.73 37.21 37.05 ROA 7.32% 2.02% 3.22% 7.97% 10.16% 8.79% 7.08% 3.63% 1.24% 7.12% ROE 14.95% 4.27% 6.56% 15.74% 19.36% 17.18% 15.43% 9.16% 3.57% 18.87% ROCE 15.72% 9.41% 9.75% 17.34% 21.98% 18.05% 15.96% 9.89% 6.67% 16.83% Fixed Asset Turnover 3.73 4.00 4.92 5.09 4.34 4.58 4.90 5.29 5.28 5.83 Receivable days 38.43 43.08 45.81 44.11 46.32 46.42 49.47 46.10 36.56 30.12 Inventory Days 68.70 72.93 84.06 78.41 74.34 76.30 78.73 76.73 85.85 82.17 Payable days 30.89 29.13 28.45 28.32 29.48 29.28 32.95 35.26 33.60 31.91 Cash Conversion Cycle 76.23 86.88 101.42 94.20 91.18 93.43 95.25 87.57 88.81 80.38 Total Debt/Equity 0.33 0.52 0.54 0.43 0.31 0.20 0.43 0.45 0.90 0.87 Interest Cover 5.26 2.76 3.57 12.05 17.10 13.27 7.21 3.83 1.58 6.20

Top Investors:

mitsubishi pencil co ltd

ajanta sales pvt. ltd.

nitin chunilal mehta

Annual Reports:

News Update:

No Latest News!

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