Nifty

:

20115.95

Sensex

:

66934.36

19.35 (0.10%)
32.45 (0.05%)

Login

Nifty
Sensex

:
:

20115.95
66934.36

19.35 (0.10%)
32.45 (0.05%)

Linc Ltd.

Printing & Stationery

Rating :

65/99

BSE: 531241 | NSE: LINC

Watchlist

NSE BSE

707.90

29-Nov-2023

Open
High
Low
Previous Close

713.60
723.70
702.50
706.55

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

45614
326.37
900.00
350.35

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,055.11
27.37
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,039.03
0.70%
5.71

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

27.54
29.95
30.35

P:BV (Average)

8 Years
5 Years
3 Years

3.09
3.09
3.44

EV:EBITDA (Average)

8 Years
5 Years
3 Years

14.92
14.86
17.55

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var% Dec 22 Dec 21 Var%
Net Sales 131.22 126.98 3.34% 111.88 97.94 14.23% 137.29 110.55 24.19% 124.55 95.33 30.65%
Expenses 118.63 111.41 6.48% 98.73 89.95 9.76% 117.68 104.70 12.40% 106.36 88.61 20.03%
EBITDA 12.59 15.57 -19.14% 13.15 7.99 64.58% 19.61 5.84 235.79% 18.19 6.71 171.09%
EBIDTM 9.59% 12.26% 11.75% 8.16% 14.28% 5.29% 14.60% 7.04%
Other Income 1.93 0.84 129.76% 1.34 1.32 1.52% 0.91 1.61 -43.48% 0.41 0.43 -4.65%
Interest 0.46 0.10 360.00% 0.72 0.11 554.55% 0.29 0.20 45.00% 0.15 0.08 87.50%
Depreciation 3.80 3.64 4.40% 3.73 3.28 13.72% 3.65 3.27 11.62% 3.54 3.37 5.04%
PBT 10.26 12.67 -19.02% 10.04 5.93 69.31% 16.58 3.98 316.58% 14.90 3.69 303.79%
Tax 2.56 3.11 -17.68% 2.66 1.55 71.61% 4.25 0.99 329.29% 3.77 0.90 318.89%
PAT 7.71 9.55 -19.27% 7.38 4.38 68.49% 12.33 2.99 312.37% 11.13 2.79 298.92%
PATM 5.87% 7.52% 6.60% 4.47% 8.98% 2.71% 8.94% 2.92%
EPS 5.17 6.41 -19.34% 4.96 2.94 68.71% 8.27 2.01 311.44% 7.47 1.87 299.47%

Description Jun 23 Jun 22 Var% Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 504.94 486.76 354.96 256.66 396.99 366.94 331.39 348.75 344.14 318.30 314.10 Net Sales Growth 17.21% 37.13% 38.30% -35.35% 8.19% 10.73% -4.98% 1.34% 8.12% 1.34% Cost Of Goods Sold 301.64 294.59 237.48 172.73 248.58 253.57 220.71 231.76 218.77 210.68 215.79 Gross Profit 203.30 192.16 117.47 83.94 148.41 113.36 110.68 116.99 125.38 107.62 98.32 GP Margin 40.26% 39.48% 33.09% 32.70% 37.38% 30.89% 33.40% 33.55% 36.43% 33.81% 31.30% Total Expenditure 441.40 425.40 333.43 246.49 358.73 341.54 305.62 315.13 312.75 293.04 292.04 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 63.54 61.36 21.53 10.17 38.26 25.40 25.77 33.62 31.39 25.26 22.06 EBITDA Margin 12.58% 12.61% 6.07% 3.96% 9.64% 6.92% 7.78% 9.64% 9.12% 7.94% 7.02% Other Income 4.59 3.48 2.88 1.46 3.01 2.43 1.16 0.43 0.74 0.29 0.09 Interest 1.62 0.64 0.73 2.74 5.46 6.29 4.85 2.17 1.53 1.48 2.37 Depreciation 14.72 14.11 12.82 12.69 12.54 10.46 9.60 7.93 5.96 5.86 5.05 PBT 51.78 50.09 10.85 -3.81 23.26 11.07 12.48 23.95 24.64 18.21 14.73 Tax 13.24 12.69 2.72 -3.85 4.01 5.92 4.64 6.68 6.32 3.89 3.22 Tax Rate 25.57% 25.33% 25.07% 101.05% 17.24% 53.48% 37.18% 27.89% 25.65% 21.36% 21.86% PAT 38.55 37.40 8.13 0.04 19.25 5.15 7.84 17.26 18.32 14.32 11.51 PAT before Minority Interest 38.55 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 7.63% 7.68% 2.29% 0.02% 4.85% 1.40% 2.37% 4.95% 5.32% 4.50% 3.66% PAT Growth 95.59% 360.02% 20,225.00% -99.79% 273.79% -34.31% -54.58% -5.79% 27.93% 24.41% EPS 25.87 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

Annual Reports:

News Update:

Linc - Quarterly Results
2nd Nov 2023, 18:13 PM

Read More
Linc enters into Joint Venture agreement with Morris
23rd Oct 2023, 14:59 PM

The agreement aims to carry out manufacture and sale of anti-ink dry marker with automatic air tight sealing mechanism
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