Nifty

:

24008.00

Sensex

:

79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Login

Nifty
Sensex

:
:

24008.00
79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Linc Ltd.

Printing & Stationery

Rating :

N/A

BSE: 531241 | NSE: LINC

Watchlist

NSE BSE

129.52

06-Feb-2025

Open
High
Low
Previous Close

132.10
132.99
128.90
131.38

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

19506
25.45
207.90
95.11

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

653.79
17.18
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

629.01
1.36%
2.79

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.66
4.80
12.24

EBITDA CAGR (%)

10 Years
5 Years
3 Years

8.25
7.85
20.99

PAT CAGR (%)

10 Years
5 Years
3 Years

9.07
12.12
61.29

P:E (Median)

8 Years
5 Years
3 Years

25.48
25.48
25.48

P:BV (Average)

8 Years
5 Years
3 Years

2.73
2.73
2.73

EV:EBITDA (Average)

8 Years
5 Years
3 Years

9.33
9.33
9.33

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 151.08 138.46 9.11% 118.00 120.34 -1.94% 134.64 131.22 2.61% 127.75 111.88 14.18%
Expenses 132.16 121.88 8.43% 103.53 106.83 -3.09% 118.73 118.63 0.08% 113.75 98.73 15.21%
EBITDA 18.93 16.58 14.17% 14.47 13.51 7.11% 15.91 12.59 26.37% 14.00 13.15 6.46%
EBIDTM 12.53% 11.97% 12.26% 11.22% 11.82% 9.59% 10.96% 11.75%
Other Income 2.06 2.82 -26.95% 1.51 0.67 125.37% 0.03 1.93 -98.45% 1.38 1.34 2.99%
Interest 0.49 0.47 4.26% 0.42 0.44 -4.55% 0.42 0.46 -8.70% 0.42 0.72 -41.67%
Depreciation 3.51 3.66 -4.10% 3.73 3.60 3.61% 3.71 3.80 -2.37% 3.71 3.73 -0.54%
PBT 16.99 15.27 11.26% 11.83 10.14 16.67% 11.81 10.26 15.11% 11.26 10.04 12.15%
Tax 4.32 3.83 12.79% 2.98 2.57 15.95% 3.03 2.56 18.36% 2.89 2.66 8.65%
PAT 12.67 11.45 10.66% 8.85 7.57 16.91% 8.78 7.71 13.88% 8.37 7.39 13.26%
PATM 8.38% 8.27% 7.50% 6.29% 6.52% 5.87% 6.55% 6.60%
EPS 2.13 1.92 10.94% 1.49 1.27 17.32% 1.48 1.30 13.85% 1.41 1.24 13.71%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 153.93 140.80 9.33% 122.17 123.96 -1.44% 137.28 0.00 0 130.11 0.00 0
Expenses 134.69 124.03 8.59% 107.56 110.03 -2.24% 120.99 0.00 0 115.86 0.00 0
EBITDA 19.24 16.76 14.80% 14.61 13.93 4.88% 16.29 0.00 0 14.25 0.00 0
EBIDTM 12.50% 11.91% 11.96% 11.24% 11.87% 0.00% 10.95% 0.00%
Other Income 1.98 3.27 -39.45% 1.39 0.71 95.77% 0.00 0.00 0 1.34 0.00 0
Interest 0.78 0.73 6.85% 0.76 0.66 15.15% 0.72 0.00 0 0.69 0.00 0
Depreciation 3.59 3.71 -3.23% 3.80 3.74 1.60% 3.78 0.00 0 3.77 0.00 0
PBT 16.86 15.58 8.22% 11.43 10.24 11.62% 11.79 0.00 0 11.13 0.00 0
Tax 4.70 3.91 20.20% 2.81 2.61 7.66% 2.97 0.00 0 2.75 0.00 0
PAT 12.16 11.68 4.11% 8.63 7.62 13.25% 8.82 0.00 0 8.37 0.00 0
PATM 7.90% 8.29% 7.06% 6.15% 6.43% 0.00% 6.43% 0.00%
EPS 2.04 1.94 5.15% 1.47 1.27 15.75% 1.48 0.00 0 1.42 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 531.47 501.89 486.76 354.96 256.66 396.99 366.94 331.39 348.75 344.14 318.30 Net Sales Growth 5.89% 3.11% 37.13% 38.30% -35.35% 8.19% 10.73% -4.98% 1.34% 8.12% Cost Of Goods Sold 322.71 300.90 294.59 237.48 172.73 248.58 253.57 220.71 231.76 218.77 210.68 Gross Profit 208.76 200.99 192.16 117.47 83.94 148.41 113.36 110.68 116.99 125.38 107.62 GP Margin 39.28% 40.05% 39.48% 33.09% 32.70% 37.38% 30.89% 33.40% 33.55% 36.43% 33.81% Total Expenditure 468.17 446.07 425.40 333.43 246.49 358.73 341.54 305.62 315.13 312.75 293.04 Power & Fuel Cost - 5.35 5.21 3.73 2.85 4.72 4.09 4.66 4.39 3.88 3.90 % Of Sales - 1.07% 1.07% 1.05% 1.11% 1.19% 1.11% 1.41% 1.26% 1.13% 1.23% Employee Cost - 74.66 60.73 39.25 27.77 35.77 27.96 25.46 20.67 18.57 17.49 % Of Sales - 14.88% 12.48% 11.06% 10.82% 9.01% 7.62% 7.68% 5.93% 5.40% 5.49% Manufacturing Exp. - 9.96 9.02 11.60 13.80 28.94 25.87 27.06 33.61 24.36 19.98 % Of Sales - 1.98% 1.85% 3.27% 5.38% 7.29% 7.05% 8.17% 9.64% 7.08% 6.28% General & Admin Exp. - 19.73 18.47 12.95 6.10 9.23 8.99 9.26 9.26 9.38 8.53 % Of Sales - 3.93% 3.79% 3.65% 2.38% 2.32% 2.45% 2.79% 2.66% 2.73% 2.68% Selling & Distn. Exp. - 28.60 31.89 22.48 16.26 24.59 15.63 12.79 9.64 32.73 27.75 % Of Sales - 5.70% 6.55% 6.33% 6.34% 6.19% 4.26% 3.86% 2.76% 9.51% 8.72% Miscellaneous Exp. - 6.87 5.48 5.94 6.97 6.90 5.43 5.67 5.80 5.07 27.75 % Of Sales - 1.37% 1.13% 1.67% 2.72% 1.74% 1.48% 1.71% 1.66% 1.47% 1.48% EBITDA 63.31 55.82 61.36 21.53 10.17 38.26 25.40 25.77 33.62 31.39 25.26 EBITDA Margin 11.91% 11.12% 12.61% 6.07% 3.96% 9.64% 6.92% 7.78% 9.64% 9.12% 7.94% Other Income 4.98 6.76 3.48 2.88 1.46 3.01 2.43 1.16 0.43 0.74 0.29 Interest 1.75 2.09 0.64 0.73 2.74 5.46 6.29 4.85 2.17 1.53 1.48 Depreciation 14.66 14.78 14.11 12.82 12.69 12.54 10.46 9.60 7.93 5.96 5.86 PBT 51.89 45.72 50.09 10.85 -3.81 23.26 11.07 12.48 23.95 24.64 18.21 Tax 13.22 11.61 12.69 2.72 -3.85 4.01 5.92 4.64 6.68 6.32 3.89 Tax Rate 25.48% 25.39% 25.33% 25.07% 101.05% 17.24% 53.48% 37.18% 27.89% 25.65% 21.36% PAT 38.67 34.11 37.40 8.13 0.04 19.25 5.15 7.84 17.26 18.32 14.32 PAT before Minority Interest 38.67 34.11 37.40 8.13 0.04 19.25 5.15 7.84 17.26 18.32 14.32 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 7.28% 6.80% 7.68% 2.29% 0.02% 4.85% 1.40% 2.37% 4.95% 5.32% 4.50% PAT Growth 13.34% -8.80% 360.02% 20,225.00% -99.79% 273.79% -34.31% -54.58% -5.79% 27.93% EPS 6.50 5.73 6.29 1.37 0.01 3.24 0.87 1.32 2.90 3.08 2.41

Description TTM Mar 24
Net Sales - 507.85 Net Sales Growth - Cost Of Goods Sold - 303.96 Gross Profit - 203.88 GP Margin - 40.15% Total Expenditure - 451.42 Power & Fuel Cost - 5.35 % Of Sales - 1.05% Employee Cost - 75.97 % Of Sales - 14.96% Manufacturing Exp. - 10.05 % Of Sales - 1.98% General & Admin Exp. - 20.06 % Of Sales - 3.95% Selling & Distn. Exp. - 28.98 % Of Sales - 5.71% Miscellaneous Exp. - 7.05 % Of Sales - 1.39% EBITDA - 56.43 EBITDA Margin - 11.11% Other Income - 7.26 Interest - 2.57 Depreciation - 14.98 PBT - 46.12 Tax - 11.74 Tax Rate - 25.46% PAT - 34.21 PAT before Minority Interest - 34.39 Minority Interest - -0.18 PAT Margin - 6.74% PAT Growth - EPS - 5.75

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 202.79 177.22 142.85 134.71 136.97 120.56 120.77 118.29 101.12 88.14 Share Capital 14.87 14.87 14.87 14.87 14.87 14.79 14.79 14.79 14.79 14.79 Total Reserves 187.91 162.35 127.98 119.83 122.10 105.69 105.98 103.50 86.34 73.35 Non-Current Liabilities 72.55 31.19 31.02 31.72 54.36 49.48 39.28 40.29 20.48 13.85 Secured Loans 0.00 0.00 0.00 0.00 18.80 17.85 13.50 12.76 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 1.82 0.00 0.00 0.00 0.00 Long Term Provisions 51.49 27.91 27.36 27.40 29.16 22.62 19.85 23.56 17.72 11.99 Current Liabilities 68.25 67.49 53.17 59.02 81.02 83.69 95.89 72.76 80.16 56.78 Trade Payables 55.66 39.36 40.24 38.48 41.90 25.96 28.00 19.39 28.86 21.49 Other Current Liabilities 12.55 14.79 9.90 12.32 15.51 19.53 19.38 15.94 14.93 12.97 Short Term Borrowings 0.00 0.00 2.99 8.12 23.52 38.13 48.48 37.36 30.94 17.78 Short Term Provisions 0.04 13.34 0.05 0.10 0.10 0.08 0.03 0.07 5.43 4.53 Total Liabilities 343.59 275.90 227.04 225.45 272.35 253.73 255.94 231.34 201.76 158.77 Net Block 111.12 89.39 80.92 67.84 75.86 74.90 66.83 47.00 41.97 30.37 Gross Block 201.05 165.88 146.35 120.82 116.16 102.70 84.19 54.83 87.67 71.77 Accumulated Depreciation 89.93 76.48 65.43 52.98 40.30 27.80 17.36 7.83 45.69 41.41 Non Current Assets 179.00 123.34 113.34 111.92 122.45 113.31 105.78 99.83 68.38 48.63 Capital Work in Progress 9.05 0.98 1.23 3.22 2.84 0.51 0.23 10.55 1.76 0.34 Non Current Investment 0.22 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 58.58 32.92 31.16 40.85 43.74 37.89 38.70 42.24 24.63 17.90 Other Non Current Assets 0.03 0.04 0.04 0.01 0.01 0.01 0.02 0.04 0.02 0.02 Current Assets 164.60 152.56 113.70 113.53 149.90 140.43 150.15 131.50 133.38 110.13 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 90.92 78.95 64.61 62.61 83.13 70.43 78.88 78.53 77.29 63.65 Sundry Debtors 51.46 38.64 34.13 35.89 43.56 42.34 45.86 39.93 47.73 40.10 Cash & Bank 13.11 12.40 0.20 0.27 0.26 0.24 0.26 0.22 0.29 1.65 Other Current Assets 9.10 1.39 2.11 3.05 22.96 27.41 25.15 12.83 8.07 4.74 Short Term Loans & Adv. 7.63 21.18 12.66 11.71 16.28 19.00 16.78 7.91 7.62 4.40 Net Current Assets 96.35 85.08 60.53 54.51 68.89 56.74 54.26 58.74 53.22 53.36 Total Assets 343.60 275.90 227.04 225.45 272.35 253.74 255.93 231.33 201.76 158.76

Description Mar 24
Shareholder's Funds 204.40 Share Capital 14.87 Total Reserves 189.52 Non-Current Liabilities 69.23 Secured Loans 0.00 Unsecured Loans 0.00 Long Term Provisions 51.49 Current Liabilities 78.45 Trade Payables 58.11 Other Current Liabilities 13.39 Short Term Borrowings 6.92 Short Term Provisions 0.04 Total Liabilities 353.53 Net Block 114.54 Gross Block 204.97 Accumulated Depreciation 90.43 Non Current Assets 179.50 Capital Work in Progress 9.05 Non Current Investment 0.22 Long Term Loans & Adv. 55.66 Other Non Current Assets 0.03 Current Assets 174.03 Current Investments 0.00 Inventories 96.08 Sundry Debtors 52.88 Cash & Bank 14.64 Other Current Assets 10.43 Short Term Loans & Adv. 8.89 Net Current Assets 95.58 Total Assets 353.53

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 38.35 43.38 20.44 47.23 38.35 33.17 13.17 9.14 9.69 24.81 PBT 45.72 50.09 10.85 -3.81 23.26 11.07 12.48 23.95 24.64 18.21 Adjustment 12.58 14.28 13.28 15.49 15.00 13.96 12.16 8.98 6.73 7.16 Changes in Working Capital -8.02 -7.90 -0.89 33.73 5.80 11.03 -9.13 -16.55 -17.61 4.83 Cash after chg. in Working capital 50.28 56.47 23.25 45.41 44.06 36.06 15.51 16.39 13.75 30.20 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -11.92 -13.09 -2.80 1.82 -5.70 -2.89 -2.34 -7.24 -4.07 -5.39 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 -22.98 -29.03 -14.07 -4.02 -13.63 -16.61 -17.72 -21.80 -18.47 -3.58 Net Fixed Assets -43.24 -19.28 -23.54 -5.04 -15.79 -18.79 -19.04 24.05 -17.32 -3.47 Net Investments -0.22 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 20.48 -9.75 9.47 1.02 2.16 2.18 1.32 -45.85 -1.15 -0.11 Cash from Financing Activity -9.94 -6.84 -6.42 -43.20 -24.70 -16.59 4.59 12.60 7.41 -19.84 Net Cash Inflow / Outflow 5.43 7.51 -0.05 0.01 0.02 -0.04 0.03 -0.06 -1.37 1.39 Opening Cash & Equivalents 7.60 0.09 0.14 0.13 0.11 0.15 0.08 0.14 1.51 0.12 Closing Cash & Equivalent 13.03 7.60 0.09 0.14 0.13 0.11 0.11 0.08 0.14 1.51

Description Mar 24
Cash From Operating Activity 38.01 PBT 46.12 Adjustment 12.78 Changes in Working Capital -8.97 Cash after chg. in Working capital 49.93 Interest Paid 0.00 Tax Paid -11.92 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity -20.44 Net Fixed Assets Net Investments Others Cash from Financing Activity -10.61 Net Cash Inflow / Outflow 6.96 Opening Cash & Equivalents 7.60 Closing Cash & Equivalent 14.56

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 34.09 29.79 96.05 90.58 92.10 81.48 81.68 80.00 68.39 59.61 ROA 11.01% 14.87% 3.59% 0.02% 7.32% 2.02% 3.22% 7.97% 10.16% 8.79% ROE 17.95% 23.37% 5.86% 0.03% 14.95% 4.27% 6.56% 15.74% 19.36% 17.18% ROCE 25.16% 31.40% 8.03% -0.66% 15.72% 9.41% 9.75% 17.34% 21.98% 18.05% Fixed Asset Turnover 2.76 3.15 2.69 2.18 3.70 4.00 4.92 5.09 4.34 4.58 Receivable days 32.49 26.98 35.57 56.06 38.71 43.08 45.81 44.11 46.32 46.42 Inventory Days 61.26 53.22 64.63 102.84 69.20 72.93 84.06 78.41 74.34 76.30 Payable days 57.63 49.31 60.50 84.93 49.82 29.13 28.45 28.32 29.48 29.28 Cash Conversion Cycle 36.12 30.88 39.70 73.97 58.09 86.88 101.42 94.20 91.18 93.43 Total Debt/Equity 0.00 0.00 0.02 0.06 0.33 0.52 0.54 0.43 0.31 0.20 Interest Cover 22.92 79.78 15.81 -0.39 5.26 2.76 3.57 12.05 17.10 13.27

Description Mar 24
Book Value (Rs.) 34.36 ROA 9.73% ROE 16.82% ROCE 23.05% Fixed Asset Turnover 2.50 Receivable days 37.70 Inventory Days 68.49 Payable days 69.78 Cash Conversion Cycle 36.42 Total Debt/Equity 0.03 Interest Cover 18.91

Top Investors:

mitsubishi pencil co ltd

dheeraj kumar lohia

nitin chunilal mehta

investor education and protection fund (iepf)

Annual Reports:

News Update:

Linc - Quarterly Results
3rd Feb 2025, 18:41 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