Nifty

:

17274.30

Sensex

:

58065.47

386.95 (2.29%)
1276.66 (2.25%)

Login

Nifty
Sensex

:
:

17274.30
58065.47

386.95 (2.29%)
1276.66 (2.25%)

Linc Ltd.

Printing & Stationery

Rating :

50/99

BSE: 531241 | NSE: LINC

Watchlist

NSE BSE

281.10

03-Oct-2022

Day's Open
Day's High
Day's Low
Previous Close

285.35
289.90
280.20
288.20

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

1128
3.20
339.45
214.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

417.24
30.37
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

420.04
0.64%
2.83

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

23.39
37.55
24.37

P:BV (Average)

8 Years
5 Years
3 Years

2.26
2.26
2.26

EV:EBITDA (Average)

8 Years
5 Years
3 Years

14.16
15.90
15.13

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var%
Net Sales 97.94 55.13 77.65% 110.55 93.77 17.89% 95.33 70.93 34.40% 93.95 64.56 45.52%
Expenses 89.95 53.77 67.29% 104.70 87.23 20.03% 88.61 69.05 28.33% 86.34 61.52 40.34%
EBITDA 7.99 1.36 487.50% 5.84 6.53 -10.57% 6.71 1.88 256.91% 7.61 3.04 150.33%
EBIDTM 8.16% 2.47% 5.29% 6.97% 7.04% 2.64% 8.10% 4.70%
Other Income 1.32 0.40 230.00% 1.61 1.13 42.48% 0.43 0.30 43.33% 0.44 0.00 0
Interest 0.11 0.30 -63.33% 0.20 0.20 0.00% 0.08 0.65 -87.69% 0.15 0.94 -84.04%
Depreciation 3.28 3.08 6.49% 3.27 3.06 6.86% 3.37 3.24 4.01% 3.10 3.24 -4.32%
PBT 5.93 -1.62 - 3.98 4.41 -9.75% 3.69 -1.71 - 4.80 -1.14 -
Tax 1.55 -0.40 - 0.99 -1.79 - 0.90 -0.43 - 1.22 -0.25 -
PAT 4.38 -1.22 - 2.99 6.20 -51.77% 2.79 -1.28 - 3.58 -0.88 -
PATM 4.47% -2.22% 2.71% 6.61% 2.92% -1.80% 3.81% -1.37%
EPS 2.94 -0.82 - 2.01 4.16 -51.68% 1.87 -0.86 - 2.40 -0.59 -

Description Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 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 397.77 354.96 256.66 396.99 366.94 331.39 348.75 344.14 318.30 314.10 305.26 Net Sales Growth 39.87% 38.30% -35.35% 8.19% 10.73% -4.98% 1.34% 8.12% 1.34% 2.90% Cost Of Goods Sold 266.52 237.48 172.73 248.58 253.57 220.71 231.76 218.77 210.68 215.79 216.01 Gross Profit 131.25 117.47 83.94 148.41 113.36 110.68 116.99 125.38 107.62 98.32 89.25 GP Margin 33.00% 33.09% 32.70% 37.38% 30.89% 33.40% 33.55% 36.43% 33.81% 31.30% 29.24% Total Expenditure 369.60 333.43 246.49 358.73 341.54 305.62 315.13 312.75 293.04 292.04 291.65 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 28.15 21.53 10.17 38.26 25.40 25.77 33.62 31.39 25.26 22.06 13.61 EBITDA Margin 7.08% 6.07% 3.96% 9.64% 6.92% 7.78% 9.64% 9.12% 7.94% 7.02% 4.46% Other Income 3.80 2.88 1.46 3.01 2.43 1.16 0.43 0.74 0.29 0.09 0.38 Interest 0.54 0.73 2.74 5.46 6.29 4.85 2.17 1.53 1.48 2.37 2.48 Depreciation 13.02 12.82 12.69 12.54 10.46 9.60 7.93 5.96 5.86 5.05 4.47 PBT 18.40 10.85 -3.81 23.26 11.07 12.48 23.95 24.64 18.21 14.73 7.04 Tax 4.66 2.72 -3.85 4.01 5.92 4.64 6.68 6.32 3.89 3.22 1.62 Tax Rate 25.33% 25.07% 101.05% 17.24% 53.48% 37.18% 27.89% 25.65% 21.36% 21.86% 23.01% PAT 13.74 8.13 0.04 19.25 5.15 7.84 17.26 18.32 14.32 11.51 5.41 PAT before Minority Interest 13.74 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 3.45% 2.29% 0.02% 4.85% 1.40% 2.37% 4.95% 5.32% 4.50% 3.66% 1.77% PAT Growth 387.23% 20,225.00% -99.79% 273.79% -34.31% -54.58% -5.79% 27.93% 24.41% 112.75% EPS 9.22 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

Annual Reports:

News Update:

LINC shifts production facility from Falta SEZ
7th Sep 2022, 14:30 PM

The shifting will not have any impact on the production capacity of the company
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