Nifty

:

17767.35

Sensex

:

60605.79

-86.70 (-0.49%)
-236.09 (-0.39%)

Login

Nifty
Sensex

:
:

17767.35
60605.79

-86.70 (-0.49%)
-236.09 (-0.39%)

Lokesh Machines Ltd.

Engineering

Rating :

61/99

BSE: 532740 | NSE: LOKESHMACH

Watchlist

NSE BSE

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

197.13
25.59
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

278.85
N/A
1.29

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.71
2.90
17.06

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-0.57
0.82
19.74

PAT CAGR (%)

10 Years
5 Years
3 Years

19.60
6.20
-

P:E (Median)

8 Years
5 Years
3 Years

19.55
13.51
15.07

P:BV (Average)

8 Years
5 Years
3 Years

0.69
0.69
0.69

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.44
6.95
7.83

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var%
Net Sales 60.33 49.30 22.37% 50.04 32.71 52.98% 65.21 56.54 15.33% 54.61 40.73 34.08%
Expenses 51.96 42.18 23.19% 44.20 27.45 61.02% 55.43 48.79 13.61% 47.01 33.57 40.04%
EBITDA 8.37 7.12 17.56% 5.84 5.26 11.03% 9.78 7.75 26.19% 7.60 7.16 6.15%
EBIDTM 13.87% 14.45% 11.68% 16.09% 15.00% 13.71% 13.91% 17.58%
Other Income 0.13 0.18 -27.78% 0.21 0.19 10.53% 0.30 1.00 -70.00% 0.15 0.10 50.00%
Interest 2.87 2.88 -0.35% 2.86 3.10 -7.74% 3.28 3.51 -6.55% 2.95 3.05 -3.28%
Depreciation 2.19 2.20 -0.45% 2.19 2.15 1.86% 2.49 2.11 18.01% 2.18 2.08 4.81%
PBT 3.44 2.23 54.26% 1.01 0.21 380.95% 4.31 3.13 37.70% 2.61 2.13 22.54%
Tax 1.05 0.62 69.35% 0.28 0.06 366.67% 1.59 0.82 93.90% 0.73 0.60 21.67%
PAT 2.39 1.60 49.38% 0.72 0.15 380.00% 2.71 2.31 17.32% 1.88 1.53 22.88%
PATM 3.96% 3.25% 1.44% 0.46% 4.16% 4.09% 3.45% 3.77%
EPS 1.33 0.90 47.78% 0.40 0.08 400.00% 1.52 1.29 17.83% 1.05 0.86 22.09%

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 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 230.19 201.84 150.21 125.84 190.44 174.94 131.78 121.07 118.14 111.80 140.27 Net Sales Growth 28.40% 34.37% 19.37% -33.92% 8.86% 32.75% 8.85% 2.48% 5.67% -20.30% Cost Of Goods Sold 129.68 108.97 72.50 60.09 98.25 93.04 64.17 61.77 49.88 42.51 60.96 Gross Profit 100.51 92.87 77.71 65.74 92.19 81.90 67.61 59.31 68.26 69.29 79.30 GP Margin 43.66% 46.01% 51.73% 52.24% 48.41% 46.82% 51.31% 48.99% 57.78% 61.98% 56.53% Total Expenditure 198.60 172.08 125.31 113.75 159.18 146.37 103.98 95.69 90.03 83.59 108.77 Power & Fuel Cost - 5.56 5.63 5.82 6.85 7.03 6.08 5.92 5.10 6.32 8.84 % Of Sales - 2.75% 3.75% 4.62% 3.60% 4.02% 4.61% 4.89% 4.32% 5.65% 6.30% Employee Cost - 34.88 26.63 29.65 31.37 30.47 26.04 23.72 21.05 22.16 23.65 % Of Sales - 17.28% 17.73% 23.56% 16.47% 17.42% 19.76% 19.59% 17.82% 19.82% 16.86% Manufacturing Exp. - 15.65 11.25 10.92 14.96 10.48 8.86 7.37 7.77 6.95 9.98 % Of Sales - 7.75% 7.49% 8.68% 7.86% 5.99% 6.72% 6.09% 6.58% 6.22% 7.11% General & Admin Exp. - 7.69 6.86 6.80 8.75 6.07 7.81 6.24 5.42 5.65 6.25 % Of Sales - 3.81% 4.57% 5.40% 4.59% 3.47% 5.93% 5.15% 4.59% 5.05% 4.46% Selling & Distn. Exp. - 3.59 0.97 1.38 2.10 2.05 1.33 1.29 1.51 0.75 0.77 % Of Sales - 1.78% 0.65% 1.10% 1.10% 1.17% 1.01% 1.07% 1.28% 0.67% 0.55% Miscellaneous Exp. - 1.43 1.76 1.19 1.13 0.75 0.77 0.78 0.58 0.65 0.77 % Of Sales - 0.71% 1.17% 0.95% 0.59% 0.43% 0.58% 0.64% 0.49% 0.58% 0.88% EBITDA 31.59 29.76 24.90 12.09 31.26 28.57 27.80 25.38 28.11 28.21 31.50 EBITDA Margin 13.72% 14.74% 16.58% 9.61% 16.41% 16.33% 21.10% 20.96% 23.79% 25.23% 22.46% Other Income 0.79 0.82 1.32 0.43 0.95 0.84 0.35 0.91 1.28 0.87 0.46 Interest 11.96 12.21 12.47 11.75 12.90 14.09 16.66 15.36 18.18 19.05 20.84 Depreciation 9.05 9.02 8.34 8.90 9.13 8.17 8.18 7.41 8.68 8.97 9.61 PBT 11.37 9.35 5.42 -8.13 10.19 7.16 3.31 3.52 2.54 1.06 1.51 Tax 3.65 3.01 1.46 -3.44 3.42 2.45 1.20 1.38 1.79 0.60 0.44 Tax Rate 32.10% 32.19% 26.94% 42.31% 33.56% 34.22% 36.25% 39.20% 70.47% 56.60% 29.14% PAT 7.70 6.35 3.96 -4.68 6.77 4.70 2.11 2.14 0.75 0.46 1.06 PAT before Minority Interest 7.70 6.35 3.96 -4.68 6.77 4.70 2.11 2.14 0.75 0.46 1.06 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 3.35% 3.15% 2.64% -3.72% 3.55% 2.69% 1.60% 1.77% 0.63% 0.41% 0.76% PAT Growth 37.75% 60.35% - - 44.04% 122.75% -1.40% 185.33% 63.04% -56.60% EPS 4.30 3.55 2.21 -2.61 3.78 2.63 1.18 1.20 0.42 0.26 0.59

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 149.25 143.14 138.88 144.14 137.65 128.78 114.94 102.88 97.73 97.96 Share Capital 17.90 17.90 17.90 17.90 17.90 17.03 14.71 11.78 11.78 11.78 Total Reserves 131.35 125.24 120.99 126.24 119.76 108.98 98.77 85.85 85.95 86.18 Non-Current Liabilities 35.71 33.29 23.35 18.85 21.22 34.54 47.77 49.59 64.58 62.22 Secured Loans 24.01 23.33 13.89 6.60 7.83 18.76 27.13 35.61 41.54 49.38 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 4.40 3.75 3.92 3.07 2.41 2.84 2.68 2.97 3.16 2.94 Current Liabilities 109.21 110.26 115.53 125.10 120.80 131.84 134.56 133.70 132.90 127.04 Trade Payables 27.81 26.77 27.75 37.29 27.59 29.20 29.69 26.18 22.34 25.33 Other Current Liabilities 25.07 26.33 26.24 23.66 26.56 32.74 30.10 44.83 48.60 44.48 Short Term Borrowings 56.33 57.17 61.55 64.15 64.56 65.60 70.00 58.50 58.84 54.24 Short Term Provisions 0.00 0.00 0.00 0.00 2.09 4.30 4.78 4.20 3.11 2.99 Total Liabilities 294.17 286.69 277.76 288.09 279.67 295.16 297.27 286.17 295.21 287.22 Net Block 116.90 116.23 99.60 101.75 108.51 85.71 98.58 78.11 98.75 105.33 Gross Block 240.57 230.88 214.35 207.62 205.25 176.30 185.36 160.76 176.62 174.24 Accumulated Depreciation 123.67 114.65 114.74 105.87 96.75 90.59 86.78 82.65 77.88 68.91 Non Current Assets 136.64 131.60 138.62 141.82 144.49 149.30 156.12 151.38 167.10 161.06 Capital Work in Progress 6.97 4.50 25.77 24.78 19.00 41.08 29.13 40.66 34.77 24.75 Non Current Investment 1.50 1.50 1.50 1.50 1.50 1.50 6.00 8.00 8.00 8.00 Long Term Loans & Adv. 11.26 9.37 11.74 10.55 12.21 13.90 22.41 24.61 25.59 22.98 Other Non Current Assets 0.00 0.00 0.00 3.23 3.27 7.11 0.00 0.00 0.00 0.00 Current Assets 157.53 155.09 139.15 146.28 135.18 145.85 141.15 134.78 128.11 126.16 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 98.28 99.25 99.19 95.71 95.77 95.65 90.70 85.02 80.98 70.98 Sundry Debtors 43.84 40.03 28.81 38.46 24.80 26.51 29.60 21.07 23.43 27.82 Cash & Bank 5.20 6.31 2.93 3.98 3.08 2.29 2.59 11.17 2.95 2.74 Other Current Assets 10.20 1.12 1.02 0.55 11.53 21.41 18.26 17.53 20.75 24.62 Short Term Loans & Adv. 9.25 8.38 7.19 7.58 10.90 20.73 17.52 16.88 20.06 24.00 Net Current Assets 48.32 44.83 23.61 21.17 14.38 14.02 6.58 1.08 -4.79 -0.89 Total Assets 294.17 286.69 277.77 288.10 279.67 295.15 297.27 286.16 295.21 287.22

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 23.09 9.33 11.39 31.18 30.35 21.06 16.75 23.62 30.29 27.16 PBT 9.35 5.42 -8.13 10.19 7.16 3.31 3.52 2.54 1.06 1.51 Adjustment 20.66 20.67 19.67 21.08 21.84 24.72 22.71 26.14 27.63 30.12 Changes in Working Capital -5.97 -16.10 2.65 1.91 2.17 -5.49 -8.43 -3.60 3.11 -2.36 Cash after chg. in Working capital 24.04 9.99 14.19 33.18 31.17 22.54 17.80 25.08 31.80 29.27 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.95 -0.65 -2.80 -2.00 -0.82 -1.47 -1.05 -1.46 -1.51 -2.11 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 -11.21 -4.22 -2.42 -10.26 -5.48 -6.75 -11.62 6.68 -14.20 -16.81 Net Fixed Assets -12.16 4.74 -7.72 -8.15 -6.87 -2.89 -13.07 9.97 -12.40 -15.97 Net Investments 0.00 0.00 0.00 0.00 0.00 4.50 2.00 0.00 0.00 0.00 Others 0.95 -8.96 5.30 -2.11 1.39 -8.36 -0.55 -3.29 -1.80 -0.84 Cash from Financing Activity -12.28 -5.36 -9.16 -21.24 -24.07 -14.61 -13.72 -22.08 -15.88 -11.15 Net Cash Inflow / Outflow -0.40 -0.25 -0.19 -0.33 0.80 -0.30 -8.58 8.22 0.21 -0.81 Opening Cash & Equivalents 0.58 0.83 1.03 1.35 2.29 2.59 11.17 2.95 2.74 3.54 Closing Cash & Equivalent 0.18 0.58 0.83 1.03 3.08 2.29 2.59 11.17 2.95 2.74

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.) 83.39 79.98 77.60 80.54 76.91 73.98 77.14 82.90 82.98 83.17 ROA 2.19% 1.40% -1.66% 2.38% 1.64% 0.71% 0.73% 0.26% 0.16% 0.38% ROE 4.34% 2.81% -3.31% 4.80% 3.57% 1.76% 2.03% 0.76% 0.47% 1.09% ROCE 9.25% 7.98% 1.65% 10.42% 9.49% 8.81% 8.46% 9.37% 9.06% 10.30% Fixed Asset Turnover 1.00 0.79 0.70 1.09 1.09 0.89 0.85 0.83 0.78 0.96 Receivable days 65.03 71.88 82.82 51.23 44.93 63.47 62.69 57.72 68.59 63.80 Inventory Days 153.15 207.19 239.97 155.08 167.63 210.76 217.40 215.34 203.39 152.82 Payable days 91.40 137.21 99.16 71.75 68.44 92.07 93.74 92.88 98.28 78.51 Cash Conversion Cycle 126.78 141.86 223.62 134.57 144.13 182.16 186.35 180.18 173.70 138.11 Total Debt/Equity 0.58 0.61 0.57 0.54 0.61 0.77 0.99 1.19 1.28 1.26 Interest Cover 1.77 1.43 0.31 1.79 1.51 1.20 1.23 1.14 1.06 1.07

Top Investors:

united india insurance company limited

Annual Reports:

News Update:

Lokesh Machines enters into MoU with AMTDC
21st Nov 2022, 17:57 PM

The confirmation letter for the same has been received by the company on November 21, 2022
Read More
Lokesh Machines - Quarterly Results
9th Nov 2022, 13:30 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