Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Auto Ancillary

Rating :
47/99

BSE: 517206 | NSE: LUMAXIND

1386.65
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1405.00
  •  1427.95
  •  1378.05
  •  1405.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5303
  •  74.33
  •  1783.40
  •  1219.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,298.17
  • 27.21
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,595.98
  • 0.50%
  • 2.84

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 3.73%
  • 18.49%
  • FII
  • DII
  • Others
  • 0.53%
  • 0.36%
  • 1.89%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.77
  • 2.33
  • -8.34

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.14
  • -0.17
  • -8.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.89
  • -17.64
  • -44.01

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.19
  • 24.50
  • 19.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.51
  • 3.72
  • 3.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.50
  • 12.55
  • 11.31

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
452.66
397.34
13.92%
314.00
78.01
302.51%
504.39
387.29
30.24%
446.24
383.25
16.44%
Expenses
415.72
360.72
15.25%
307.66
112.89
172.53%
454.78
353.63
28.60%
398.32
340.07
17.13%
EBITDA
36.94
36.62
0.87%
6.34
-34.88
-
49.61
33.66
47.39%
47.92
43.17
11.00%
EBIDTM
8.16%
9.22%
2.02%
-44.71%
9.84%
8.69%
10.74%
11.26%
Other Income
4.32
4.55
-5.05%
2.25
2.92
-22.95%
15.87
4.09
288.02%
1.89
0.99
90.91%
Interest
5.66
8.30
-31.81%
5.96
7.73
-22.90%
5.60
6.28
-10.83%
6.85
5.98
14.55%
Depreciation
16.04
16.53
-2.96%
15.49
13.79
12.33%
17.03
16.34
4.22%
17.17
16.13
6.45%
PBT
19.56
16.34
19.71%
-12.85
-53.48
-
42.86
15.12
183.47%
25.79
22.06
16.91%
Tax
6.05
7.35
-17.69%
-3.65
-27.06
-
19.17
1.03
1,761.17%
15.45
6.30
145.24%
PAT
13.51
8.99
50.28%
-9.20
-26.41
-
23.69
14.09
68.13%
10.34
15.76
-34.39%
PATM
2.98%
2.26%
-2.93%
-33.86%
4.70%
3.64%
2.32%
4.11%
EPS
16.40
7.74
111.89%
-10.60
-33.81
-
24.29
17.50
38.80%
21.20
20.22
4.85%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
1,717.29
1,425.98
1,601.59
1,851.45
1,649.35
1,270.92
1,255.18
Net Sales Growth
37.84%
-10.96%
-13.50%
12.25%
29.78%
1.25%
 
Cost Of Goods Sold
1,077.42
858.82
877.25
1,182.59
969.17
731.07
768.89
Gross Profit
639.87
567.16
724.33
668.86
680.17
539.86
486.29
GP Margin
37.26%
39.77%
45.23%
36.13%
41.24%
42.48%
38.74%
Total Expenditure
1,576.48
1,325.94
1,443.25
1,697.51
1,514.84
1,170.02
1,166.62
Power & Fuel Cost
-
43.67
51.94
59.30
49.88
44.67
44.35
% Of Sales
-
3.06%
3.24%
3.20%
3.02%
3.51%
3.53%
Employee Cost
-
206.80
209.92
218.00
188.93
159.85
141.26
% Of Sales
-
14.50%
13.11%
11.77%
11.45%
12.58%
11.25%
Manufacturing Exp.
-
111.74
174.76
100.91
182.77
161.18
143.54
% Of Sales
-
7.84%
10.91%
5.45%
11.08%
12.68%
11.44%
General & Admin Exp.
-
66.66
83.66
91.43
80.21
42.30
31.82
% Of Sales
-
4.67%
5.22%
4.94%
4.86%
3.33%
2.54%
Selling & Distn. Exp.
-
27.01
25.95
31.99
35.25
24.80
27.14
% Of Sales
-
1.89%
1.62%
1.73%
2.14%
1.95%
2.16%
Miscellaneous Exp.
-
11.24
19.76
13.28
8.63
6.16
9.63
% Of Sales
-
0.79%
1.23%
0.72%
0.52%
0.48%
0.77%
EBITDA
140.81
100.04
158.34
153.94
134.51
100.90
88.56
EBITDA Margin
8.20%
7.02%
9.89%
8.31%
8.16%
7.94%
7.06%
Other Income
24.33
25.23
7.35
11.53
5.46
6.00
3.88
Interest
24.07
29.24
22.50
16.29
7.97
11.26
13.44
Depreciation
65.73
64.51
63.54
60.29
47.87
41.39
37.90
PBT
75.36
31.52
79.64
88.89
84.13
54.26
41.10
Tax
37.02
14.91
19.83
30.49
26.19
10.42
4.22
Tax Rate
49.12%
47.30%
24.90%
24.37%
31.13%
19.20%
10.27%
PAT
38.34
16.61
59.81
94.61
57.94
43.84
36.88
PAT before Minority Interest
38.34
16.61
59.81
94.61
57.94
43.84
36.88
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.23%
1.16%
3.73%
5.11%
3.51%
3.45%
2.94%
PAT Growth
208.45%
-72.23%
-36.78%
63.29%
32.16%
18.87%
 
EPS
41.23
17.86
64.31
101.73
62.30
47.14
39.66

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
460.43
446.47
434.90
362.00
309.12
268.37
Share Capital
9.35
9.35
9.35
9.35
9.35
9.35
Total Reserves
451.09
437.12
425.55
352.65
299.77
259.02
Non-Current Liabilities
101.00
178.51
116.26
55.51
66.98
61.66
Secured Loans
0.02
26.38
0.94
2.28
3.64
10.57
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
31.97
101.23
98.10
39.42
47.98
9.27
Current Liabilities
835.80
744.53
711.34
847.03
535.26
528.54
Trade Payables
374.44
315.17
380.09
536.36
326.84
309.68
Other Current Liabilities
116.92
143.39
181.94
172.39
121.84
128.44
Short Term Borrowings
300.83
265.65
136.96
99.21
79.02
84.83
Short Term Provisions
43.61
20.32
12.34
39.07
7.55
5.59
Total Liabilities
1,397.23
1,369.51
1,262.50
1,264.54
911.36
858.57
Net Block
626.42
651.95
548.73
518.37
418.71
407.99
Gross Block
900.15
861.96
695.47
605.28
459.87
759.66
Accumulated Depreciation
273.72
210.01
146.74
86.91
41.16
351.67
Non Current Assets
851.74
927.25
797.58
674.43
563.18
526.33
Capital Work in Progress
47.02
32.19
49.79
33.83
20.34
17.04
Non Current Investment
92.66
90.96
81.40
87.72
78.73
68.70
Long Term Loans & Adv.
78.95
150.15
115.21
32.07
43.20
31.40
Other Non Current Assets
6.69
2.00
2.45
2.44
2.19
1.21
Current Assets
545.50
442.26
464.91
590.11
348.18
332.23
Current Investments
0.21
0.11
0.14
0.15
0.23
0.10
Inventories
222.34
179.18
204.15
168.79
116.05
104.55
Sundry Debtors
216.31
173.21
221.01
318.23
190.94
181.19
Cash & Bank
3.15
37.96
2.24
1.71
0.82
3.46
Other Current Assets
103.49
9.19
14.64
34.92
40.14
42.94
Short Term Loans & Adv.
77.15
42.62
22.72
66.31
32.56
32.37
Net Current Assets
-290.30
-302.28
-246.43
-256.92
-187.08
-196.31
Total Assets
1,397.24
1,369.51
1,262.49
1,264.54
911.36
858.56

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
76.21
103.25
104.00
140.10
99.60
81.33
PBT
33.06
91.73
134.28
97.55
64.79
41.10
Adjustment
85.86
79.28
26.59
42.64
39.46
51.17
Changes in Working Capital
-46.56
-52.01
-23.94
16.69
7.11
-2.82
Cash after chg. in Working capital
72.36
119.00
136.94
156.88
111.36
89.45
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
3.85
-15.75
-32.94
-16.78
-11.76
-8.12
Other Direct Exp. Paid
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
Cash From Investing Activity
-30.72
-193.76
-97.45
-128.36
-62.12
-36.63
Net Fixed Assets
-53.02
-148.89
-106.15
-158.90
296.49
Net Investments
-0.10
0.03
-1.35
0.08
-0.13
Others
22.40
-44.90
10.05
30.46
-358.48
Cash from Financing Activity
-50.60
96.45
-5.77
-11.17
-39.49
-59.46
Net Cash Inflow / Outflow
-5.11
5.94
0.77
0.57
-2.01
-14.76
Opening Cash & Equivalents
7.95
2.01
1.24
0.67
2.68
18.21
Closing Cash & Equivalent
2.84
7.95
2.01
1.24
0.67
3.46

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
492.56
477.62
465.24
387.26
330.69
278.85
ROA
1.20%
4.54%
7.49%
5.33%
4.95%
4.30%
ROE
3.66%
13.57%
23.74%
17.27%
15.39%
14.15%
ROCE
7.96%
15.25%
27.17%
21.23%
16.60%
14.06%
Fixed Asset Turnover
1.62
2.06
2.85
3.18
2.34
1.85
Receivable days
49.85
44.92
53.15
54.95
47.63
47.12
Inventory Days
51.39
43.68
36.76
30.74
28.23
27.19
Payable days
95.37
90.54
100.55
106.32
99.76
97.09
Cash Conversion Cycle
5.87
-1.94
-10.63
-20.64
-23.90
-22.78
Total Debt/Equity
0.65
0.71
0.32
0.29
0.30
0.49
Interest Cover
2.08
4.54
8.68
11.56
5.82
4.06

News Update:


  • Lumax Industries - Quarterly Results
    12th Nov 2021, 18:25 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.