Nifty

:

14354.20

Sensex

:

48781.99

-17.70 (-0.12%)
-96.55 (-0.20%)

Login

Nifty
Sensex

:
:

14354.20
48781.99

-17.70 (-0.12%)
-96.55 (-0.20%)

Lumax Industries Ltd.

Auto Ancillary

Rating :

49/99

BSE: 517206 | NSE: LUMAXIND

Watchlist

NSE BSE

1353.50

22-Jan-2021

Open
High
Low
Previous Close

1389.75
1400.95
1350.00
1382.80

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

5286
72.45
1674.90
677.80

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,265.82
116.23
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,546.44
1.74%
3.04

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.34
5.00
-0.97

EBITDA CAGR (%)

10 Years
5 Years
3 Years

11.52
12.32
3.32

PAT CAGR (%)

10 Years
5 Years
3 Years

14.94
10.15
1.06

P:E (Median)

8 Years
5 Years
3 Years

11.95
19.33
19.78

P:BV (Average)

8 Years
5 Years
3 Years

2.17
3.49
3.63

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.96
11.20
11.46

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 397.34 429.03 -7.39% 78.01 402.02 -80.60% 387.29 432.65 -10.48% 383.25 432.11 -11.31%
Expenses 360.72 386.42 -6.65% 112.89 363.72 -68.96% 353.63 401.92 -12.01% 340.07 390.71 -12.96%
EBITDA 36.62 42.61 -14.06% -34.88 38.31 - 33.66 30.73 9.53% 43.17 41.39 4.30%
EBIDTM 9.22% 9.93% -44.71% 9.53% -0.29% -0.29% 11.26% 9.58%
Other Income 4.55 3.49 30.37% 2.92 1.09 167.89% 4.09 8.76 -53.31% 0.99 5.43 -81.77%
Interest 8.30 5.01 65.67% 7.73 4.63 66.95% 6.28 4.58 37.12% 5.98 4.19 42.72%
Depreciation 16.53 15.88 4.09% 13.79 15.19 -9.22% 16.34 18.97 -13.86% 16.13 14.21 13.51%
PBT 16.34 25.20 -35.16% -53.48 19.57 - 15.12 15.94 -5.14% 22.06 64.62 -65.86%
Tax 7.93 6.25 26.88% -25.22 5.64 - -8.02 3.80 - 5.77 14.03 -58.87%
PAT 8.42 18.95 -55.57% -28.25 13.94 - 23.14 12.14 90.61% 16.28 50.60 -67.83%
PATM 2.12% 4.42% -36.22% 3.47% 2.87% 2.87% 4.25% 11.71%
EPS 9.05 20.38 -55.59% -30.38 14.98 - 24.88 13.05 90.65% 17.51 54.41 -67.82%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 397.34 429.03 -7.39% 78.01 402.02 -80.60% 387.29 432.65 -10.48% 383.25 432.11 -11.31%
Expenses 360.72 386.42 -6.65% 112.89 363.72 -68.96% 353.63 401.92 -12.01% 340.07 390.71 -12.96%
EBITDA 36.62 42.61 -14.06% -34.88 38.31 - 33.66 30.73 9.53% 43.17 41.39 4.30%
EBIDTM 9.22% 9.93% -44.71% 9.53% 14.01% 7.10% 11.26% 9.58%
Other Income 4.55 1.18 285.59% 2.92 1.09 167.89% 4.09 8.76 -53.31% 0.99 1.30 -23.85%
Interest 8.30 5.01 65.67% 7.73 4.63 66.95% 6.28 4.58 37.12% 5.98 4.19 42.72%
Depreciation 16.53 15.88 4.09% 13.79 15.19 -9.22% 16.34 18.97 -13.86% 16.13 14.21 13.51%
PBT 16.34 22.89 -28.62% -53.48 19.57 - 15.12 15.94 -5.14% 22.06 60.50 -63.54%
Tax 7.35 6.38 15.20% -27.06 6.12 - 1.03 4.24 -75.71% 6.30 13.45 -53.16%
PAT 8.99 16.51 -45.55% -26.41 13.46 - 14.09 11.71 20.32% 15.76 47.05 -66.50%
PATM 2.26% 3.85% -33.86% 3.35% 7.11% 2.71% 4.11% 10.89%
EPS 7.74 21.48 -63.97% -33.81 17.72 - 28.29 15.24 85.63% 20.22 52.02 -61.13%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 1,245.89 1,601.59 1,851.45 1,649.35 1,270.92 1,255.18 1,142.56 1,116.70 1,070.21 985.16 866.25 Net Sales Growth -26.53% -13.50% 12.25% 29.78% 1.25% 9.86% 2.32% 4.34% 8.63% 13.73% Cost Of Goods Sold 997.40 877.25 1,182.59 969.17 731.07 768.89 748.35 735.61 712.05 684.54 597.90 Gross Profit 248.49 724.33 668.86 680.17 539.86 486.29 394.22 381.09 358.15 300.62 268.35 GP Margin 19.94% 45.23% 36.13% 41.24% 42.48% 38.74% 34.50% 34.13% 33.47% 30.51% 30.98% Total Expenditure 1,167.31 1,443.25 1,697.51 1,514.84 1,170.02 1,166.62 1,083.25 1,065.62 1,009.14 939.40 813.03 Power & Fuel Cost - 51.94 59.30 49.88 44.67 44.35 44.09 39.50 46.84 37.82 29.18 % Of Sales - 3.24% 3.20% 3.02% 3.51% 3.53% 3.86% 3.54% 4.38% 3.84% 3.37% Employee Cost - 209.92 218.00 188.93 159.85 141.26 124.63 107.60 97.03 79.15 67.17 % Of Sales - 13.11% 11.77% 11.45% 12.58% 11.25% 10.91% 9.64% 9.07% 8.03% 7.75% Manufacturing Exp. - 174.76 100.91 182.77 161.18 143.54 110.55 122.98 98.50 90.32 70.85 % Of Sales - 10.91% 5.45% 11.08% 12.68% 11.44% 9.68% 11.01% 9.20% 9.17% 8.18% General & Admin Exp. - 83.66 91.44 80.21 42.30 31.82 20.02 19.83 19.13 15.56 15.16 % Of Sales - 5.22% 4.94% 4.86% 3.33% 2.54% 1.75% 1.78% 1.79% 1.58% 1.75% Selling & Distn. Exp. - 25.95 31.99 35.25 24.80 27.14 27.72 30.46 28.59 23.26 17.34 % Of Sales - 1.62% 1.73% 2.14% 1.95% 2.16% 2.43% 2.73% 2.67% 2.36% 2.00% Miscellaneous Exp. - 19.76 13.27 8.63 6.16 9.63 7.90 9.65 6.97 8.74 17.34 % Of Sales - 1.23% 0.72% 0.52% 0.48% 0.77% 0.69% 0.86% 0.65% 0.89% 1.78% EBITDA 78.57 158.34 153.94 134.51 100.90 88.56 59.31 51.08 61.07 45.76 53.22 EBITDA Margin 6.31% 9.89% 8.31% 8.16% 7.94% 7.06% 5.19% 4.57% 5.71% 4.64% 6.14% Other Income 12.55 9.66 25.52 9.25 6.50 4.38 5.56 6.74 4.69 3.65 3.58 Interest 28.29 22.50 16.29 7.97 11.26 13.44 14.43 17.41 18.57 12.21 9.01 Depreciation 62.79 63.54 60.29 47.87 41.39 37.90 36.16 36.62 31.63 23.67 24.04 PBT 0.04 81.95 102.88 87.92 54.75 41.59 14.27 3.79 15.56 13.53 23.73 Tax -19.54 9.65 31.68 24.69 8.64 4.22 -2.30 -3.91 1.98 0.72 5.76 Tax Rate -48,850.00% 11.78% 22.78% 28.08% 15.78% 10.15% -16.12% -103.17% 12.72% 5.32% 24.27% PAT 19.59 72.31 107.40 63.24 46.12 37.37 16.57 7.70 13.59 12.81 17.97 PAT before Minority Interest 19.59 72.31 107.40 63.24 46.12 37.37 16.57 7.70 13.59 12.81 17.97 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 1.57% 4.51% 5.80% 3.83% 3.63% 2.98% 1.45% 0.69% 1.27% 1.30% 2.07% PAT Growth -79.51% -32.67% 69.83% 37.12% 23.41% 125.53% 115.19% -43.34% 6.09% -28.71% EPS 21.06 77.75 115.48 68.00 49.59 40.18 17.82 8.28 14.61 13.77 19.32

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 1,245.89 1,601.59 1,851.45 1,649.35 1,270.92 1,255.18 Net Sales Growth -26.53% -13.50% 12.25% 29.78% 1.25% Cost Of Goods Sold 5,142.38 877.25 1,182.59 969.17 731.07 768.89 Gross Profit -3,896.49 724.33 668.86 680.17 539.86 486.29 GP Margin -312.75% 45.23% 36.13% 41.24% 42.48% 38.74% Total Expenditure 1,167.31 1,443.25 1,697.51 1,514.84 1,170.02 1,166.62 Power & Fuel Cost - 51.94 59.30 49.88 44.67 44.35 % Of Sales - 3.24% 3.20% 3.02% 3.51% 3.53% Employee Cost - 209.92 218.00 188.93 159.85 141.26 % Of Sales - 13.11% 11.77% 11.45% 12.58% 11.25% Manufacturing Exp. - 174.76 100.91 182.77 161.18 143.54 % Of Sales - 10.91% 5.45% 11.08% 12.68% 11.44% General & Admin Exp. - 83.66 91.43 80.21 42.30 31.82 % Of Sales - 5.22% 4.94% 4.86% 3.33% 2.54% Selling & Distn. Exp. - 25.95 31.99 35.25 24.80 27.14 % Of Sales - 1.62% 1.73% 2.14% 1.95% 2.16% Miscellaneous Exp. - 19.76 13.28 8.63 6.16 9.63 % Of Sales - 1.23% 0.72% 0.52% 0.48% 0.77% EBITDA 78.57 158.34 153.94 134.51 100.90 88.56 EBITDA Margin 6.31% 9.89% 8.31% 8.16% 7.94% 7.06% Other Income 12.55 7.35 11.53 5.46 6.00 3.88 Interest 28.29 22.50 16.29 7.97 11.26 13.44 Depreciation 62.79 63.54 60.29 47.87 41.39 37.90 PBT 0.04 79.64 88.89 84.13 54.26 41.10 Tax -12.38 19.83 30.49 26.19 10.42 4.22 Tax Rate -30,950.00% 24.90% 24.37% 31.13% 19.20% 10.27% PAT 12.43 59.81 94.61 57.94 43.84 36.88 PAT before Minority Interest 12.43 59.81 94.61 57.94 43.84 36.88 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 1.00% 3.73% 5.11% 3.51% 3.45% 2.94% PAT Growth -85.99% -36.78% 63.29% 32.16% 18.87% EPS 13.37 64.31 101.73 62.30 47.14 39.66

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 384.44 372.24 292.86 247.47 204.18 180.31 173.28 169.44 160.81 154.55 Share Capital 9.35 9.35 9.35 9.35 9.35 9.35 9.35 9.35 9.35 9.35 Total Reserves 375.10 362.90 283.52 238.12 194.83 170.96 163.93 160.09 151.46 145.20 Non-Current Liabilities 155.44 103.38 41.43 54.40 61.66 87.16 126.80 157.07 169.79 101.96 Secured Loans 26.38 0.94 2.28 3.64 10.57 37.62 74.46 99.47 106.66 34.57 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.55 6.88 12.65 Long Term Provisions 101.23 98.10 39.42 47.98 9.27 9.20 7.28 7.24 5.52 0.16 Current Liabilities 744.53 711.34 847.03 535.26 528.54 496.24 429.06 410.57 383.32 340.19 Trade Payables 315.17 380.09 536.36 326.84 309.68 296.14 286.15 288.20 277.26 242.78 Other Current Liabilities 143.39 181.94 172.39 121.84 128.44 111.96 97.49 87.48 66.65 56.81 Short Term Borrowings 265.65 136.96 99.21 79.02 84.83 78.77 38.00 27.15 30.05 25.99 Short Term Provisions 20.32 12.34 39.07 7.55 5.59 9.37 7.42 7.74 9.36 14.62 Total Liabilities 1,284.41 1,186.96 1,181.32 837.13 794.38 763.71 729.14 737.08 713.92 596.70 Net Block 651.95 548.73 518.37 418.71 407.99 395.84 384.84 405.58 351.49 265.03 Gross Block 861.96 695.47 605.28 459.87 759.66 712.71 660.68 648.70 565.28 455.51 Accumulated Depreciation 210.01 146.74 86.91 41.16 351.67 316.86 275.84 243.12 213.80 190.48 Non Current Assets 842.16 722.05 591.22 488.95 462.14 451.04 451.94 453.54 426.39 314.46 Capital Work in Progress 32.19 49.79 33.83 20.34 17.04 26.23 34.04 18.96 49.86 33.26 Non Current Investment 5.87 5.87 4.51 4.51 4.51 4.51 4.51 4.57 4.57 3.61 Long Term Loans & Adv. 150.15 115.21 32.07 43.20 31.40 18.86 17.75 16.33 14.15 12.08 Other Non Current Assets 2.00 2.45 2.44 2.19 1.21 5.60 10.81 8.10 6.33 0.47 Current Assets 442.26 464.91 590.11 348.18 332.23 312.66 277.19 283.54 287.52 282.25 Current Investments 0.11 0.14 0.15 0.23 0.10 0.10 0.06 0.08 0.08 0.08 Inventories 179.18 204.15 168.79 116.05 104.55 109.90 77.21 107.97 90.06 82.16 Sundry Debtors 173.21 221.01 318.23 190.94 181.19 144.21 131.07 109.85 126.74 132.35 Cash & Bank 37.96 2.24 1.71 0.82 3.46 19.01 15.98 28.25 30.82 31.90 Other Current Assets 51.80 14.64 34.92 7.58 42.94 39.44 52.87 37.38 39.82 35.76 Short Term Loans & Adv. 34.12 22.72 66.31 32.56 32.37 28.87 34.08 23.15 32.41 33.58 Net Current Assets -302.28 -246.43 -256.92 -187.08 -196.31 -183.58 -151.86 -127.02 -95.79 -57.95 Total Assets 1,284.42 1,186.96 1,181.33 837.13 794.37 763.70 729.13 737.08 713.91 596.71

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 446.47 434.90 362.00 309.12 268.37 Share Capital 9.35 9.35 9.35 9.35 9.35 Total Reserves 437.12 425.55 352.65 299.77 259.02 Non-Current Liabilities 178.51 116.26 55.51 66.98 61.66 Secured Loans 26.38 0.94 2.28 3.64 10.57 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 101.23 98.10 39.42 47.98 9.27 Current Liabilities 744.53 711.34 847.03 535.26 528.54 Trade Payables 315.17 380.09 536.36 326.84 309.68 Other Current Liabilities 143.39 181.94 172.39 121.84 128.44 Short Term Borrowings 265.65 136.96 99.21 79.02 84.83 Short Term Provisions 20.32 12.34 39.07 7.55 5.59 Total Liabilities 1,369.51 1,262.50 1,264.54 911.36 858.57 Net Block 651.95 548.73 518.37 418.71 407.99 Gross Block 861.96 695.47 605.28 459.87 759.66 Accumulated Depreciation 210.01 146.74 86.91 41.16 351.67 Non Current Assets 927.25 797.58 674.43 563.18 526.33 Capital Work in Progress 32.19 49.79 33.83 20.34 17.04 Non Current Investment 90.96 81.40 87.72 78.73 68.70 Long Term Loans & Adv. 150.15 115.21 32.07 43.20 31.40 Other Non Current Assets 2.00 2.45 2.44 2.19 1.21 Current Assets 442.26 464.91 590.11 348.18 332.23 Current Investments 0.11 0.14 0.15 0.23 0.10 Inventories 179.18 204.15 168.79 116.05 104.55 Sundry Debtors 173.21 221.01 318.23 190.94 181.19 Cash & Bank 37.96 2.24 1.71 0.82 3.46 Other Current Assets 51.80 14.64 34.92 7.58 42.94 Short Term Loans & Adv. 34.12 22.72 66.31 32.56 32.37 Net Current Assets -302.28 -246.43 -256.92 -187.08 -196.31 Total Assets 1,369.51 1,262.49 1,264.54 911.36 858.56

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 103.25 104.00 140.10 99.60 81.33 59.05 61.03 84.47 67.11 87.06 PBT 81.95 139.08 87.92 54.75 41.59 14.27 3.79 15.56 13.53 23.73 Adjustment 89.06 21.79 52.27 49.50 50.67 48.44 50.19 48.10 35.03 40.44 Changes in Working Capital -52.01 -23.94 16.69 7.11 -2.82 -3.20 9.73 22.47 21.62 26.57 Cash after chg. in Working capital 119.00 136.94 156.88 111.36 89.45 59.51 63.71 86.13 70.18 90.74 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -15.75 -32.94 -16.78 -11.76 -8.12 -0.47 -2.69 -1.66 -3.07 -3.69 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 -193.76 -97.45 -128.36 -62.12 -36.63 -29.64 -18.12 -69.83 -124.66 -49.50 Net Fixed Assets -148.89 -106.15 -158.90 296.49 -37.76 -44.22 -27.06 -52.52 -126.37 -48.88 Net Investments 0.03 -1.35 0.08 -0.13 0.00 -0.04 0.08 0.00 -0.96 0.00 Others -44.90 10.05 30.46 -358.48 1.13 14.62 8.86 -17.31 2.67 -0.62 Cash from Financing Activity 96.45 -5.77 -11.17 -39.49 -59.46 -13.10 -46.14 -34.27 56.80 -13.31 Net Cash Inflow / Outflow 5.94 0.77 0.57 -2.01 -14.76 16.31 -3.23 -19.64 -0.75 24.24 Opening Cash & Equivalents 2.01 1.24 0.67 2.68 18.21 1.90 5.14 24.78 25.53 1.28 Closing Cash & Equivalent 7.95 2.01 1.24 0.67 3.46 18.21 1.90 5.14 24.78 25.53

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

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 411.27 398.22 313.30 264.74 210.18 184.61 177.07 172.92 163.66 156.92 ROA 5.85% 9.07% 6.27% 5.65% 4.80% 2.22% 1.05% 1.87% 1.96% 3.34% ROE 19.11% 32.30% 23.41% 20.78% 20.25% 9.80% 4.71% 8.64% 8.55% 12.75% ROCE 17.20% 34.19% 26.03% 19.89% 16.78% 8.76% 6.42% 10.17% 8.88% 13.59% Fixed Asset Turnover 2.06 2.85 3.18 2.34 1.91 1.84 1.90 1.97 2.11 2.20 Receivable days 44.92 53.15 54.95 47.63 42.31 39.76 35.36 36.17 43.92 40.22 Inventory Days 43.68 36.76 30.74 28.23 27.88 27.03 27.18 30.28 29.20 26.01 Payable days 90.54 100.55 106.32 99.76 89.55 91.23 97.83 101.54 100.72 86.65 Cash Conversion Cycle -1.94 -10.63 -20.64 -23.90 -19.36 -24.44 -35.29 -35.08 -27.60 -20.42 Total Debt/Equity 0.83 0.38 0.36 0.37 0.65 0.92 0.95 1.09 1.18 0.68 Interest Cover 4.64 9.54 12.04 5.86 4.10 1.99 1.22 1.84 2.11 3.63

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

Top Investors:

param capital research pvt ltd

Annual Reports:

News Update:

Lumax Industries - Quarterly Results
9th Nov 2020, 14:01 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