Nifty
Sensex
:
:
24741.00
80710.76
6.70 (0.03%)
-7.25 (-0.01%)

Auto Ancillary

Rating :
76/99

BSE: 532796 | NSE: LUMAXTECH

1068.70
05-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1065.4
  •  1094.4
  •  1024.6
  •  1059.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  165046
  •  177762347.2
  •  1254
  •  449

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,303.78
  • 38.96
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,992.52
  • 0.51%
  • 7.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.98%
  • 1.42%
  • 16.97%
  • FII
  • DII
  • Others
  • 7.04%
  • 13.68%
  • 4.91%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.92
  • 26.83
  • 25.33

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.14
  • 36.49
  • 18.31

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.79
  • 30.36
  • 24.16

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.55
  • 25.20
  • 26.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.86
  • 3.35
  • 4.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.90
  • 9.68
  • 10.37

Earnings Forecasts:

(Updated: 04-09-2025)
Description
2024
2025
2026
2027
Adj EPS
26.08
36.99
48.54
P/E Ratio
40.98
28.89
22.02
Revenue
3636.67
4420.13
5196.6
EBITDA
464.77
529.65
638.7
Net Income
177.77
227.97
300.15
ROA
6.09
P/B Ratio
7.79
6.55
5.37
ROE
20.62
22.25
23.6
FCFF
47.21
185.8
248.8
FCFF Yield
0.54
2.12
2.84
Net Debt
631.13
679.9
548.7
BVPS
137.13
163.07
199

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
1,026.37
755.93
35.78%
1,132.88
757.38
49.58%
905.60
732.48
23.63%
842.26
700.17
20.29%
Expenses
901.50
667.91
34.97%
976.25
665.50
46.69%
787.70
626.55
25.72%
740.04
610.06
21.31%
EBITDA
124.88
88.02
41.88%
156.64
91.87
70.50%
117.89
105.92
11.30%
102.21
90.12
13.42%
EBIDTM
12.17%
11.64%
13.83%
12.13%
13.02%
14.46%
12.14%
12.87%
Other Income
10.88
17.43
-37.58%
9.30
17.85
-47.90%
8.92
9.94
-10.26%
15.37
9.23
66.52%
Interest
23.07
19.43
18.73%
21.20
19.03
11.40%
19.84
17.56
12.98%
18.54
16.06
15.44%
Depreciation
38.45
29.52
30.25%
37.13
28.88
28.57%
32.72
29.82
9.73%
29.26
30.14
-2.92%
PBT
74.24
56.50
31.40%
107.61
61.81
74.10%
74.26
68.48
8.44%
69.78
53.15
31.29%
Tax
20.24
14.85
36.30%
27.94
10.47
166.86%
18.23
20.52
-11.16%
17.98
15.57
15.48%
PAT
54.00
41.65
29.65%
79.67
51.34
55.18%
56.03
47.95
16.85%
51.80
37.58
37.84%
PATM
5.26%
5.51%
7.03%
6.78%
6.19%
6.55%
6.15%
5.37%
EPS
6.08
4.65
30.75%
8.56
6.49
31.90%
6.58
5.35
22.99%
6.29
4.02
56.47%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
3,907.11
3,636.67
2,821.74
1,847.46
1,507.92
1,107.93
1,140.91
1,358.43
1,111.47
965.42
905.15
Net Sales Growth
32.63%
28.88%
52.74%
22.52%
36.10%
-2.89%
-16.01%
22.22%
15.13%
6.66%
 
Cost Of Goods Sold
2,528.01
2,198.42
1,768.98
1,190.81
1,005.76
739.23
752.51
915.24
764.26
680.16
658.42
Gross Profit
1,379.10
1,438.25
1,052.76
656.66
502.16
368.70
388.40
443.18
347.21
285.25
246.73
GP Margin
35.30%
39.55%
37.31%
35.54%
33.30%
33.28%
34.04%
32.62%
31.24%
29.55%
27.26%
Total Expenditure
3,405.49
3,171.35
2,453.11
1,646.73
1,356.43
1,009.69
1,049.66
1,227.19
1,009.89
892.93
836.77
Power & Fuel Cost
-
44.56
39.25
23.61
20.17
17.82
19.63
19.62
16.37
14.19
14.29
% Of Sales
-
1.23%
1.39%
1.28%
1.34%
1.61%
1.72%
1.44%
1.47%
1.47%
1.58%
Employee Cost
-
476.45
362.24
198.49
162.75
132.41
134.78
140.33
111.00
95.51
78.21
% Of Sales
-
13.10%
12.84%
10.74%
10.79%
11.95%
11.81%
10.33%
9.99%
9.89%
8.64%
Manufacturing Exp.
-
356.03
211.27
184.98
132.05
90.73
101.45
92.21
75.87
69.59
53.05
% Of Sales
-
9.79%
7.49%
10.01%
8.76%
8.19%
8.89%
6.79%
6.83%
7.21%
5.86%
General & Admin Exp.
-
63.59
48.30
33.63
24.79
19.21
28.04
26.32
18.31
23.55
20.32
% Of Sales
-
1.75%
1.71%
1.82%
1.64%
1.73%
2.46%
1.94%
1.65%
2.44%
2.24%
Selling & Distn. Exp.
-
7.43
4.84
4.73
1.79
1.33
2.61
3.48
0.37
0.52
8.02
% Of Sales
-
0.20%
0.17%
0.26%
0.12%
0.12%
0.23%
0.26%
0.03%
0.05%
0.89%
Miscellaneous Exp.
-
24.88
18.22
10.50
9.11
8.96
10.64
29.98
23.72
9.40
8.02
% Of Sales
-
0.68%
0.65%
0.57%
0.60%
0.81%
0.93%
2.21%
2.13%
0.97%
0.49%
EBITDA
501.62
465.32
368.63
200.73
151.49
98.24
91.25
131.24
101.58
72.49
68.38
EBITDA Margin
12.84%
12.80%
13.06%
10.87%
10.05%
8.87%
8.00%
9.66%
9.14%
7.51%
7.55%
Other Income
44.47
51.03
45.01
23.87
12.81
18.18
27.59
14.11
15.24
10.50
7.04
Interest
82.65
79.57
68.91
16.73
9.57
10.04
9.87
5.43
2.81
3.83
4.93
Depreciation
137.56
128.62
118.00
52.29
39.51
34.15
34.51
28.47
25.26
22.96
20.86
PBT
325.89
308.16
226.73
155.59
115.23
72.23
74.47
111.46
88.75
56.21
49.62
Tax
84.39
79.00
59.76
35.33
31.03
20.35
14.91
36.28
28.75
15.86
15.46
Tax Rate
25.90%
25.64%
26.36%
24.07%
27.34%
28.42%
20.02%
34.41%
33.24%
29.91%
31.16%
PAT
241.50
177.77
130.18
92.88
69.41
47.23
58.34
66.14
49.36
31.57
31.77
PAT before Minority Interest
187.48
229.16
166.96
111.46
81.87
51.25
59.56
69.14
57.73
37.15
34.17
Minority Interest
-54.02
-51.39
-36.78
-18.58
-12.46
-4.02
-1.22
-3.00
-8.37
-5.58
-2.40
PAT Margin
6.18%
4.89%
4.61%
5.03%
4.60%
4.26%
5.11%
4.87%
4.44%
3.27%
3.51%
PAT Growth
35.28%
36.56%
40.16%
33.81%
46.96%
-19.04%
-11.79%
34.00%
56.35%
-0.63%
 
EPS
35.41
26.07
19.09
13.62
10.18
6.93
8.55
9.70
7.24
4.63
4.66

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
934.68
789.61
661.61
543.92
530.72
446.16
480.14
451.19
371.49
282.53
Share Capital
13.63
13.63
13.63
13.63
13.63
13.63
13.63
13.63
13.63
13.63
Total Reserves
921.05
775.98
647.98
530.29
517.09
432.53
466.51
437.55
357.86
268.90
Non-Current Liabilities
521.68
465.48
574.53
64.36
44.49
56.30
35.28
34.94
25.32
35.27
Secured Loans
334.53
318.68
382.38
7.67
5.52
16.76
8.23
7.90
1.31
14.60
Unsecured Loans
6.93
2.98
12.31
2.56
0.00
0.00
0.00
0.00
0.11
0.21
Long Term Provisions
11.15
7.64
11.30
6.93
6.31
5.46
8.06
7.24
7.07
3.23
Current Liabilities
1,420.33
1,110.27
755.84
469.77
374.00
315.70
370.89
341.26
205.64
214.02
Trade Payables
685.86
485.82
383.97
231.02
204.79
157.39
238.93
270.30
141.33
162.21
Other Current Liabilities
381.90
327.75
198.73
112.24
104.26
74.90
67.24
63.66
38.25
39.43
Short Term Borrowings
310.05
269.46
144.90
108.78
46.84
71.52
58.20
0.00
20.00
9.64
Short Term Provisions
42.53
27.24
28.24
17.73
18.11
11.88
6.53
7.30
6.06
2.73
Total Liabilities
3,235.22
2,589.01
2,179.04
1,138.82
989.58
860.30
928.62
857.67
624.33
538.40
Net Block
1,293.27
990.95
1,015.86
396.42
363.14
336.88
288.73
254.01
228.16
229.44
Gross Block
1,893.38
1,468.50
1,379.82
674.85
601.79
543.29
464.81
400.79
351.83
331.59
Accumulated Depreciation
600.11
477.55
363.95
278.44
238.65
206.41
176.08
146.78
123.68
102.15
Non Current Assets
1,639.59
1,278.54
1,193.74
509.24
502.84
453.80
453.97
429.65
358.74
279.89
Capital Work in Progress
69.25
35.85
12.86
12.13
9.33
20.74
22.25
11.98
14.04
5.03
Non Current Investment
198.26
154.55
104.28
53.03
108.01
69.05
120.47
146.63
104.96
22.39
Long Term Loans & Adv.
48.48
58.11
33.31
29.59
22.36
25.63
18.81
16.98
9.98
22.86
Other Non Current Assets
8.04
16.16
15.00
5.18
0.00
1.50
3.71
0.06
1.61
0.17
Current Assets
1,594.41
1,310.47
985.30
629.59
486.73
406.49
474.66
428.02
265.59
258.50
Current Investments
191.40
250.04
96.66
68.97
40.35
11.31
18.51
14.77
0.00
0.00
Inventories
366.46
248.82
161.10
111.76
83.59
64.43
59.51
78.02
55.37
57.88
Sundry Debtors
792.40
578.07
461.18
266.39
222.98
192.77
277.55
280.57
155.46
176.37
Cash & Bank
79.65
75.10
156.79
138.40
97.96
103.62
56.49
38.72
40.25
12.56
Other Current Assets
164.50
12.33
23.23
5.05
41.86
34.36
62.60
15.94
14.51
11.69
Short Term Loans & Adv.
110.38
146.11
86.35
39.03
38.48
27.03
18.85
13.15
12.17
10.56
Net Current Assets
174.08
200.20
229.46
159.82
112.73
90.79
103.77
86.77
59.95
44.48
Total Assets
3,234.00
2,589.01
2,179.04
1,138.83
989.57
860.29
928.63
857.67
624.33
538.39

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
290.49
265.37
137.20
87.45
98.19
76.22
56.28
95.34
63.93
49.14
PBT
308.16
226.73
146.79
112.91
71.50
74.17
105.43
85.86
55.94
49.62
Adjustment
161.10
150.63
43.82
39.02
31.19
35.98
30.83
24.30
22.79
24.41
Changes in Working Capital
-104.52
-48.10
-15.10
-31.61
10.02
-14.07
-43.49
7.60
0.14
-11.00
Cash after chg. in Working capital
364.74
329.26
175.50
120.31
112.72
96.08
92.76
117.76
78.87
63.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-74.25
-63.89
-38.30
-32.86
-14.53
-19.85
-36.48
-22.42
-14.94
-13.89
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
-216.10
-249.18
-475.78
-65.35
-75.84
-31.93
-89.13
-57.15
-57.37
-31.71
Net Fixed Assets
-70.13
-13.19
-38.07
-45.08
-23.53
-43.08
-136.91
-27.66
-20.99
-14.84
Net Investments
-22.65
-214.10
-269.74
19.43
-77.65
49.21
-59.88
-42.63
-59.84
-0.10
Others
-123.32
-21.89
-167.97
-39.70
25.34
-38.06
107.66
13.14
23.46
-16.77
Cash from Financing Activity
-53.26
-39.80
364.81
9.66
-42.65
-33.34
36.51
-36.89
3.04
-22.63
Net Cash Inflow / Outflow
21.14
-23.61
26.22
31.75
-20.30
10.95
3.67
1.30
9.60
-5.20
Opening Cash & Equivalents
51.03
74.63
48.41
16.66
36.96
26.01
22.34
21.04
11.44
16.57
Closing Cash & Equivalent
72.17
51.03
74.63
48.41
16.66
36.96
26.01
22.34
21.04
11.37

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
137.14
115.85
97.07
79.80
77.87
65.46
70.45
66.20
54.50
41.45
ROA
7.87%
7.00%
6.72%
7.69%
5.54%
6.66%
7.74%
7.79%
6.39%
6.70%
ROE
26.58%
23.01%
18.49%
15.24%
10.49%
12.86%
14.85%
14.03%
11.36%
12.62%
ROCE
24.44%
22.03%
17.37%
19.26%
14.27%
15.46%
21.91%
20.56%
15.64%
17.53%
Fixed Asset Turnover
2.19
2.00
1.83
2.40
1.97
2.26
3.14
3.03
3.04
3.07
Receivable days
68.09
66.44
70.72
58.27
67.36
75.23
74.98
69.90
58.25
57.56
Inventory Days
30.57
26.21
26.52
23.26
23.98
19.83
18.48
21.38
19.88
19.54
Payable days
97.27
89.73
94.25
79.08
89.41
68.75
77.92
75.17
62.98
63.08
Cash Conversion Cycle
1.39
2.91
2.98
2.45
1.93
26.31
15.54
16.11
15.15
14.02
Total Debt/Equity
0.82
0.86
0.83
0.23
0.14
0.21
0.15
0.02
0.09
0.13
Interest Cover
4.87
4.29
9.78
12.80
8.13
8.55
20.41
31.74
14.86
11.06

News Update:


  • Lumax Auto Tech - Quarterly Results
    7th Aug 2025, 15:01 PM

    Read More
  • Lumax Auto Technologies incorporates wholly owned subsidiary
    28th Jul 2025, 11:17 AM

    The Ministry of Corporate Affairs, Central Registration Centre on July 26, 2025 has issued a Certificate of Incorporation of Lumax Auto Solutions

    Read More
  • Lumax Auto Technologies incorporates wholly owned subsidiary
    25th Jul 2025, 11:30 AM

    The Ministry of Corporate Affairs, Central Registration Centre on July 24, 2025 has issued a Certificate of Incorporation of Lumax Autocomp

    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.