Nifty
Sensex
:
:
16951.70
57566.11
-34.00 (-0.20%)
-47.61 (-0.08%)

Auto Ancillary

Rating :
66/99

BSE: 532796 | NSE: LUMAXTECH

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,833.78
  • 19.27
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,819.93
  • 1.30%
  • 2.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.98%
  • 1.36%
  • 15.25%
  • FII
  • DII
  • Others
  • 19.41%
  • 4.89%
  • 3.11%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.00
  • 6.29
  • 9.74

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.47
  • 8.32
  • 10.67

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.48
  • 7.23
  • 6.26

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.20
  • 17.78
  • 18.59

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.00
  • 2.05
  • 2.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.66
  • 7.77
  • 8.17

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
445.20
427.56
4.13%
487.00
402.96
20.86%
421.93
260.48
61.98%
416.93
387.98
7.46%
Expenses
397.91
382.50
4.03%
435.12
358.24
21.46%
377.45
244.32
54.49%
371.62
345.25
7.64%
EBITDA
47.28
45.06
4.93%
51.88
44.72
16.01%
44.48
16.16
175.25%
45.31
42.73
6.04%
EBIDTM
10.62%
10.54%
10.65%
11.10%
10.54%
6.20%
10.87%
11.01%
Other Income
6.90
2.86
141.26%
7.70
3.23
138.39%
4.00
2.80
42.86%
3.92
4.02
-2.49%
Interest
3.38
2.20
53.64%
3.34
2.15
55.35%
2.75
2.26
21.68%
2.72
1.98
37.37%
Depreciation
12.10
10.17
18.98%
11.85
9.43
25.66%
11.29
8.55
32.05%
11.36
9.17
23.88%
PBT
38.70
35.55
8.86%
44.39
36.38
22.02%
34.43
8.14
322.97%
33.40
34.96
-4.46%
Tax
10.80
10.03
7.68%
10.58
9.97
6.12%
8.41
2.91
189.00%
8.12
9.93
-18.23%
PAT
27.90
25.52
9.33%
33.81
26.41
28.02%
26.02
5.23
397.51%
25.28
25.03
1.00%
PATM
6.27%
5.97%
6.94%
6.55%
6.17%
2.01%
6.06%
6.45%
EPS
3.42
3.16
8.23%
4.27
3.43
24.49%
3.20
0.50
540.00%
3.09
3.08
0.32%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
1,771.06
1,507.92
1,107.93
1,140.91
1,358.43
1,111.47
965.42
905.15
837.17
762.76
766.30
Net Sales Growth
19.75%
36.10%
-2.89%
-16.01%
22.22%
15.13%
6.66%
8.12%
9.76%
-0.46%
 
Cost Of Goods Sold
1,201.78
1,005.76
739.23
752.51
915.24
764.26
680.16
658.42
619.60
572.48
591.19
Gross Profit
569.28
502.16
368.70
388.40
443.18
347.21
285.25
246.73
217.57
190.28
175.12
GP Margin
32.14%
33.30%
33.28%
34.04%
32.62%
31.24%
29.55%
27.26%
25.99%
24.95%
22.85%
Total Expenditure
1,582.10
1,356.43
1,009.69
1,049.66
1,227.19
1,009.89
892.93
836.77
770.36
702.23
699.10
Power & Fuel Cost
-
20.17
17.82
19.63
19.62
16.37
14.19
14.29
13.15
11.68
9.47
% Of Sales
-
1.34%
1.61%
1.72%
1.44%
1.47%
1.47%
1.58%
1.57%
1.53%
1.24%
Employee Cost
-
162.75
132.41
134.78
140.33
111.00
95.51
78.21
67.62
58.60
42.98
% Of Sales
-
10.79%
11.95%
11.81%
10.33%
9.99%
9.89%
8.64%
8.08%
7.68%
5.61%
Manufacturing Exp.
-
132.05
90.73
101.45
92.21
75.87
69.59
53.05
45.28
41.70
26.09
% Of Sales
-
8.76%
8.19%
8.89%
6.79%
6.83%
7.21%
5.86%
5.41%
5.47%
3.40%
General & Admin Exp.
-
24.79
19.21
28.04
26.32
18.31
23.55
20.32
12.15
8.31
12.19
% Of Sales
-
1.64%
1.73%
2.46%
1.94%
1.65%
2.44%
2.24%
1.45%
1.09%
1.59%
Selling & Distn. Exp.
-
1.79
1.33
2.61
3.48
0.37
0.52
8.02
6.80
5.38
15.43
% Of Sales
-
0.12%
0.12%
0.23%
0.26%
0.03%
0.05%
0.89%
0.81%
0.71%
2.01%
Miscellaneous Exp.
-
9.11
8.96
10.64
29.98
23.72
9.40
4.47
5.77
4.08
15.43
% Of Sales
-
0.60%
0.81%
0.93%
2.21%
2.13%
0.97%
0.49%
0.69%
0.53%
0.23%
EBITDA
188.95
151.49
98.24
91.25
131.24
101.58
72.49
68.38
66.81
60.53
67.20
EBITDA Margin
10.67%
10.05%
8.87%
8.00%
9.66%
9.14%
7.51%
7.55%
7.98%
7.94%
8.77%
Other Income
22.52
12.81
18.18
27.59
14.11
15.24
10.50
7.04
4.27
3.77
3.68
Interest
12.19
9.57
10.04
9.87
5.43
2.81
3.83
4.93
5.30
3.78
0.63
Depreciation
46.60
39.51
34.15
34.51
28.47
25.26
22.96
20.86
19.36
17.60
10.83
PBT
150.92
115.23
72.23
74.47
111.46
88.75
56.21
49.62
46.42
42.91
59.42
Tax
37.91
31.03
20.35
14.91
36.28
28.75
15.86
15.46
20.92
12.70
18.34
Tax Rate
25.12%
27.34%
28.42%
20.02%
34.41%
33.24%
29.91%
31.16%
30.86%
29.60%
30.88%
PAT
113.01
69.99
47.23
58.34
66.14
49.36
31.57
31.77
44.98
30.21
41.07
PAT before Minority Interest
95.27
82.45
51.25
59.56
69.14
57.73
37.15
34.17
46.86
30.21
41.07
Minority Interest
-17.74
-12.46
-4.02
-1.22
-3.00
-8.37
-5.58
-2.40
-1.88
0.00
0.00
PAT Margin
6.38%
4.64%
4.26%
5.11%
4.87%
4.44%
3.27%
3.51%
5.37%
3.96%
5.36%
PAT Growth
37.50%
48.19%
-19.04%
-11.79%
34.00%
56.35%
-0.63%
-29.37%
48.89%
-26.44%
 
EPS
16.57
10.26
6.93
8.55
9.70
7.24
4.63
4.66
6.60
4.43
6.02

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
543.92
530.72
446.16
480.14
451.19
371.49
282.53
259.10
225.95
211.29
Share Capital
13.63
13.63
13.63
13.63
13.63
13.63
13.63
13.63
13.63
13.63
Total Reserves
530.29
517.09
432.53
466.51
437.55
357.86
268.90
245.46
212.32
197.66
Non-Current Liabilities
64.36
44.49
56.30
35.28
34.94
25.32
35.27
46.06
55.21
40.87
Secured Loans
7.67
5.52
16.76
8.23
7.90
1.31
14.60
26.82
38.10
24.83
Unsecured Loans
2.56
0.00
0.00
0.00
0.00
0.11
0.21
0.30
0.44
1.01
Long Term Provisions
6.93
6.31
5.46
8.06
7.24
7.07
3.23
3.18
2.30
0.00
Current Liabilities
469.77
374.00
315.70
370.89
341.26
205.64
214.02
171.93
192.26
180.68
Trade Payables
231.02
204.79
157.39
238.93
270.30
141.33
162.21
127.30
154.52
124.00
Other Current Liabilities
112.24
104.26
74.90
67.24
63.66
38.25
39.43
26.25
25.03
38.10
Short Term Borrowings
108.78
46.84
71.52
58.20
0.00
20.00
9.64
2.88
0.25
0.18
Short Term Provisions
17.73
18.11
11.88
6.53
7.30
6.06
2.73
15.50
12.46
18.39
Total Liabilities
1,138.82
989.58
860.30
928.62
857.67
624.33
538.40
481.26
473.42
432.84
Net Block
396.42
363.14
336.88
288.73
254.01
228.16
229.44
221.55
229.21
162.94
Gross Block
674.85
601.79
543.29
464.81
400.79
351.83
331.59
305.89
294.16
211.00
Accumulated Depreciation
278.44
238.65
206.41
176.08
146.78
123.68
102.15
84.34
64.96
48.06
Non Current Assets
509.24
502.84
453.80
453.97
429.65
358.74
279.89
274.67
279.08
254.73
Capital Work in Progress
12.13
9.33
20.74
22.25
11.98
14.04
5.03
6.89
5.92
37.64
Non Current Investment
65.92
108.01
69.05
120.47
146.63
104.96
22.39
19.38
19.38
19.38
Long Term Loans & Adv.
29.59
22.36
25.63
18.81
16.98
9.98
22.86
25.60
23.56
34.58
Other Non Current Assets
5.18
0.00
1.50
3.71
0.06
1.61
0.17
1.26
1.02
0.19
Current Assets
629.59
486.73
406.49
474.66
428.02
265.59
258.50
206.58
194.34
178.12
Current Investments
68.97
40.35
11.31
18.51
14.77
0.00
0.00
0.00
0.00
0.00
Inventories
111.76
83.59
64.43
59.51
78.02
55.37
57.88
46.91
34.56
28.84
Sundry Debtors
266.39
222.98
192.77
277.55
280.57
155.46
176.37
132.36
132.05
128.64
Cash & Bank
138.40
97.96
103.62
56.49
38.72
40.25
12.56
19.54
13.93
9.80
Other Current Assets
44.08
3.38
7.33
43.75
15.94
14.51
11.69
7.77
13.80
10.83
Short Term Loans & Adv.
39.03
38.48
27.03
18.85
13.15
12.17
10.56
7.10
12.94
9.72
Net Current Assets
159.82
112.73
90.79
103.77
86.77
59.95
44.48
34.66
2.08
-2.56
Total Assets
1,138.83
989.57
860.29
928.63
857.67
624.33
538.39
481.25
473.42
432.85

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
87.45
98.19
76.22
56.28
95.34
63.93
49.14
38.81
62.05
52.86
PBT
112.91
71.50
74.17
105.43
85.86
55.94
49.62
67.78
42.91
59.40
Adjustment
39.02
31.19
35.98
30.83
24.30
22.79
24.41
2.45
20.59
8.97
Changes in Working Capital
-31.61
10.02
-14.07
-43.49
7.60
0.14
-11.00
-15.74
7.58
-0.39
Cash after chg. in Working capital
120.31
112.72
96.08
92.76
117.76
78.87
63.03
54.49
71.08
67.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-32.86
-14.53
-19.85
-36.48
-22.42
-14.94
-13.89
-15.68
-9.03
-15.12
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
-65.35
-75.84
-31.93
-89.13
-57.15
-57.37
-31.71
-11.24
-58.64
-96.82
Net Fixed Assets
-32.41
-23.53
-43.08
-136.91
-27.66
-20.99
-14.84
-7.25
-46.43
-44.21
Net Investments
-9.87
-77.65
49.21
-59.88
-42.63
-59.84
-0.10
-2.16
-0.02
-0.75
Others
-23.07
25.34
-38.06
107.66
13.14
23.46
-16.77
-1.83
-12.19
-51.86
Cash from Financing Activity
9.66
-42.65
-33.34
36.51
-36.89
3.04
-22.63
-24.06
-0.16
15.15
Net Cash Inflow / Outflow
31.75
-20.30
10.95
3.67
1.30
9.60
-5.20
3.51
3.26
-28.82
Opening Cash & Equivalents
16.66
36.96
26.01
22.34
21.04
11.44
16.57
13.06
9.80
38.62
Closing Cash & Equivalent
48.41
16.66
36.96
26.01
22.34
21.04
11.37
16.57
13.06
9.80

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
79.80
77.87
65.46
70.45
66.20
54.50
41.45
38.01
33.15
31.00
ROA
7.75%
5.54%
6.66%
7.74%
7.79%
6.39%
6.70%
9.82%
6.67%
10.53%
ROE
15.34%
10.49%
12.86%
14.85%
14.03%
11.36%
12.62%
19.32%
13.82%
20.84%
ROCE
19.35%
14.27%
15.46%
21.91%
20.56%
15.64%
17.53%
25.20%
18.08%
28.33%
Fixed Asset Turnover
2.40
1.97
2.26
3.14
3.03
3.04
3.07
2.99
3.22
4.82
Receivable days
58.27
67.36
75.23
74.98
69.90
58.25
57.56
53.83
58.47
56.58
Inventory Days
23.26
23.98
19.83
18.48
21.38
19.88
19.54
16.59
14.22
11.51
Payable days
79.08
89.41
68.75
77.92
75.17
62.98
63.08
66.12
71.65
60.58
Cash Conversion Cycle
2.45
1.93
26.31
15.54
16.11
15.15
14.02
4.30
1.04
7.50
Total Debt/Equity
0.23
0.14
0.21
0.15
0.02
0.09
0.13
0.17
0.23
0.13
Interest Cover
12.86
8.13
8.55
20.41
31.74
14.86
11.06
13.80
12.34
94.71

News Update:


  • Lumax Auto Technologies completes acquisition of majority shareholding in IAC India
    11th Mar 2023, 14:06 PM

    Accordingly, IAC India has become the step-down subsidiary of the company and subsidiary of Lumax Integrated Ventures with immediate effect

    Read More
  • Lumax Auto Technologies to acquire majority stake in IAC International Automotive India
    20th Feb 2023, 11:52 AM

    Lumax and IAC will work as strategic partners and leverage their respective competitive strengths to drive IAC India’s business forward in the coming years

    Read More
  • Lumax Auto Tech - Quarterly Results
    13th Feb 2023, 15:08 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.