Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Auto Ancillary

Rating :
54/99

BSE: 532796 | NSE: LUMAXTECH

133.55
22-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  131.40
  •  141.50
  •  131.35
  •  131.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  446786
  •  614.22
  •  141.50
  •  47.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 911.27
  • 49.57
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 902.58
  • 2.24%
  • 1.95

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.98%
  • 2.09%
  • 14.91%
  • FII
  • DII
  • Others
  • 18.58%
  • 4.50%
  • 3.94%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.17
  • 4.74
  • 0.88

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.50
  • 5.94
  • -2.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.51
  • 12.92
  • 5.73

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.61
  • 17.61
  • 16.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.62
  • 1.95
  • 1.89

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.35
  • 7.66
  • 7.52

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
283.77
293.63
-3.36%
70.98
287.54
-75.31%
272.74
301.40
-9.51%
287.00
291.85
-1.66%
Expenses
253.99
266.18
-4.58%
83.44
262.54
-68.22%
258.11
275.30
-6.24%
263.13
265.79
-1.00%
EBITDA
29.78
27.45
8.49%
-12.46
25.00
-
14.63
26.11
-43.97%
23.87
26.06
-8.40%
EBIDTM
10.49%
9.35%
-17.55%
8.69%
14.01%
8.66%
8.32%
8.93%
Other Income
3.35
2.50
34.00%
3.97
3.66
8.47%
6.52
2.41
170.54%
5.43
5.96
-8.89%
Interest
2.46
2.42
1.65%
3.18
2.16
47.22%
2.42
1.38
75.36%
2.56
0.83
208.43%
Depreciation
8.10
8.92
-9.19%
7.83
8.57
-8.63%
8.28
7.89
4.94%
8.74
6.52
34.05%
PBT
22.57
18.61
21.28%
-19.49
17.93
-
10.45
18.50
-43.51%
18.00
24.67
-27.04%
Tax
6.87
-1.37
-
-4.62
6.39
-
4.05
6.80
-40.44%
4.61
8.40
-45.12%
PAT
15.70
19.98
-21.42%
-14.87
11.54
-
6.40
11.70
-45.30%
13.39
16.27
-17.70%
PATM
5.53%
6.80%
-20.95%
4.01%
7.11%
3.88%
4.67%
5.57%
EPS
2.25
3.36
-33.04%
-2.18
1.70
-
28.29
1.71
1,554.39%
1.70
2.38
-28.57%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
914.49
1,140.91
1,358.43
1,111.47
965.42
905.15
837.17
762.76
766.30
750.30
626.69
Net Sales Growth
-22.13%
-16.01%
22.22%
15.13%
6.66%
8.12%
9.76%
-0.46%
2.13%
19.72%
 
Cost Of Goods Sold
5,077.12
752.51
915.24
764.26
680.16
658.42
619.60
572.48
591.19
592.67
490.95
Gross Profit
-4,162.63
388.40
443.18
347.21
285.25
246.73
217.57
190.28
175.12
157.63
135.74
GP Margin
-455.19%
34.04%
32.62%
31.24%
29.55%
27.26%
25.99%
24.95%
22.85%
21.01%
21.66%
Total Expenditure
858.67
1,049.66
1,227.19
1,009.89
892.93
836.77
770.36
702.23
699.10
685.81
567.94
Power & Fuel Cost
-
19.63
19.62
16.37
14.19
14.29
13.15
11.68
9.47
7.26
6.49
% Of Sales
-
1.72%
1.44%
1.47%
1.47%
1.58%
1.57%
1.53%
1.24%
0.97%
1.04%
Employee Cost
-
134.78
140.33
111.00
95.51
78.21
67.62
58.60
42.98
35.36
28.35
% Of Sales
-
11.81%
10.33%
9.99%
9.89%
8.64%
8.08%
7.68%
5.61%
4.71%
4.52%
Manufacturing Exp.
-
101.45
92.21
75.87
69.59
53.05
45.28
41.70
26.09
24.09
19.81
% Of Sales
-
8.89%
6.79%
6.83%
7.21%
5.86%
5.41%
5.47%
3.40%
3.21%
3.16%
General & Admin Exp.
-
28.04
26.32
18.31
23.55
20.32
12.15
8.31
12.19
11.46
8.29
% Of Sales
-
2.46%
1.94%
1.65%
2.44%
2.24%
1.45%
1.09%
1.59%
1.53%
1.32%
Selling & Distn. Exp.
-
2.61
3.48
0.37
0.52
8.02
6.80
5.38
15.43
13.49
12.78
% Of Sales
-
0.23%
0.26%
0.03%
0.05%
0.89%
0.81%
0.71%
2.01%
1.80%
2.04%
Miscellaneous Exp.
-
10.64
29.98
23.72
9.40
4.47
5.77
4.08
1.74
1.47
12.78
% Of Sales
-
0.93%
2.21%
2.13%
0.97%
0.49%
0.69%
0.53%
0.23%
0.20%
0.20%
EBITDA
55.82
91.25
131.24
101.58
72.49
68.38
66.81
60.53
67.20
64.49
58.75
EBITDA Margin
6.10%
8.00%
9.66%
9.14%
7.51%
7.55%
7.98%
7.94%
8.77%
8.60%
9.37%
Other Income
19.27
27.59
14.11
15.24
10.50
7.04
4.27
3.77
3.68
4.78
3.08
Interest
10.62
9.87
5.43
2.81
3.83
4.93
5.30
3.78
0.63
0.51
0.93
Depreciation
32.95
34.51
28.47
25.26
22.96
20.86
19.36
17.60
10.83
7.98
7.00
PBT
31.53
74.47
111.46
88.75
56.21
49.62
46.42
42.91
59.42
60.78
53.91
Tax
10.91
14.91
36.28
28.75
15.86
15.46
20.92
12.70
18.34
11.07
9.31
Tax Rate
34.60%
20.02%
34.41%
33.24%
29.91%
31.16%
30.86%
29.60%
30.88%
17.91%
16.98%
PAT
20.62
58.34
66.14
49.36
31.57
31.77
44.98
30.21
41.07
50.73
45.51
PAT before Minority Interest
18.53
59.56
69.14
57.73
37.15
34.17
46.86
30.21
41.07
50.73
45.51
Minority Interest
-2.09
-1.22
-3.00
-8.37
-5.58
-2.40
-1.88
0.00
0.00
0.00
0.00
PAT Margin
2.25%
5.11%
4.87%
4.44%
3.27%
3.51%
5.37%
3.96%
5.36%
6.76%
7.26%
PAT Growth
-65.34%
-11.79%
34.00%
56.35%
-0.63%
-29.37%
48.89%
-26.44%
-19.04%
11.47%
 
EPS
3.02
8.55
9.70
7.24
4.63
4.66
6.60
4.43
6.02
7.44
6.67

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
446.16
480.14
451.19
371.49
282.53
259.10
225.95
211.29
182.77
141.54
Share Capital
13.63
13.63
13.63
13.63
13.63
13.63
13.63
13.63
13.63
13.63
Total Reserves
432.53
466.51
437.55
357.86
268.90
245.46
212.32
197.66
169.13
127.91
Non-Current Liabilities
56.30
35.28
34.94
25.32
35.27
46.06
55.21
40.87
12.16
12.11
Secured Loans
16.76
8.23
7.90
1.31
14.60
26.82
38.10
24.83
0.16
0.17
Unsecured Loans
0.00
0.00
0.00
0.11
0.21
0.30
0.44
1.01
1.27
0.89
Long Term Provisions
5.46
8.06
7.24
7.07
3.23
3.18
2.30
0.00
0.00
0.86
Current Liabilities
315.70
370.89
341.26
205.64
214.02
171.93
192.26
180.68
151.91
130.81
Trade Payables
157.39
238.93
270.30
141.33
162.21
127.30
154.52
124.00
110.32
98.04
Other Current Liabilities
74.90
67.24
63.66
38.25
39.43
26.25
25.03
38.10
22.56
15.02
Short Term Borrowings
71.52
58.20
0.00
20.00
9.64
2.88
0.25
0.18
0.01
0.01
Short Term Provisions
11.88
6.53
7.30
6.06
2.73
15.50
12.46
18.39
19.02
17.73
Total Liabilities
860.30
928.62
857.67
624.33
538.40
481.26
473.42
432.84
346.84
284.46
Net Block
336.88
288.73
254.01
228.16
229.44
221.55
229.21
162.94
89.82
88.37
Gross Block
543.29
464.81
400.79
351.83
331.59
305.89
294.16
211.00
127.15
118.40
Accumulated Depreciation
206.41
176.08
146.78
123.68
102.15
84.34
64.96
48.06
37.34
30.03
Non Current Assets
453.80
453.97
429.65
358.74
279.89
274.67
279.08
254.73
154.49
122.82
Capital Work in Progress
20.74
22.25
11.98
14.04
5.03
6.89
5.92
37.64
21.84
3.07
Non Current Investment
69.05
120.47
146.63
104.96
22.39
19.38
19.38
19.38
19.38
19.38
Long Term Loans & Adv.
25.63
18.81
16.98
9.98
22.86
25.60
23.56
34.58
22.35
10.88
Other Non Current Assets
1.50
3.71
0.06
1.61
0.17
1.26
1.02
0.19
1.10
1.11
Current Assets
406.49
474.66
428.02
265.59
258.50
206.58
194.34
178.12
192.34
161.66
Current Investments
11.31
18.51
14.77
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
64.43
59.51
78.02
55.37
57.88
46.91
34.56
28.84
22.58
22.13
Sundry Debtors
192.77
277.55
280.57
155.46
176.37
132.36
132.05
128.64
124.21
98.36
Cash & Bank
103.62
56.49
38.72
40.25
12.56
19.54
13.93
9.80
38.62
35.88
Other Current Assets
34.36
43.75
2.79
2.34
11.69
7.77
13.80
10.83
6.93
5.29
Short Term Loans & Adv.
27.03
18.85
13.15
12.17
10.56
7.10
12.94
9.72
4.92
4.05
Net Current Assets
90.79
103.77
86.77
59.95
44.48
34.66
2.08
-2.56
40.44
30.84
Total Assets
860.29
928.63
857.67
624.33
538.39
481.25
473.42
432.85
346.83
284.48

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
76.22
56.28
95.34
63.93
49.14
38.81
62.05
52.86
42.78
46.98
PBT
74.47
105.43
85.86
55.94
49.62
67.78
42.91
59.40
61.80
54.82
Adjustment
35.68
30.83
24.30
22.79
24.41
2.45
20.59
8.97
4.67
5.73
Changes in Working Capital
-14.07
-43.49
7.60
0.14
-11.00
-15.74
7.58
-0.39
-6.84
-0.84
Cash after chg. in Working capital
96.08
92.76
117.76
78.87
63.03
54.49
71.08
67.98
59.63
59.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-19.85
-36.48
-22.42
-14.94
-13.89
-15.68
-9.03
-15.12
-16.84
-12.74
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
-31.93
-89.13
-57.15
-57.37
-31.71
-11.24
-58.64
-96.82
-28.97
-36.57
Net Fixed Assets
-43.08
-136.91
-27.66
-20.99
-14.84
-7.25
-46.43
-44.21
-3.95
-2.82
Net Investments
49.21
-59.88
-42.63
-59.84
-0.10
-2.16
-0.02
-0.75
-1.25
-20.38
Others
-38.06
107.66
13.14
23.46
-16.77
-1.83
-12.19
-51.86
-23.77
-13.37
Cash from Financing Activity
-33.34
36.51
-36.89
3.04
-22.63
-24.06
-0.16
15.15
-11.07
14.97
Net Cash Inflow / Outflow
10.95
3.67
1.30
9.60
-5.20
3.51
3.26
-28.82
2.74
25.37
Opening Cash & Equivalents
26.01
22.34
21.04
11.44
16.57
13.06
9.80
38.62
35.88
10.51
Closing Cash & Equivalent
36.96
26.01
22.34
21.04
11.37
16.57
13.06
9.80
38.62
35.88

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
65.46
70.45
66.20
54.50
41.45
38.01
33.15
31.00
26.82
20.77
ROA
6.66%
7.74%
7.79%
6.39%
6.70%
9.82%
6.67%
10.53%
16.07%
18.75%
ROE
12.86%
14.85%
14.03%
11.36%
12.62%
19.32%
13.82%
20.84%
31.28%
40.74%
ROCE
15.46%
21.91%
20.56%
15.64%
17.53%
25.20%
18.08%
28.33%
37.75%
47.68%
Fixed Asset Turnover
2.26
3.14
3.03
3.04
3.07
2.99
3.22
4.82
6.41
5.94
Receivable days
75.23
74.98
69.90
58.25
57.56
53.83
58.47
56.58
51.58
47.86
Inventory Days
19.83
18.48
21.38
19.88
19.54
16.59
14.22
11.51
10.36
10.61
Payable days
68.75
77.92
75.17
62.98
63.08
66.12
71.65
60.58
55.45
56.24
Cash Conversion Cycle
26.31
15.54
16.11
15.15
14.02
4.30
1.04
7.50
6.48
2.23
Total Debt/Equity
0.21
0.15
0.02
0.09
0.13
0.17
0.23
0.13
0.01
0.02
Interest Cover
8.55
20.41
31.74
14.86
11.06
13.80
12.34
94.71
122.79
60.10

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.