Nifty
Sensex
:
:
25541.80
83697.29
24.75 (0.10%)
90.83 (0.11%)

Textile - Inner and Confort Wear

Rating :
55/99

BSE: 539542 | NSE: LUXIND

1454.10
01-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1465
  •  1472
  •  1450
  •  1458.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  17410
  •  25432280.2
  •  2493
  •  1211

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,369.72
  • 26.43
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,626.34
  • 0.14%
  • 2.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.19%
  • 2.60%
  • 15.73%
  • FII
  • DII
  • Others
  • 1.21%
  • 4.81%
  • 1.46%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.84
  • 6.86
  • 0.41

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.59
  • -6.37
  • -16.40

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.44
  • -6.12
  • -27.48

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.93
  • 28.74
  • 31.87

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.83
  • 5.02
  • 3.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.79
  • 19.92
  • 19.47

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
43.07
54.97
71.5
89.1
P/E Ratio
33.76
26.45
20.34
16.32
Revenue
2314
2570
2904
3256
EBITDA
200
236
314
379
Net Income
130
165
225
283
ROA
6
7
P/B Ratio
2.76
2.53
2.39
2.09
ROE
8.58
10.03
12.4
13.7
FCFF
195
-121
103
132
FCFF Yield
4.17
-2.58
2.19
2.82
Net Debt
-48
111
BVPS
526.14
575.41
607.5
694.7

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
817.69
707.55
15.57%
552.63
451.40
22.43%
677.45
642.78
5.39%
535.29
522.56
2.44%
Expenses
741.07
632.00
17.26%
502.80
417.12
20.54%
612.86
587.76
4.27%
490.58
494.16
-0.72%
EBITDA
76.62
75.55
1.42%
49.83
34.28
45.36%
64.59
55.02
17.39%
44.71
28.40
57.43%
EBIDTM
9.37%
10.68%
9.02%
7.59%
9.53%
8.56%
8.35%
5.43%
Other Income
1.55
8.61
-82.00%
4.24
3.25
30.46%
13.89
4.30
223.02%
10.16
4.84
109.92%
Interest
6.11
4.17
46.52%
5.25
5.06
3.75%
5.15
5.41
-4.81%
4.36
5.80
-24.83%
Depreciation
6.52
3.64
79.12%
6.25
5.99
4.34%
5.70
5.88
-3.06%
5.59
6.07
-7.91%
PBT
65.54
76.35
-14.16%
42.57
26.48
60.76%
67.63
48.03
40.81%
44.92
21.37
110.20%
Tax
17.54
21.26
-17.50%
11.06
6.99
58.23%
16.03
12.13
32.15%
11.49
6.25
83.84%
PAT
48.00
55.09
-12.87%
31.51
19.49
61.67%
51.60
35.90
43.73%
33.43
15.12
121.10%
PATM
5.87%
7.79%
5.70%
4.32%
7.62%
5.59%
6.25%
2.89%
EPS
15.36
17.74
-13.42%
10.24
6.46
58.51%
16.35
11.85
37.97%
10.86
5.33
103.75%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
2,583.06
2,324.29
2,381.80
2,295.88
1,952.52
1,667.80
1,207.05
1,077.51
Net Sales Growth
11.13%
-2.41%
3.74%
17.59%
17.07%
38.17%
12.02%
 
Cost Of Goods Sold
1,142.18
857.50
1,010.42
631.57
644.15
484.87
473.08
360.96
Gross Profit
1,440.88
1,466.79
1,371.38
1,664.31
1,308.37
1,182.93
733.96
716.55
GP Margin
55.78%
63.11%
57.58%
72.49%
67.01%
70.93%
60.81%
66.50%
Total Expenditure
2,347.31
2,131.03
2,168.89
1,822.67
1,572.17
1,399.20
1,029.44
923.33
Power & Fuel Cost
-
10.33
8.81
8.80
7.09
6.74
4.82
5.52
% Of Sales
-
0.44%
0.37%
0.38%
0.36%
0.40%
0.40%
0.51%
Employee Cost
-
132.24
120.79
88.91
69.90
67.60
43.92
37.47
% Of Sales
-
5.69%
5.07%
3.87%
3.58%
4.05%
3.64%
3.48%
Manufacturing Exp.
-
762.20
680.99
814.95
642.94
609.19
347.14
349.20
% Of Sales
-
32.79%
28.59%
35.50%
32.93%
36.53%
28.76%
32.41%
General & Admin Exp.
-
10.47
12.04
7.28
4.83
5.31
2.98
4.00
% Of Sales
-
0.45%
0.51%
0.32%
0.25%
0.32%
0.25%
0.37%
Selling & Distn. Exp.
-
291.30
289.97
238.89
177.37
201.04
139.63
149.33
% Of Sales
-
12.53%
12.17%
10.41%
9.08%
12.05%
11.57%
13.86%
Miscellaneous Exp.
-
66.99
45.87
32.27
25.89
24.45
17.87
16.86
% Of Sales
-
2.88%
1.93%
1.41%
1.33%
1.47%
1.48%
1.56%
EBITDA
235.75
193.26
212.91
473.21
380.35
268.60
177.61
154.18
EBITDA Margin
9.13%
8.31%
8.94%
20.61%
19.48%
16.11%
14.71%
14.31%
Other Income
29.84
21.00
20.24
17.06
12.34
6.64
9.36
1.90
Interest
20.87
20.44
24.49
16.01
12.72
21.06
23.61
25.42
Depreciation
24.06
21.59
19.78
18.34
17.86
15.13
11.25
9.63
PBT
220.66
172.23
188.88
455.92
362.11
239.05
152.11
121.02
Tax
56.12
46.63
51.41
117.86
92.73
61.80
53.32
43.14
Tax Rate
25.43%
27.07%
27.22%
25.85%
25.61%
25.85%
35.05%
35.65%
PAT
164.54
129.52
142.03
339.64
271.39
177.65
98.79
77.88
PAT before Minority Interest
165.31
125.60
137.47
338.06
269.38
177.25
98.79
77.88
Minority Interest
0.77
3.92
4.56
1.58
2.01
0.40
0.00
0.00
PAT Margin
6.37%
5.57%
5.96%
14.79%
13.90%
10.65%
8.18%
7.23%
PAT Growth
31.00%
-8.81%
-58.18%
25.15%
52.77%
79.83%
26.85%
 
EPS
54.66
43.03
47.19
112.84
90.16
59.02
32.82
25.87

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
1,566.67
1,451.76
1,309.70
1,005.56
740.31
411.41
318.62
Share Capital
6.26
6.26
6.26
6.26
6.26
5.30
5.30
Total Reserves
1,560.41
1,445.50
1,303.44
999.30
734.05
406.11
313.32
Non-Current Liabilities
35.52
62.47
45.06
37.09
30.95
15.75
13.42
Secured Loans
2.39
7.51
15.20
13.48
7.81
5.29
4.93
Unsecured Loans
2.00
18.80
2.00
2.00
0.00
0.00
0.00
Long Term Provisions
11.04
9.15
7.30
6.72
5.41
2.89
2.29
Current Liabilities
601.96
615.50
663.81
453.85
481.57
374.38
540.02
Trade Payables
336.34
326.14
290.11
279.73
204.34
163.29
188.59
Other Current Liabilities
83.37
81.60
67.91
55.10
51.53
32.53
34.02
Short Term Borrowings
180.59
206.24
304.64
103.40
224.37
172.40
316.48
Short Term Provisions
1.66
1.52
1.15
15.62
1.33
6.15
0.94
Total Liabilities
2,189.35
2,118.84
2,012.22
1,491.73
1,250.07
801.63
872.06
Net Block
343.03
287.89
235.85
199.47
161.92
132.38
126.35
Gross Block
451.86
377.47
309.54
256.35
210.20
159.94
142.67
Accumulated Depreciation
108.83
89.58
73.69
56.88
48.28
27.56
16.32
Non Current Assets
364.84
352.94
292.48
216.34
176.02
140.62
135.93
Capital Work in Progress
3.09
49.82
33.77
9.23
0.76
0.41
5.31
Non Current Investment
0.00
0.00
0.00
0.00
0.00
4.51
0.85
Long Term Loans & Adv.
16.67
13.15
20.34
4.26
5.76
0.45
0.80
Other Non Current Assets
2.05
2.08
2.52
3.38
7.58
2.87
2.64
Current Assets
1,824.51
1,765.90
1,719.74
1,275.39
1,074.05
661.01
736.13
Current Investments
206.00
103.45
61.58
75.30
38.67
0.00
0.00
Inventories
644.33
682.07
835.53
477.11
498.00
253.42
299.18
Sundry Debtors
723.63
800.75
646.90
458.00
440.99
366.60
389.10
Cash & Bank
52.67
27.24
69.01
186.13
7.02
2.00
2.22
Other Current Assets
197.88
14.84
12.14
6.42
89.37
38.99
45.63
Short Term Loans & Adv.
179.42
137.55
94.58
72.43
81.96
33.64
37.43
Net Current Assets
1,222.55
1,150.40
1,055.93
821.54
592.48
286.63
196.11
Total Assets
2,189.35
2,118.84
2,012.22
1,491.73
1,250.07
801.63
872.06

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
239.60
180.82
-228.47
388.54
152.68
189.89
-2.33
PBT
172.23
188.88
455.92
362.11
239.05
152.11
121.02
Adjustment
32.88
31.17
25.00
26.57
35.83
31.32
35.58
Changes in Working Capital
79.11
17.20
-574.94
79.07
-55.22
53.33
-116.50
Cash after chg. in Working capital
284.22
237.25
-94.02
467.75
219.66
236.76
40.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-44.62
-56.43
-134.45
-79.21
-66.98
-46.88
-42.43
Other Direct Exp. Paid
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
Cash From Investing Activity
-124.39
-88.46
43.80
-176.54
-44.24
-12.16
-18.76
Net Fixed Assets
-30.88
-83.91
-77.47
-53.87
-45.38
-12.22
Net Investments
-102.55
-41.87
13.72
-36.63
-34.23
-3.78
Others
9.04
37.32
107.55
-86.04
35.37
3.84
Cash from Financing Activity
-90.99
-117.66
152.43
-133.37
-130.48
-177.90
16.22
Net Cash Inflow / Outflow
24.22
-25.30
-32.24
78.63
-22.04
-0.18
-4.87
Opening Cash & Equivalents
27.15
52.45
84.69
6.06
1.94
2.11
6.98
Closing Cash & Equivalent
51.37
27.15
52.45
84.69
6.06
1.94
2.11

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
521.27
483.03
435.76
334.55
246.28
162.82
126.07
ROA
5.83%
6.66%
19.30%
19.65%
17.28%
11.81%
8.93%
ROE
8.32%
9.96%
29.21%
30.87%
30.79%
27.08%
24.46%
ROCE
11.18%
12.81%
34.09%
35.58%
33.14%
28.34%
22.61%
Fixed Asset Turnover
5.61
6.93
8.11
8.37
9.01
7.98
7.55
Receivable days
119.69
110.92
87.83
84.03
88.37
114.26
131.81
Inventory Days
104.15
116.28
104.34
91.14
82.22
83.55
101.34
Payable days
140.99
111.31
164.66
137.15
46.50
63.70
75.37
Cash Conversion Cycle
82.84
115.90
27.51
38.02
124.10
134.11
157.78
Total Debt/Equity
0.12
0.17
0.25
0.12
0.32
0.44
1.03
Interest Cover
9.43
8.71
29.48
29.47
12.35
7.44
5.76

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.