Nifty
Sensex
:
:
12968.95
44149.72
-18.05 (-0.14%)
-110.02 (-0.25%)

Textile - Inner and Confort Wear

Rating :
67/99

BSE: 539542 | NSE: LUXIND

1606.50
27-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  1594.55
  •  1644.00
  •  1587.05
  •  1586.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  36782
  •  592.54
  •  1648.90
  •  814.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,058.16
  • 27.81
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,202.87
  • 0.78%
  • 7.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.51%
  • 2.71%
  • 11.56%
  • FII
  • DII
  • Others
  • 3.55%
  • 4.50%
  • 8.17%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.74
  • 5.03
  • 3.83

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.77
  • 14.78
  • 3.81

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.15
  • 19.67
  • 16.42

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 30.88

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 7.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 18.99

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
385.46
352.44
9.37%
245.61
262.84
-6.56%
288.16
385.73
-25.29%
304.68
283.59
7.44%
Expenses
313.56
300.53
4.34%
200.16
227.90
-12.17%
240.56
326.56
-26.34%
250.92
241.93
3.72%
EBITDA
71.90
51.91
38.51%
45.45
34.94
30.08%
47.60
59.17
-19.55%
53.76
41.66
29.04%
EBIDTM
18.65%
14.73%
18.51%
13.29%
16.52%
15.34%
17.64%
14.69%
Other Income
2.33
2.43
-4.12%
1.59
0.28
467.86%
0.09
5.48
-98.36%
0.97
1.04
-6.73%
Interest
2.28
3.19
-28.53%
2.80
3.45
-18.84%
3.28
5.14
-36.19%
3.90
5.25
-25.71%
Depreciation
3.52
3.10
13.55%
3.57
2.77
28.88%
3.52
2.87
22.65%
3.33
2.82
18.09%
PBT
68.43
48.04
42.44%
40.67
28.99
40.29%
40.89
56.65
-27.82%
45.52
34.62
31.48%
Tax
17.74
7.45
138.12%
9.89
10.22
-3.23%
11.11
19.80
-43.89%
12.19
10.79
12.97%
PAT
50.69
40.60
24.85%
30.79
18.78
63.95%
29.78
36.85
-19.19%
33.33
23.84
39.81%
PATM
13.15%
11.52%
12.53%
7.14%
10.33%
9.55%
10.94%
8.41%
EPS
20.03
16.05
24.80%
12.17
7.42
64.02%
11.77
14.56
-19.16%
13.17
9.42
39.81%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Net Sales
1,223.91
1,206.13
1,207.05
1,077.51
Net Sales Growth
-4.72%
-0.08%
12.02%
 
Cost Of Goods Sold
552.07
414.54
473.08
360.96
Gross Profit
671.84
791.59
733.96
716.55
GP Margin
54.89%
65.63%
60.81%
66.50%
Total Expenditure
1,005.20
1,020.25
1,029.44
923.33
Power & Fuel Cost
-
5.96
4.82
5.52
% Of Sales
-
0.49%
0.40%
0.51%
Employee Cost
-
49.31
43.92
37.47
% Of Sales
-
4.09%
3.64%
3.48%
Manufacturing Exp.
-
392.31
347.14
349.20
% Of Sales
-
32.53%
28.76%
32.41%
General & Admin Exp.
-
3.18
2.98
4.00
% Of Sales
-
0.26%
0.25%
0.37%
Selling & Distn. Exp.
-
135.47
139.63
149.33
% Of Sales
-
11.23%
11.57%
13.86%
Miscellaneous Exp.
-
19.49
17.87
16.86
% Of Sales
-
1.62%
1.48%
1.56%
EBITDA
218.71
185.88
177.61
154.18
EBITDA Margin
17.87%
15.41%
14.71%
14.31%
Other Income
4.98
4.11
9.36
1.90
Interest
12.26
13.82
23.61
25.42
Depreciation
13.94
12.72
11.25
9.63
PBT
195.51
163.45
152.11
121.02
Tax
50.93
40.96
53.32
43.14
Tax Rate
26.05%
25.06%
35.05%
35.65%
PAT
144.59
122.88
98.79
77.88
PAT before Minority Interest
145.93
122.48
98.79
77.88
Minority Interest
1.34
0.40
0.00
0.00
PAT Margin
11.81%
10.19%
8.18%
7.23%
PAT Growth
20.42%
24.39%
26.85%
 
EPS
57.15
48.57
39.05
30.78

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Shareholder's Funds
495.51
411.41
318.62
Share Capital
5.30
5.30
5.30
Total Reserves
490.21
406.11
313.32
Non-Current Liabilities
28.58
15.75
13.42
Secured Loans
6.90
5.29
4.93
Unsecured Loans
0.00
0.00
0.00
Long Term Provisions
3.92
2.89
2.29
Current Liabilities
326.53
374.38
540.02
Trade Payables
148.14
163.29
188.59
Other Current Liabilities
39.61
32.53
34.02
Short Term Borrowings
135.49
172.40
316.48
Short Term Provisions
3.29
6.15
0.94
Total Liabilities
847.86
801.63
872.06
Net Block
141.03
132.38
126.35
Gross Block
181.03
159.94
142.67
Accumulated Depreciation
40.00
27.56
16.32
Non Current Assets
152.90
140.62
135.93
Capital Work in Progress
0.76
0.41
5.31
Non Current Investment
4.42
4.51
0.85
Long Term Loans & Adv.
4.90
0.45
0.80
Other Non Current Assets
1.79
2.87
2.64
Current Assets
694.95
661.01
736.13
Current Investments
0.00
0.00
0.00
Inventories
331.66
253.42
299.18
Sundry Debtors
310.32
366.60
389.10
Cash & Bank
1.40
2.00
2.22
Other Current Assets
51.58
5.35
8.20
Short Term Loans & Adv.
44.65
33.64
37.43
Net Current Assets
368.43
286.63
196.11
Total Assets
847.85
801.63
872.06

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
96.10
189.89
-2.33
PBT
163.45
152.11
121.02
Adjustment
27.93
31.32
35.58
Changes in Working Capital
-49.21
53.33
-116.50
Cash after chg. in Working capital
142.17
236.76
40.10
Interest Paid
0.00
0.00
0.00
Tax Paid
-46.06
-46.88
-42.43
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-5.39
-12.16
-18.76
Net Fixed Assets
-16.22
-12.22
Net Investments
0.02
-3.78
Others
10.81
3.84
Cash from Financing Activity
-91.34
-177.90
16.22
Net Cash Inflow / Outflow
-0.63
-0.18
-4.87
Opening Cash & Equivalents
1.94
2.11
6.98
Closing Cash & Equivalent
1.31
1.94
2.11

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
196.12
162.82
126.07
ROA
14.85%
11.81%
8.93%
ROE
27.03%
27.08%
24.46%
ROCE
28.73%
28.34%
22.61%
Fixed Asset Turnover
7.07
7.98
7.55
Receivable days
102.43
114.26
131.81
Inventory Days
88.53
83.55
101.34
Payable days
54.14
63.70
75.37
Cash Conversion Cycle
136.81
134.11
157.78
Total Debt/Equity
0.29
0.44
1.03
Interest Cover
12.83
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.