Nifty
Sensex
:
:
24586.70
80664.86
84.55 (0.35%)
145.52 (0.18%)

Trading

Rating :
N/A

BSE: 534532 | NSE: LYPSAGEMS

6.40
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  6.32
  •  6.62
  •  6.00
  •  6.14
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  285512
  •  18.03
  •  8.80
  •  4.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17.51
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 17.07
  • N/A
  • 0.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 36.37%
  • 10.19%
  • 47.19%
  • FII
  • DII
  • Others
  • 0%
  • 0.24%
  • 6.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -30.95
  • -41.94
  • 16.18

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -37.47
  • -61.87
  • 12.20

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -37.21
  • -29.31
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.78
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.42
  • 0.17
  • 0.21

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 108.80
  • 168.78
  • 280.59

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
3.06
8.40
-63.57%
0.44
3.50
-87.43%
3.57
0.32
1,015.62%
2.42
0.97
149.48%
Expenses
35.70
52.54
-32.05%
0.37
3.41
-89.15%
3.50
0.21
1,566.67%
2.35
0.85
176.47%
EBITDA
-32.64
-44.14
-
0.07
0.09
-22.22%
0.07
0.11
-36.36%
0.07
0.13
-46.15%
EBIDTM
-1,067.46%
-525.66%
15.91%
2.49%
1.96%
33.75%
2.85%
13.16%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.06
0.07
-14.29%
0.06
0.07
-14.29%
0.06
0.07
-14.29%
0.06
0.07
-14.29%
PBT
-32.70
-44.21
-
0.01
0.02
-50.00%
0.01
0.04
-75.00%
0.01
0.06
-83.33%
Tax
0.04
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
-32.74
-44.21
-
0.01
0.02
-50.00%
0.01
0.04
-75.00%
0.01
0.06
-83.33%
PATM
-1,070.70%
-526.49%
2.73%
0.54%
0.31%
12.38%
0.33%
6.06%
EPS
-11.10
-15.00
-
0.00
0.01
-100.00%
0.00
0.01
-100.00%
0.00
0.02
-100.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
9.49
13.19
14.02
199.92
320.07
260.74
477.02
591.87
535.46
328.46
259.84
Net Sales Growth
-28.05%
-5.92%
-92.99%
-37.54%
22.75%
-45.34%
-19.40%
10.53%
63.02%
26.41%
 
Cost Of Goods Sold
9.10
12.85
13.69
183.66
290.01
233.79
438.00
518.32
485.10
306.06
253.53
Gross Profit
0.39
0.34
0.34
16.26
30.06
26.95
39.03
73.55
50.36
22.40
6.31
GP Margin
4.07%
2.58%
2.43%
8.13%
9.39%
10.34%
8.18%
12.43%
9.40%
6.82%
2.43%
Total Expenditure
41.92
13.07
14.06
185.04
291.83
235.34
454.62
568.31
522.33
321.52
259.19
Power & Fuel Cost
-
0.00
0.00
0.01
0.03
0.05
0.17
0.24
0.18
0.10
0.01
% Of Sales
-
0%
0%
0.01%
0.01%
0.02%
0.04%
0.04%
0.03%
0.03%
0.00%
Employee Cost
-
0.02
0.13
0.29
0.49
0.51
2.22
3.99
3.41
1.42
0.16
% Of Sales
-
0.15%
0.93%
0.15%
0.15%
0.20%
0.47%
0.67%
0.64%
0.43%
0.06%
Manufacturing Exp.
-
0.00
0.01
0.05
0.00
0.03
8.57
37.27
28.46
9.70
1.83
% Of Sales
-
0%
0.07%
0.03%
0%
0.01%
1.80%
6.30%
5.32%
2.95%
0.70%
General & Admin Exp.
-
0.20
0.20
0.99
1.28
0.92
2.97
3.29
2.90
1.21
0.54
% Of Sales
-
1.52%
1.43%
0.50%
0.40%
0.35%
0.62%
0.56%
0.54%
0.37%
0.21%
Selling & Distn. Exp.
-
0.00
0.02
0.00
0.03
0.00
0.61
1.19
0.92
0.61
0.51
% Of Sales
-
0%
0.14%
0%
0.01%
0%
0.13%
0.20%
0.17%
0.19%
0.20%
Miscellaneous Exp.
-
0.00
0.01
0.04
0.00
0.03
2.08
4.01
1.37
2.42
0.51
% Of Sales
-
0%
0.07%
0.02%
0%
0.01%
0.44%
0.68%
0.26%
0.74%
1.01%
EBITDA
-32.43
0.12
-0.04
14.88
28.24
25.40
22.40
23.56
13.13
6.94
0.65
EBITDA Margin
-341.73%
0.91%
-0.29%
7.44%
8.82%
9.74%
4.70%
3.98%
2.45%
2.11%
0.25%
Other Income
0.00
-43.95
0.19
0.18
0.32
0.21
0.50
0.55
0.72
0.55
11.02
Interest
0.00
0.00
0.00
0.27
0.13
3.66
3.15
4.06
2.64
1.93
8.65
Depreciation
0.24
0.27
0.27
0.35
0.37
0.42
0.47
0.36
0.19
0.06
0.05
PBT
-32.67
-44.09
-0.11
14.45
28.06
21.53
19.28
19.68
11.02
5.51
2.96
Tax
0.04
0.00
-0.03
0.03
-0.01
0.03
0.59
1.79
1.57
1.44
0.86
Tax Rate
-0.12%
0.00%
27.27%
0.21%
-0.04%
0.14%
3.06%
9.10%
14.25%
26.13%
29.05%
PAT
-32.71
-44.10
-0.09
14.42
28.07
21.50
18.69
17.89
9.45
4.07
2.10
PAT before Minority Interest
-32.71
-44.10
-0.09
14.42
28.07
21.50
18.69
17.89
9.45
4.07
2.10
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-344.68%
-334.34%
-0.64%
7.21%
8.77%
8.25%
3.92%
3.02%
1.76%
1.24%
0.81%
PAT Growth
0.00%
-
-
-48.63%
30.56%
15.03%
4.47%
89.31%
132.19%
93.81%
 
EPS
-11.09
-14.95
-0.03
4.89
9.52
7.29
6.34
6.06
3.20
1.38
0.71

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
63.93
102.13
139.61
120.01
91.83
72.41
52.37
35.10
26.75
23.74
Share Capital
29.48
29.48
29.48
29.48
21.06
21.06
21.06
14.04
14.04
14.04
Total Reserves
34.45
72.65
110.12
90.52
70.77
51.35
31.31
21.06
12.71
9.70
Non-Current Liabilities
0.30
0.29
0.31
0.30
0.33
0.31
0.33
0.19
0.17
0.01
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
55.13
176.48
226.00
152.33
254.68
277.85
229.63
217.06
144.39
110.19
Trade Payables
48.05
162.01
197.89
127.49
229.39
244.48
188.82
193.02
119.41
107.24
Other Current Liabilities
1.08
1.08
1.52
1.23
1.29
0.69
1.15
1.61
2.52
1.24
Short Term Borrowings
6.00
13.39
26.54
23.58
23.96
32.41
38.08
21.13
21.07
0.82
Short Term Provisions
0.00
0.00
0.06
0.04
0.04
0.27
1.58
1.30
1.38
0.89
Total Liabilities
119.36
278.90
365.92
272.64
346.84
350.57
282.33
252.35
171.31
133.94
Net Block
3.15
3.42
4.68
5.03
5.40
5.86
4.86
3.39
1.75
0.13
Gross Block
6.59
6.59
7.01
7.01
7.01
7.07
5.71
3.89
2.05
0.37
Accumulated Depreciation
3.44
3.17
2.32
1.97
1.61
1.20
0.85
0.50
0.30
0.24
Non Current Assets
3.20
3.60
5.16
5.34
5.60
6.18
6.00
4.50
3.30
1.06
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.01
0.01
0.01
0.09
0.17
0.19
0.54
0.26
Long Term Loans & Adv.
0.05
0.18
0.46
0.29
0.19
0.23
0.87
0.82
0.92
0.57
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.10
0.10
0.10
0.10
Current Assets
116.16
275.31
360.76
267.30
341.23
344.39
276.33
247.85
168.01
132.88
Current Investments
0.00
0.00
3.69
0.23
0.23
0.23
0.03
0.97
0.00
1.50
Inventories
0.50
1.26
1.00
2.40
1.62
34.62
27.01
34.51
22.30
22.68
Sundry Debtors
115.19
273.46
355.43
263.51
338.39
301.88
236.78
188.47
136.27
102.06
Cash & Bank
0.47
0.58
0.57
1.14
0.89
6.74
10.37
17.89
8.69
5.40
Other Current Assets
0.00
0.00
0.07
0.02
0.11
0.91
2.13
6.01
0.74
1.25
Short Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Current Assets
61.03
98.83
134.76
114.97
86.55
66.54
46.70
30.78
23.62
22.69
Total Assets
119.36
278.91
365.92
272.64
346.83
350.57
282.33
252.35
171.31
133.94

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
7.28
7.31
0.00
0.63
2.35
3.14
-0.28
8.56
1.56
-29.90
PBT
-44.09
-0.11
0.00
28.06
21.53
19.28
19.68
11.02
5.51
2.96
Adjustment
6.17
2.86
0.00
0.47
0.22
0.12
-0.19
-0.50
-0.47
-10.96
Changes in Working Capital
45.21
4.57
0.00
-27.89
-19.38
-15.60
-18.17
-0.57
-2.23
-20.79
Cash after chg. in Working capital
7.28
7.31
0.00
0.65
2.37
3.79
1.32
9.94
2.81
-28.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
-0.02
-0.02
-0.65
-1.60
-1.39
-1.26
-1.11
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
0.00
0.00
0.00
0.00
0.25
-1.10
-1.28
-1.11
-1.66
11.01
Net Fixed Assets
0.00
0.42
0.00
0.00
0.06
-1.36
-1.82
-1.84
-1.68
Net Investments
0.00
0.25
0.00
0.00
0.08
-0.12
0.96
-0.62
1.14
Others
0.00
-0.67
0.00
0.00
0.11
0.38
-0.42
1.35
-1.12
Cash from Financing Activity
-7.39
-7.22
0.00
-0.37
-8.45
-5.67
-5.96
1.76
3.38
0.00
Net Cash Inflow / Outflow
-0.11
0.09
0.00
0.25
-5.86
-3.62
-7.52
9.20
3.28
-18.89
Opening Cash & Equivalents
0.58
0.49
0.00
0.89
6.74
10.37
17.89
8.69
5.40
24.29
Closing Cash & Equivalent
0.47
0.58
0.00
1.14
0.89
6.74
10.37
17.89
8.69
5.40

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
21.68
34.64
47.35
40.70
31.14
24.56
17.76
11.90
9.07
8.05
ROA
-22.14%
-0.03%
4.52%
9.06%
6.16%
5.91%
6.69%
4.46%
2.67%
1.57%
ROE
-53.11%
-0.07%
11.11%
26.51%
26.18%
29.95%
40.91%
30.57%
16.13%
8.84%
ROCE
-47.55%
-0.08%
9.50%
21.74%
22.83%
22.97%
32.38%
26.25%
20.54%
47.27%
Fixed Asset Turnover
2.00
2.06
28.53
45.68
37.05
74.66
123.34
180.35
271.23
702.83
Receivable days
5376.01
8184.13
565.00
343.19
448.14
206.08
131.12
110.68
132.42
143.36
Inventory Days
24.44
29.50
3.11
2.29
25.37
23.58
18.97
19.36
24.99
31.86
Payable days
2982.56
4799.40
323.70
222.91
390.21
176.51
123.26
107.62
135.46
147.03
Cash Conversion Cycle
2417.89
3414.23
244.41
122.57
83.30
53.15
26.83
22.42
21.95
28.18
Total Debt/Equity
0.09
0.13
0.19
0.20
0.26
0.45
0.73
0.60
0.79
0.03
Interest Cover
0.00
0.00
55.43
216.55
6.89
7.12
5.84
5.18
3.85
1.34

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.