Nifty
Sensex
:
:
13055.15
44523.02
128.70 (1.00%)
445.87 (1.01%)

Textile - Machinery

Rating :
48/99  (View)

BSE: 500252 | NSE: LAXMIMACH

4435.40
73.10 (1.68%)
24-Nov-2020 | 3:52PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  4435.00
  •  4450.00
  •  4366.90
  •  4362.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6795
  •  301.39
  •  4454.25
  •  2000.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,630.87
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,992.57
  • 0.23%
  • 2.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 31.11%
  • 17.65%
  • 27.84%
  • FII
  • DII
  • Others
  • 1.31%
  • 15.17%
  • 6.92%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.46
  • -9.86
  • -15.19

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -26.87
  • -49.45
  • -47.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -15.70
  • -34.33
  • -49.42

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.54
  • 27.34
  • 30.44

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.21
  • 3.24
  • 3.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.13
  • 15.32
  • 19.20

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
396
409
-3%
169
459
-63%
386
581
-34%
320
636
-50%
Expenses
382
400
-4%
197
451
-56%
393
549
-28%
319
547
-42%
EBITDA
14
9
56%
-28
8
-
-7
32
-
1
89
-99%
EBIDTM
4%
2%
-17%
2%
14%
14%
0%
14%
Other Income
15
24
-36%
19
22
-14%
26
30
-12%
22
12
91%
Interest
0
0
-91%
0
0
-100%
0
0
-68%
0
0
-96%
Depreciation
14
14
-1%
14
14
1%
14
12
17%
14
14
-1%
PBT
9
19
-54%
-25
16
-
6
49
-89%
7
86
-91%
Tax
2
6
-74%
-4
5
-
4
16
-77%
4
27
-84%
PAT
7
12
-43%
-22
10
-
2
34
-94%
3
60
-95%
PATM
2%
3%
-13%
2%
7%
7%
1%
9%
EPS
6.45
11.37
-43%
-20.20
9.79
-
1.76
31.34
-94%
3.05
55.71
-95%

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
1,272
1,574
2,712
2,581
2,280
2,646
2,488
2,338
2,017
2,305
1,824
Net Sales Growth
-39%
-42%
5%
13%
-14%
6%
6%
16%
-12%
26%
 
Cost Of Goods Sold
5,171
940
1,617
1,563
1,348
1,582
1,518
1,445
1,237
1,439
1,084
Gross Profit
-3,899
634
1,095
1,018
932
1,064
970
893
780
866
740
GP Margin
-307%
40%
40%
39%
41%
40%
39%
38%
39%
38%
41%
Total Expenditure
1,291
1,563
2,438
2,306
2,021
2,308
2,176
2,065
1,789
2,034
1,569
Power & Fuel Cost
-
21
35
39
28
54
42
42
46
39
26
% Of Sales
-
1%
1%
2%
1%
2%
2%
2%
2%
2%
1%
Employee Cost
-
240
278
271
252
253
241
239
190
192
175
% Of Sales
-
15%
10%
11%
11%
10%
10%
10%
9%
8%
10%
Manufacturing Exp.
-
190
256
225
198
205
196
181
179
219
172
% Of Sales
-
12%
9%
9%
9%
8%
8%
8%
9%
9%
9%
General & Admin Exp.
-
33
38
7
6
9
52
49
46
40
33
% Of Sales
-
2%
1%
0%
0%
0%
2%
2%
2%
2%
2%
Selling & Distn. Exp.
-
68
138
98
84
113
115
100
85
92
74
% Of Sales
-
4%
5%
4%
4%
4%
5%
4%
4%
4%
4%
Miscellaneous Exp.
-
71
75
102
106
93
12
9
7
14
74
% Of Sales
-
5%
3%
4%
5%
4%
0%
0%
0%
1%
0%
EBITDA
-20
11
274
275
259
338
312
272
228
271
255
EBITDA Margin
-2%
1%
10%
11%
11%
13%
13%
12%
11%
12%
14%
Other Income
82
94
102
108
88
93
100
111
76
85
78
Interest
0
1
1
1
0
1
2
2
1
7
3
Depreciation
55
55
55
76
80
88
100
104
119
120
105
PBT
-4
49
320
306
267
342
311
277
184
228
225
Tax
6
19
97
88
76
110
81
79
54
90
72
Tax Rate
-151%
41%
34%
29%
29%
33%
27%
30%
29%
39%
32%
PAT
-10
28
185
215
186
227
220
189
130
139
153
PAT before Minority Interest
-10
28
185
215
186
227
220
189
130
139
153
Minority Interest
0
0
0
0
0
0
0
0
0
0
0
PAT Margin
-1%
2%
7%
8%
8%
9%
9%
8%
6%
6%
8%
PAT Growth
-108%
-85%
-14%
15%
-18%
4%
16%
46%
-7%
-9%
 
EPS
-8.94
25.95
173.25
200.60
174.21
212.47
205.29
176.69
121.11
129.75
143.24

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
1,660
1,710
1,747
1,558
1,534
1,282
1,108
956
884
809
Share Capital
11
11
11
11
11
11
11
11
11
11
Total Reserves
1,650
1,700
1,736
1,547
1,523
1,271
1,097
945
873
798
Non-Current Liabilities
83
49
88
87
88
125
226
247
291
365
Secured Loans
0
3
3
0
0
0
0
0
0
0
Unsecured Loans
0
0
0
0
0
0
0
0
0
0
Long Term Provisions
0
0
0
0
0
0
0
0
0
0
Current Liabilities
775
865
1,158
1,139
1,130
821
734
636
779
675
Trade Payables
333
375
432
345
333
336
315
273
296
284
Other Current Liabilities
259
302
342
356
422
424
373
334
412
347
Short Term Borrowings
0
0
0
0
0
0
0
0
0
0
Short Term Provisions
184
188
384
438
375
60
46
30
71
45
Total Liabilities
2,518
2,624
2,992
2,785
2,753
2,228
2,068
1,839
1,954
1,848
Net Block
711
699
570
520
464
439
393
442
552
432
Gross Block
948
886
720
596
534
1,825
1,693
1,671
1,690
1,501
Accumulated Depreciation
238
187
149
76
70
1,386
1,300
1,228
1,138
1,069
Non Current Assets
1,060
1,189
878
745
656
535
515
553
679
571
Capital Work in Progress
30
12
21
6
8
6
36
14
10
11
Non Current Investment
47
73
83
61
88
64
64
64
64
77
Long Term Loans & Adv.
15
24
30
25
16
26
23
32
35
42
Other Non Current Assets
256
380
174
133
82
0
0
0
17
10
Current Assets
1,459
1,435
2,114
2,040
2,096
1,693
1,553
1,286
1,275
1,278
Current Investments
89
51
0
0
0
0
0
0
0
0
Inventories
288
326
346
364
339
325
335
271
262
291
Sundry Debtors
107
193
247
190
236
207
153
121
154
84
Cash & Bank
638
558
1,032
923
968
975
913
769
713
756
Other Current Assets
336
47
42
42
554
186
152
125
145
147
Short Term Loans & Adv.
279
261
447
521
524
141
101
90
114
120
Net Current Assets
683
570
956
901
966
872
819
650
496
603
Total Assets
2,518
2,625
2,992
2,785
2,753
2,228
2,068
1,839
1,954
1,848

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
74
99
211
137
81
131
151
81
176
281
PBT
47
283
302
262
337
301
268
184
228
225
Adjustment
-24
-23
-11
1
11
17
6
45
61
39
Changes in Working Capital
80
-85
4
-36
-155
-96
-33
-82
-22
92
Cash after chg. in Working capital
103
175
296
227
193
222
241
147
268
356
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-29
-76
-85
-90
-112
-91
-90
-65
-91
-75
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
-70
29
-23
68
-64
-54
-114
-29
-148
-3
Net Fixed Assets
-80
-156
-139
-58
1,279
-71
-6
-31
-200
-76
Net Investments
-12
-41
-22
27
-24
0
-25
50
-54
21
Others
21
226
137
100
-1,319
18
-83
-49
106
51
Cash from Financing Activity
-49
-215
-44
-195
-52
-40
-27
-65
-40
-248
Net Cash Inflow / Outflow
-45
-88
144
9
-35
36
10
-13
-11
30
Opening Cash & Equivalents
95
183
39
30
65
29
19
32
43
13
Closing Cash & Equivalent
51
95
183
39
30
65
29
19
32
43

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.)
1,554
1,601
1,594
1,422
1,362
1,138
984
849
784
718
ROA
1%
7%
7%
7%
9%
10%
10%
7%
7%
9%
ROE
2%
11%
13%
12%
16%
18%
18%
14%
16%
18%
ROCE
3%
16%
18%
17%
24%
25%
26%
20%
28%
26%
Fixed Asset Turnover
1.72
3.38
4.02
4.42
2.43
1.52
1.50
1.32
1.56
1.38
Receivable days
35
30
30
31
28
25
20
23
18
13
Inventory Days
71
45
49
51
42
45
44
44
41
38
Payable days
86
61
62
63
53
54
51
55
50
100
Cash Conversion Cycle
20
13
17
20
18
16
13
12
8
-50
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
79
243
394
627
331
170
141
152
32
79

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.