Lakhotia Polyesters (India) Ltd

Lakhotia Poly. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Lakhotia Polyesters (India) Ltd

₹ 35.6 4.99%
22 Nov - close price
lakhotiapoly.in BSE: 535387
About

Incorporated in 1980, Lakhotia Polysters (India) Ltd is in the business of manufacturing and selling of Metallic Yarn & Textile Fabrics.

Key Points

Product Profile:[1][2]
Company specializes in lacquered metallized Polyesters film. Grade of coated Polyesters film produced is used extensively in the manufacture of metallic yarns.
a) Transfer Foil
b) Silted M type yarn
c) MH type yarn
d) MX type yarn
e) ST type yarns
f) Glitter Powder
g) LAC coated metallized polyester films

Website BSE
  • Market Cap ₹ 37.2 Cr.
  • Current Price ₹ 35.6
  • High / Low ₹ 55.3 / 23.8
  • Stock P/E 35.5
  • Book Value ₹ 8.49
  • Dividend Yield 0.00 %
  • ROCE 5.67 %
  • ROE 0.80 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is expected to give good quarter

Cons

  • Stock is trading at 4.19 times its book value
  • Company has a low return on equity of -9.54% over last 3 years.
  • Company might be capitalizing the interest cost
  • Earnings include an other income of Rs.1.27 Cr.
  • Company has high debtors of 183 days.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Textiles Industry: Textiles - Spinning - Synthetic / Blended

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
2.39 0.21 8.93 0.92 1.14 3.06 8.96 2.91 4.00 15.91 4.93 0.36 24.12
2.58 0.23 9.14 0.56 1.24 3.57 10.98 2.46 4.46 15.64 5.01 0.56 23.45
Operating Profit -0.19 -0.02 -0.21 0.36 -0.10 -0.51 -2.02 0.45 -0.46 0.27 -0.08 -0.20 0.67
OPM % -7.95% -9.52% -2.35% 39.13% -8.77% -16.67% -22.54% 15.46% -11.50% 1.70% -1.62% -55.56% 2.78%
0.00 0.07 0.31 0.38 0.25 -0.02 0.47 0.03 0.21 0.30 0.19 0.18 0.60
Interest 0.09 0.19 0.17 0.09 0.12 0.12 0.18 0.12 0.11 0.14 0.13 0.14 0.11
Depreciation 0.03 0.03 0.03 0.03 0.03 0.03 0.01 0.01 0.00 0.00 0.01 0.01 0.01
Profit before tax -0.31 -0.17 -0.10 0.62 0.00 -0.68 -1.74 0.35 -0.36 0.43 -0.03 -0.17 1.15
Tax % 0.00% -5.88% -10.00% 40.32% 19.12% -14.37% 31.43% 11.11% 27.91% 633.33% 0.00% 0.00%
-0.30 -0.16 -0.09 0.37 0.00 -0.80 -1.49 0.25 -0.39 0.31 -0.22 -0.18 1.14
EPS in Rs -0.29 -0.15 -0.09 0.35 0.00 -0.76 -1.42 0.24 -0.37 0.30 -0.21 -0.17 1.09
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
7.06 9.58 13.58 22.70 16.96 20.72 19.69 15.77 15.94 20.21 14.08 27.74 45.32
6.42 9.03 12.83 21.98 16.36 20.35 19.36 15.69 16.37 20.72 16.35 27.57 44.66
Operating Profit 0.64 0.55 0.75 0.72 0.60 0.37 0.33 0.08 -0.43 -0.51 -2.27 0.17 0.66
OPM % 9.07% 5.74% 5.52% 3.17% 3.54% 1.79% 1.68% 0.51% -2.70% -2.52% -16.12% 0.61% 1.46%
0.01 0.11 -0.04 -1.46 0.22 0.50 0.62 0.54 0.40 0.69 1.08 0.73 1.27
Interest 0.40 0.40 0.37 0.50 0.59 0.67 0.72 0.59 0.33 0.54 0.51 0.49 0.52
Depreciation 0.09 0.09 0.15 0.16 0.15 0.15 0.16 0.15 0.14 0.12 0.10 0.01 0.03
Profit before tax 0.16 0.17 0.19 -1.40 0.08 0.05 0.07 -0.12 -0.50 -0.48 -1.80 0.40 1.38
Tax % 37.50% 11.76% 36.84% 2.14% 50.00% -340.00% 57.14% 0.00% -4.00% -4.17% 6.67% 82.50%
0.10 0.14 0.11 -1.42 0.04 0.22 0.02 -0.13 -0.48 -0.46 -1.92 0.07 1.05
EPS in Rs 0.10 0.13 0.11 -1.36 0.04 0.21 0.02 -0.12 -0.46 -0.44 -1.83 0.07 1.01
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: 11%
5 Years: 7%
3 Years: 20%
TTM: 139%
Compounded Profit Growth
10 Years: 2%
5 Years: 28%
3 Years: 29%
TTM: 143%
Stock Price CAGR
10 Years: 12%
5 Years: 32%
3 Years: 45%
1 Year: -11%
Return on Equity
10 Years: -3%
5 Years: -7%
3 Years: -10%
Last Year: 1%

Balance Sheet

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 3.74 3.74 10.47 10.47 10.47 10.47 10.47 10.47 10.47 10.47 10.47 10.47 10.47
Reserves 6.88 6.90 0.21 -1.21 -1.17 -1.07 -1.81 -2.47 -2.96 -2.93 -1.76 -1.63 -1.58
3.55 3.65 3.14 4.33 4.67 5.45 5.92 5.48 5.60 7.42 7.81 6.05 7.40
0.66 1.39 2.99 2.40 4.87 8.57 11.09 7.29 4.03 5.41 7.35 2.39 17.01
Total Liabilities 14.83 15.68 16.81 15.99 18.84 23.42 25.67 20.77 17.14 20.37 23.87 17.28 33.30
1.26 1.17 1.05 0.92 0.79 0.65 0.57 0.42 0.28 0.18 0.09 0.40 0.38
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 3.82 3.80 3.80 2.34 2.34 2.22 1.45 0.88 0.63 0.82 2.27 0.00 0.00
9.75 10.71 11.96 12.73 15.71 20.55 23.65 19.47 16.23 19.37 21.51 16.88 32.92
Total Assets 14.83 15.68 16.81 15.99 18.84 23.42 25.67 20.77 17.14 20.37 23.87 17.28 33.30

Cash Flows

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
0.08 -5.19 0.56 -0.29 -0.12 0.01 -9.23 0.86 0.21 -1.62 -0.68 0.36
-3.82 0.10 -0.04 -0.01 -0.03 -0.01 -2.30 0.05 0.24 0.31 0.78 1.95
8.88 -0.01 -0.49 0.62 -0.24 0.07 3.08 -1.03 -0.43 1.29 -0.11 -2.26
Net Cash Flow 5.14 -5.10 0.04 0.31 -0.38 0.07 -8.44 -0.12 0.02 -0.02 -0.01 0.05

Ratios

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 105.98 144.40 98.37 89.72 158.18 219.49 290.48 295.33 199.67 251.04 452.62 182.89
Inventory Days 110.57 150.10 182.50 100.00 177.63 113.76 106.36 120.68 135.59 80.50 62.31 30.26
Days Payable 20.65 50.81 92.12 40.80 117.88 162.58 210.06 175.71 93.11 99.92 171.40 31.42
Cash Conversion Cycle 195.90 243.69 188.76 148.92 217.93 170.68 186.78 240.30 242.15 231.62 343.53 181.73
Working Capital Days 192.32 297.18 197.28 134.91 199.07 171.93 187.41 247.42 245.93 237.13 348.67 182.89
ROCE % 6.10% 3.30% 3.98% 4.09% 4.86% 5.00% 5.37% 3.35% -1.28% 0.29% -8.20% 5.67%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
33.89% 33.89% 33.89% 33.89% 33.89% 33.89% 72.29% 72.29% 72.29% 72.29% 72.29% 72.29%
66.11% 66.11% 66.11% 66.11% 66.11% 66.11% 27.71% 27.71% 27.70% 27.71% 27.71% 27.72%
No. of Shareholders 140153155165168165253368412479479546

Documents

Announcements

Annual reports

DRHP