LMW Ltd

LMW Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

LMW Ltd

₹ 15,250 -2.09%
13 Nov - close price
lakshmimach.com BSE: 500252 NSE: LMW
About

Lakshmi Machine Works Ltd is a leading Textile Machinery Manufacturer in India engaged in the manufacturing and selling of textile spinning machinery, CNC Machine Tools, Heavy castings, and parts and components catering to diverse sectors.[1]

Key Points

Business segments FY21

Website BSE NSE
  • Market Cap ₹ 16,292 Cr.
  • Current Price ₹ 15,250
  • High / Low ₹ 19,200 / 12,722
  • Stock P/E 81.4
  • Book Value ₹ 2,578
  • Dividend Yield 0.49 %
  • ROCE 18.1 %
  • ROE 14.0 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 24.1%

Cons

  • Company has a low return on equity of 13.7% over last 3 years.
  • Earnings include an other income of Rs.131 Cr.

* 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: Engineering Industry: Textile Machinery

Part of BSE 250 SmallCap Index BSE Capital Goods BSE 400 MidSmallCap Index BSE 500 BSE SmallCap

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

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
803 912 998 983 1,212 1,222 1,303 1,191 1,320 1,214 971 673 769
737 829 908 897 1,092 1,096 1,185 1,082 1,184 1,097 897 660 737
Operating Profit 66 83 91 86 120 125 118 109 136 117 74 13 32
OPM % 8% 9% 9% 9% 10% 10% 9% 9% 10% 10% 8% 2% 4%
15 21 15 25 43 32 48 36 35 32 40 29 30
Interest 0 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 15 15 15 16 19 21 22 23 24 23 27 26 28
Profit before tax 66 89 90 94 144 137 144 122 147 125 87 16 34
Tax % 34% 27% 8% 23% 28% 17% 35% 23% 22% 21% 24% 32% 28%
44 64 83 73 104 113 94 94 115 99 66 11 24
EPS in Rs 40.75 60.25 77.44 67.98 97.63 105.77 88.09 87.80 107.75 92.46 61.76 10.32 22.90
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

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
2,017 2,338 2,488 2,863 2,499 2,643 2,712 1,574 1,727 3,171 4,719 4,696 3,627
1,789 2,065 2,177 2,525 2,240 2,367 2,438 1,563 1,657 2,924 4,269 4,261 3,391
Operating Profit 228 273 311 338 259 276 274 11 71 247 450 435 236
OPM % 11% 12% 12% 12% 10% 10% 10% 1% 4% 8% 10% 9% 6%
76 102 91 88 84 103 65 92 56 51 147 143 131
Interest 1 2 1 1 0 1 1 1 0 0 0 0 0
Depreciation 119 104 100 88 80 76 55 55 56 60 78 96 104
Profit before tax 184 268 301 337 262 302 283 47 71 238 519 482 262
Tax % 29% 30% 27% 33% 29% 29% 34% 41% 37% 24% 26% 22%
130 189 220 227 186 215 185 28 45 181 384 374 200
EPS in Rs 115.02 167.81 194.97 201.78 170.15 195.92 173.53 25.99 41.75 169.47 359.47 349.77 187.44
Dividend Payout % 17% 18% 19% 20% 21% 20% 20% 38% 24% 24% 27% 21%
Compounded Sales Growth
10 Years: 7%
5 Years: 12%
3 Years: 40%
TTM: -28%
Compounded Profit Growth
10 Years: 7%
5 Years: 12%
3 Years: 86%
TTM: -52%
Stock Price CAGR
10 Years: 14%
5 Years: 35%
3 Years: 16%
1 Year: 18%
Return on Equity
10 Years: 12%
5 Years: 10%
3 Years: 14%
Last Year: 14%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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 11 11 11 11 11 11 11 11 11 11 11 11 11
Reserves 945 1,097 1,271 1,523 1,547 1,736 1,700 1,650 1,770 1,980 2,328 2,693 2,743
0 0 0 0 0 3 3 0 0 0 0 0 0
883 960 956 863 808 885 743 686 977 1,656 1,752 1,328 1,322
Total Liabilities 1,839 2,068 2,237 2,397 2,367 2,635 2,457 2,346 2,758 3,646 4,090 4,031 4,076
442 393 439 464 520 570 699 711 701 721 903 972 1,008
CWIP 14 36 6 8 6 21 12 30 11 6 24 9 3
Investments 64 64 64 88 61 83 124 136 286 448 508 641 742
1,318 1,576 1,729 1,838 1,780 1,961 1,621 1,470 1,760 2,471 2,654 2,409 2,322
Total Assets 1,839 2,068 2,237 2,397 2,367 2,635 2,457 2,346 2,758 3,646 4,090 4,031 4,076

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
81 151 131 81 137 211 99 74 157 485 364 141
-29 -114 -54 -64 68 -23 29 -70 -144 -448 -242 -74
-65 -27 -40 -52 -195 -44 -215 -49 -11 -11 -43 -105
Net Cash Flow -13 10 36 -35 9 144 -88 -45 2 26 79 -39

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 22 24 30 30 28 34 26 25 38 37 18 10
Inventory Days 80 85 78 69 85 78 74 112 120 94 85 76
Days Payable 80 80 81 68 80 97 85 129 150 100 81 65
Cash Conversion Cycle 21 29 28 31 32 15 15 8 7 31 22 21
Working Capital Days -22 -15 -15 -8 -3 -10 -5 -10 -23 -16 -16 -7
ROCE % 20% 25% 26% 24% 16% 18% 18% 2% 5% 14% 22% 18%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
31.13% 31.13% 31.13% 31.13% 31.13% 31.13% 31.13% 31.13% 31.13% 31.13% 31.13% 31.13%
4.17% 4.24% 4.29% 4.71% 4.90% 5.07% 5.04% 4.93% 4.97% 5.24% 5.48% 5.49%
12.17% 11.89% 11.89% 11.98% 12.03% 11.90% 10.96% 11.28% 11.28% 11.15% 10.90% 10.63%
52.53% 52.74% 52.69% 52.16% 51.93% 51.88% 52.86% 52.64% 52.60% 52.47% 52.49% 52.75%
No. of Shareholders 33,42835,24534,18133,48333,22333,06033,65433,94534,17332,76132,10731,602

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Concalls