Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

Lakshmi Electrical Control Systems Ltd.

Electric Equipment

Rating :

N/A

BSE: 504258 | NSE: LAKSELECON

Watchlist

NSE BSE

Not traded in the last 30 days

Open
High
Low
Previous Close

N/A
N/A
N/A
N/A

Volume
Traded Value (lacs)
52 Week High
52 Week Low

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

318.80
68.75
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

315.39
1.16%
1.06

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.38
24.45
9.68

EBITDA CAGR (%)

10 Years
5 Years
3 Years

4.98
-
-4.77

PAT CAGR (%)

10 Years
5 Years
3 Years

5.41
100.58
-3.41

P:E (Median)

8 Years
5 Years
3 Years

13.21
15.67
16.00

P:BV (Average)

8 Years
5 Years
3 Years

0.89
0.89
1.11

EV:EBITDA (Average)

8 Years
5 Years
3 Years

68.99
104.51
11.22

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 53.42 102.00 -47.63% 51.42 92.79 -44.58% 61.95 95.78 -35.32% 81.23 91.92 -11.63%
Expenses 53.30 96.93 -45.01% 50.21 86.91 -42.23% 59.40 90.04 -34.03% 78.82 85.98 -8.33%
EBITDA 0.12 5.06 -97.63% 1.21 5.88 -79.42% 2.55 5.74 -55.57% 2.40 5.94 -59.60%
EBIDTM 0.22% 4.96% 2.36% 6.34% 4.11% 5.99% 2.96% 6.47%
Other Income 1.99 1.98 0.51% 1.11 2.49 -55.42% 1.26 0.86 46.51% 1.09 0.79 37.97%
Interest 0.14 0.11 27.27% 0.14 0.16 -12.50% 0.10 0.16 -37.50% 0.16 0.16 0.00%
Depreciation 0.92 0.77 19.48% 0.90 0.71 26.76% 0.85 0.70 21.43% 0.80 0.61 31.15%
PBT 1.05 6.03 -82.59% 0.85 7.50 -88.67% 2.86 5.74 -50.17% 2.53 5.97 -57.62%
Tax 1.24 1.60 -22.50% 0.02 1.97 -98.98% 0.78 1.69 -53.85% 0.61 1.68 -63.69%
PAT -0.19 4.43 - 0.83 5.53 -84.99% 2.08 4.05 -48.64% 1.92 4.29 -55.24%
PATM -0.36% 4.34% 1.61% 5.96% 3.36% 4.23% 2.36% 4.67%
EPS -0.76 17.70 - 3.30 22.12 -85.08% 8.33 16.22 -48.64% 7.68 17.16 -55.24%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
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 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 248.02 337.96 360.82 256.12 132.25 113.22 190.82 188.50 160.39 187.04 182.09 Net Sales Growth -35.16% -6.34% 40.88% 93.66% 16.81% -40.67% 1.23% 17.53% -14.25% 2.72% Cost Of Goods Sold 196.69 272.71 290.08 202.62 102.27 88.43 149.81 146.38 125.50 148.86 150.30 Gross Profit 51.33 65.25 70.73 53.50 29.98 24.80 41.01 42.11 34.90 38.17 31.79 GP Margin 20.70% 19.31% 19.60% 20.89% 22.67% 21.90% 21.49% 22.34% 21.76% 20.41% 17.46% Total Expenditure 241.73 322.07 333.69 235.83 128.27 113.36 179.77 172.96 148.56 173.85 172.32 Power & Fuel Cost - 1.07 0.98 0.69 0.54 0.45 0.90 0.76 1.15 1.79 1.77 % Of Sales - 0.32% 0.27% 0.27% 0.41% 0.40% 0.47% 0.40% 0.72% 0.96% 0.97% Employee Cost - 28.70 26.06 21.39 16.50 15.61 17.41 16.16 14.85 15.56 12.28 % Of Sales - 8.49% 7.22% 8.35% 12.48% 13.79% 9.12% 8.57% 9.26% 8.32% 6.74% Manufacturing Exp. - 9.98 8.60 6.59 5.49 4.75 7.36 5.73 3.96 4.60 4.99 % Of Sales - 2.95% 2.38% 2.57% 4.15% 4.20% 3.86% 3.04% 2.47% 2.46% 2.74% General & Admin Exp. - 6.40 4.66 2.44 1.93 2.58 2.46 2.22 1.76 1.80 1.77 % Of Sales - 1.89% 1.29% 0.95% 1.46% 2.28% 1.29% 1.18% 1.10% 0.96% 0.97% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 3.20 3.31 2.11 1.55 1.56 1.82 1.70 1.34 1.24 0.00 % Of Sales - 0.95% 0.92% 0.82% 1.17% 1.38% 0.95% 0.90% 0.84% 0.66% 0.66% EBITDA 6.28 15.89 27.13 20.29 3.98 -0.14 11.05 15.54 11.83 13.19 9.77 EBITDA Margin 2.53% 4.70% 7.52% 7.92% 3.01% -0.12% 5.79% 8.24% 7.38% 7.05% 5.37% Other Income 5.45 6.82 3.06 3.00 3.49 3.32 4.13 3.15 3.71 2.27 3.89 Interest 0.54 0.53 0.54 0.43 0.09 0.03 0.01 0.05 0.01 0.45 0.26 Depreciation 3.47 3.13 2.46 2.21 2.20 2.23 2.12 2.08 2.02 1.90 1.17 PBT 7.29 19.06 27.19 20.64 5.18 0.92 13.05 16.55 13.53 13.10 12.22 Tax 2.65 4.96 7.27 5.16 -0.45 0.49 2.84 4.81 3.88 4.50 4.07 Tax Rate 36.35% 26.22% 26.74% 25.00% -17.24% 53.26% 21.76% 29.06% 30.58% 34.35% 33.09% PAT 4.64 13.96 19.93 15.49 3.06 0.43 10.21 11.74 8.80 8.60 8.24 PAT before Minority Interest 4.64 13.96 19.93 15.49 3.06 0.43 10.21 11.74 8.80 8.60 8.24 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 1.87% 4.13% 5.52% 6.05% 2.31% 0.38% 5.35% 6.23% 5.49% 4.60% 4.53% PAT Growth -74.64% -29.95% 28.66% 406.21% 611.63% -95.79% -13.03% 33.41% 2.33% 4.37% EPS 18.56 55.84 79.72 61.96 12.24 1.72 40.84 46.96 35.20 34.40 32.96

Description TTM Mar 08 Mar 07 Mar 06 Mar 05
Net Sales - 159.00 107.04 83.27 67.95 Net Sales Growth - 48.54% 28.55% 22.55% Cost Of Goods Sold - 105.12 60.59 43.95 36.53 Gross Profit - 53.88 46.44 39.32 31.42 GP Margin - 33.89% 43.39% 47.22% 46.24% Total Expenditure - 134.05 86.14 66.46 55.50 Power & Fuel Cost - 6.27 7.14 6.36 6.17 % Of Sales - 3.94% 6.67% 7.64% 9.08% Employee Cost - 9.83 7.45 6.32 5.92 % Of Sales - 6.18% 6.96% 7.59% 8.71% Manufacturing Exp. - 7.41 6.27 5.86 4.33 % Of Sales - 4.66% 5.86% 7.04% 6.37% General & Admin Exp. - 2.53 2.94 2.63 1.48 % Of Sales - 1.59% 2.75% 3.16% 2.18% Selling & Distn. Exp. - 2.18 1.01 0.90 0.54 % Of Sales - 1.37% 0.94% 1.08% 0.79% Miscellaneous Exp. - 0.70 0.75 0.43 0.53 % Of Sales - 0.44% 0.70% 0.52% 0.78% EBITDA - 24.95 20.90 16.81 12.45 EBITDA Margin - 15.69% 19.53% 20.19% 18.32% Other Income - 2.43 2.01 1.03 1.54 Interest - 4.27 3.17 2.28 1.84 Depreciation - 8.09 5.32 4.26 2.98 PBT - 15.03 14.42 11.30 9.16 Tax - 5.32 4.81 3.91 2.70 Tax Rate - 35.07% 33.24% 34.60% 29.48% PAT - 9.85 9.67 7.39 6.46 PAT before Minority Interest - 9.85 9.67 7.39 6.46 Minority Interest - 0.00 0.00 0.00 0.00 PAT Margin - 6.19% 9.03% 8.87% 9.51% PAT Growth - 1.86% 30.85% 14.40% EPS - 39.40 38.68 29.56 25.84

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 281.52 231.98 212.97 176.20 134.04 170.75 169.20 137.58 91.19 84.96 Share Capital 2.46 2.46 2.46 2.46 2.46 2.46 2.46 2.46 2.46 2.46 Total Reserves 279.06 229.52 210.52 173.74 131.58 168.29 166.75 135.13 88.73 82.50 Non-Current Liabilities 14.07 7.83 7.58 3.63 3.71 3.13 4.05 2.96 2.62 1.80 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 0.94 0.81 1.22 0.92 0.82 1.23 0.78 0.87 0.33 0.33 Current Liabilities 41.48 70.21 55.96 45.73 19.91 26.27 33.61 45.88 26.94 36.94 Trade Payables 26.45 53.63 41.26 30.35 16.94 17.23 22.96 20.37 18.71 30.75 Other Current Liabilities 7.59 8.11 7.43 4.21 2.14 3.24 3.52 3.03 2.29 2.15 Short Term Borrowings 6.65 7.60 6.16 10.77 0.40 5.27 5.19 21.95 2.77 0.94 Short Term Provisions 0.80 0.87 1.12 0.40 0.44 0.53 1.95 0.53 3.16 3.11 Total Liabilities 337.07 310.02 276.51 225.56 157.66 200.15 206.86 186.42 120.75 123.70 Net Block 30.86 37.32 32.20 32.20 33.65 24.68 25.07 24.46 26.36 22.63 Gross Block 42.73 50.63 43.09 40.88 40.14 29.04 27.32 26.35 61.33 55.97 Accumulated Depreciation 11.87 13.31 10.89 8.68 6.49 4.36 2.24 1.89 34.97 33.33 Non Current Assets 233.06 180.58 164.81 137.51 105.50 126.60 130.28 84.71 27.75 36.20 Capital Work in Progress 2.77 0.68 0.98 0.12 0.10 0.26 0.36 0.08 0.45 2.70 Non Current Investment 177.26 129.73 126.24 104.15 70.56 100.49 104.19 59.53 0.70 10.70 Long Term Loans & Adv. 9.47 11.97 1.96 1.04 1.19 1.18 0.66 0.63 0.24 0.17 Other Non Current Assets 0.00 0.00 2.55 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 104.01 129.43 111.70 88.05 52.16 73.55 76.58 101.72 93.00 87.50 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 30.44 32.01 29.93 30.22 19.63 20.21 16.77 14.23 15.65 20.90 Sundry Debtors 60.32 88.61 66.70 45.00 30.74 40.68 50.07 38.86 35.65 32.78 Cash & Bank 10.55 5.28 11.88 9.83 0.36 11.14 8.17 33.24 33.02 22.96 Other Current Assets 2.69 0.69 0.95 0.65 1.44 1.52 1.58 15.39 8.67 10.86 Short Term Loans & Adv. 1.70 2.85 2.24 2.35 0.61 0.52 0.88 12.88 0.15 0.71 Net Current Assets 62.53 59.23 55.74 42.32 32.25 47.28 42.98 55.84 66.06 50.56 Total Assets 337.07 310.01 276.51 225.56 157.66 200.15 206.86 186.43 120.75 123.70

Description Mar 08 Mar 07 Mar 06 Mar 05
Shareholder's Funds 45.75 39.24 29.88 23.86 Share Capital 2.46 2.46 2.46 2.46 Total Reserves 43.30 36.78 27.42 21.40 Non-Current Liabilities 91.89 59.34 39.36 29.47 Secured Loans 86.93 50.25 36.26 26.95 Unsecured Loans 0.79 6.00 0.00 0.07 Long Term Provisions 0.00 0.00 0.00 0.00 Current Liabilities 36.97 16.38 14.89 11.70 Trade Payables 29.24 11.18 10.19 9.15 Other Current Liabilities 0.14 0.12 0.09 0.08 Short Term Borrowings 0.00 0.00 0.00 0.00 Short Term Provisions 7.59 5.08 4.60 2.47 Total Liabilities 189.61 114.96 84.13 65.03 Net Block 67.00 47.57 35.87 28.94 Gross Block 108.26 80.84 63.94 53.04 Accumulated Depreciation 41.27 33.27 28.07 24.10 Non Current Assets 101.35 53.69 36.71 29.59 Capital Work in Progress 33.59 5.35 0.12 0.01 Non Current Investment 0.77 0.77 0.71 0.64 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 Current Assets 88.26 61.27 47.33 35.26 Current Investments 0.00 0.00 0.00 0.00 Inventories 38.00 25.17 23.24 17.29 Sundry Debtors 28.10 18.68 12.45 10.71 Cash & Bank 1.76 2.73 0.94 0.94 Other Current Assets 20.40 0.47 0.59 0.18 Short Term Loans & Adv. 18.46 14.21 10.11 6.13 Net Current Assets 51.29 44.90 32.44 23.56 Total Assets 189.61 114.96 84.13 65.04

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 15.63 11.07 6.74 -9.60 8.46 6.77 15.14 1.36 1.87 -9.34 PBT 18.92 27.19 20.64 2.61 0.92 13.05 16.55 12.68 13.10 12.31 Adjustment -2.52 0.59 -0.20 -1.09 -1.00 -1.83 -0.85 -1.63 0.08 -2.54 Changes in Working Capital 3.61 -9.53 -9.92 -10.61 8.68 -0.73 3.73 -6.16 -7.72 -16.20 Cash after chg. in Working capital 20.01 18.25 10.53 -9.10 8.60 10.49 19.42 4.89 5.47 -6.43 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -4.38 -7.18 -3.79 -0.50 -0.14 -3.72 -4.29 -3.54 -3.60 -2.91 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 -8.77 -8.30 -0.82 -0.56 -0.90 -3.88 3.91 -17.98 8.86 -8.33 Net Fixed Assets 5.81 -7.24 -3.07 -0.76 -10.94 -1.62 -1.25 35.35 -3.11 -10.86 Net Investments -47.53 -3.49 -22.09 -33.59 29.93 3.70 -44.66 -58.83 10.00 0.00 Others 32.95 2.43 24.34 33.79 -19.89 -5.96 49.82 5.50 1.97 2.53 Cash from Financing Activity -6.87 -2.77 -5.92 10.15 -7.56 -2.89 -19.15 16.84 -0.67 -4.00 Net Cash Inflow / Outflow 0.00 -0.01 -0.01 -0.01 0.00 0.00 -0.11 0.22 10.06 -21.67 Opening Cash & Equivalents 0.04 0.04 0.05 0.06 0.05 0.06 0.17 33.02 22.96 44.63 Closing Cash & Equivalent 0.03 0.04 0.04 0.05 0.06 0.05 0.06 33.24 33.02 22.96

Description Mar 08 Mar 07 Mar 06 Mar 05
Cash From Operating Activity 13.50 7.80 5.00 -4.71 PBT 15.03 14.42 11.27 9.14 Adjustment 11.85 7.69 6.12 4.60 Changes in Working Capital -7.67 -10.23 -8.97 -17.21 Cash after chg. in Working capital 19.21 11.89 8.41 -3.47 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -5.85 -4.13 -3.44 -1.26 Other Direct Exp. Paid 0.00 0.00 0.03 0.02 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -55.25 -21.41 -10.86 -11.11 Net Fixed Assets -2.56 -11.97 -1.33 Net Investments 0.00 -0.06 0.00 Others -52.69 -9.38 -9.53 Cash from Financing Activity 40.78 15.41 5.85 14.18 Net Cash Inflow / Outflow -0.97 1.80 -0.01 -1.63 Opening Cash & Equivalents 2.73 0.94 0.94 2.58 Closing Cash & Equivalent 1.76 2.73 0.94 0.94

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 1145.33 943.77 866.45 716.84 545.32 694.68 688.38 559.74 370.98 345.63 ROA 4.31% 6.79% 6.17% 1.60% 0.24% 5.02% 5.97% 5.73% 7.04% 6.81% ROE 5.44% 8.96% 7.96% 1.97% 0.28% 6.00% 7.65% 7.69% 9.76% 10.05% ROCE 7.37% 12.09% 10.38% 1.68% 0.61% 7.45% 9.95% 10.01% 15.08% 14.96% Fixed Asset Turnover 7.24 7.70 6.10 3.26 3.27 6.77 7.25 4.11 3.58 3.91 Receivable days 80.42 78.56 79.60 104.52 115.12 86.79 83.46 75.42 59.44 52.61 Inventory Days 33.73 31.33 42.86 68.78 64.21 35.37 29.09 30.24 31.75 32.92 Payable days 53.59 59.70 64.50 84.40 55.99 41.01 46.12 48.28 52.32 66.73 Cash Conversion Cycle 60.56 50.19 57.95 88.91 123.33 81.15 66.43 57.39 38.86 18.79 Total Debt/Equity 0.02 0.03 0.03 0.06 0.00 0.03 0.03 0.16 0.03 0.01 Interest Cover 36.85 51.36 49.27 30.75 32.32 953.27 303.56 2537.20 29.81 47.71

Description Mar 08 Mar 07 Mar 06 Mar 05
Book Value (Rs.) 186.15 159.65 121.18 96.31 ROA 6.47% 9.71% 9.91% 12.08% ROE 23.17% 28.01% 27.65% 30.13% ROCE 16.98% 21.84% 23.26% 27.24% Fixed Asset Turnover 1.99 1.82 1.71 1.74 Receivable days 45.31 43.20 42.16 36.65 Inventory Days 61.18 67.18 73.78 53.63 Payable days 52.73 42.68 51.26 45.28 Cash Conversion Cycle 53.76 67.70 64.68 45.00 Total Debt/Equity 1.92 1.43 1.22 1.14 Interest Cover 4.56 5.57 5.95 5.97

Top Investors:

fortress advisors llp

investor education and protection fund (iepf)

Annual Reports:

News Update:

No Latest News!

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.

Feedback