Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

Textile - Inner and Confort Wear

Rating :
N/A

BSE: 539542 | NSE: LUXIND

1595.35
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1610.00
  •  1618.00
  •  1580.05
  •  1600.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  29260
  •  467.47
  •  2493.00
  •  1071.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,154.70
  • 24.05
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,330.61
  • 0.14%
  • 2.47

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.19%
  • 2.90%
  • 15.39%
  • FII
  • DII
  • Others
  • 1.24%
  • 4.82%
  • 1.46%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.84
  • 6.86
  • 0.41

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.59
  • -6.37
  • -16.40

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.44
  • -6.12
  • -27.48

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.67
  • 28.75
  • 31.85

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.01
  • 5.22
  • 3.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.96
  • 19.71
  • 19.04

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
43.07
57.4
86.6
112.4
P/E Ratio
42.75
32.08
21.26
16.38
Revenue
2314
2485
2839
3201
EBITDA
200
240
361
463
Net Income
130
184
275
356
ROA
6.3
P/Bk Ratio
3.53
3.42
3.05
2.68
ROE
8.58
11.1
15.2
17.4
FCFF
194.94
187.6
135.8
106.9
FCFF Yield
3.56
3.42
2.48
1.95

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
552.63
451.40
22.43%
677.45
642.78
5.39%
535.29
522.56
2.44%
707.55
716.86
-1.30%
Expenses
502.80
417.12
20.54%
612.86
587.76
4.27%
490.58
494.16
-0.72%
632.00
674.70
-6.33%
EBITDA
49.83
34.28
45.36%
64.59
55.02
17.39%
44.71
28.40
57.43%
75.55
42.16
79.20%
EBIDTM
9.02%
7.59%
9.53%
8.56%
8.35%
5.43%
10.68%
5.88%
Other Income
4.24
3.25
30.46%
13.89
4.30
223.02%
10.16
4.84
109.92%
8.61
9.93
-13.29%
Interest
5.25
5.06
3.75%
5.15
5.41
-4.81%
4.36
5.80
-24.83%
4.17
5.81
-28.23%
Depreciation
6.25
5.99
4.34%
5.70
5.88
-3.06%
5.59
6.07
-7.91%
3.64
5.36
-32.09%
PBT
42.57
26.48
60.76%
67.63
48.03
40.81%
44.92
21.37
110.20%
76.35
40.92
86.58%
Tax
11.06
6.99
58.23%
16.03
12.13
32.15%
11.49
6.25
83.84%
21.26
11.08
91.88%
PAT
31.51
19.49
61.67%
51.60
35.90
43.73%
33.43
15.12
121.10%
55.09
29.84
84.62%
PATM
5.70%
4.32%
7.62%
5.59%
6.25%
2.89%
7.79%
4.16%
EPS
10.24
6.46
58.51%
16.35
11.85
37.97%
10.86
5.33
103.75%
17.74
9.97
77.93%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
2,472.92
2,324.29
2,381.80
2,295.88
1,952.52
1,667.80
1,207.05
1,077.51
Net Sales Growth
5.97%
-2.41%
3.74%
17.59%
17.07%
38.17%
12.02%
 
Cost Of Goods Sold
1,131.95
857.50
1,010.42
631.57
644.15
484.87
473.08
360.96
Gross Profit
1,340.97
1,466.79
1,371.38
1,664.31
1,308.37
1,182.93
733.96
716.55
GP Margin
54.23%
63.11%
57.58%
72.49%
67.01%
70.93%
60.81%
66.50%
Total Expenditure
2,238.24
2,131.03
2,168.89
1,822.67
1,572.17
1,399.20
1,029.44
923.33
Power & Fuel Cost
-
10.33
8.81
8.80
7.09
6.74
4.82
5.52
% Of Sales
-
0.44%
0.37%
0.38%
0.36%
0.40%
0.40%
0.51%
Employee Cost
-
132.24
120.79
88.91
69.90
67.60
43.92
37.47
% Of Sales
-
5.69%
5.07%
3.87%
3.58%
4.05%
3.64%
3.48%
Manufacturing Exp.
-
762.20
680.99
814.95
642.94
609.19
347.14
349.20
% Of Sales
-
32.79%
28.59%
35.50%
32.93%
36.53%
28.76%
32.41%
General & Admin Exp.
-
10.47
12.04
7.28
4.83
5.31
2.98
4.00
% Of Sales
-
0.45%
0.51%
0.32%
0.25%
0.32%
0.25%
0.37%
Selling & Distn. Exp.
-
291.30
289.97
238.89
177.37
201.04
139.63
149.33
% Of Sales
-
12.53%
12.17%
10.41%
9.08%
12.05%
11.57%
13.86%
Miscellaneous Exp.
-
66.99
45.87
32.27
25.89
24.45
17.87
16.86
% Of Sales
-
2.88%
1.93%
1.41%
1.33%
1.47%
1.48%
1.56%
EBITDA
234.68
193.26
212.91
473.21
380.35
268.60
177.61
154.18
EBITDA Margin
9.49%
8.31%
8.94%
20.61%
19.48%
16.11%
14.71%
14.31%
Other Income
36.90
21.00
20.24
17.06
12.34
6.64
9.36
1.90
Interest
18.93
20.44
24.49
16.01
12.72
21.06
23.61
25.42
Depreciation
21.18
21.59
19.78
18.34
17.86
15.13
11.25
9.63
PBT
231.47
172.23
188.88
455.92
362.11
239.05
152.11
121.02
Tax
59.84
46.63
51.41
117.86
92.73
61.80
53.32
43.14
Tax Rate
25.85%
27.07%
27.22%
25.85%
25.61%
25.85%
35.05%
35.65%
PAT
171.63
129.52
142.03
339.64
271.39
177.65
98.79
77.88
PAT before Minority Interest
172.76
125.60
137.47
338.06
269.38
177.25
98.79
77.88
Minority Interest
1.13
3.92
4.56
1.58
2.01
0.40
0.00
0.00
PAT Margin
6.94%
5.57%
5.96%
14.79%
13.90%
10.65%
8.18%
7.23%
PAT Growth
71.03%
-8.81%
-58.18%
25.15%
52.77%
79.83%
26.85%
 
EPS
57.02
43.03
47.19
112.84
90.16
59.02
32.82
25.87

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
1,566.67
1,451.76
1,309.70
1,005.56
740.31
411.41
318.62
Share Capital
6.26
6.26
6.26
6.26
6.26
5.30
5.30
Total Reserves
1,560.41
1,445.50
1,303.44
999.30
734.05
406.11
313.32
Non-Current Liabilities
35.52
62.47
45.06
37.09
30.95
15.75
13.42
Secured Loans
2.39
7.51
15.20
13.48
7.81
5.29
4.93
Unsecured Loans
2.00
18.80
2.00
2.00
0.00
0.00
0.00
Long Term Provisions
11.04
9.15
7.30
6.72
5.41
2.89
2.29
Current Liabilities
601.96
615.50
663.81
453.85
481.57
374.38
540.02
Trade Payables
336.34
326.14
290.11
279.73
204.34
163.29
188.59
Other Current Liabilities
83.37
81.60
67.91
55.10
51.53
32.53
34.02
Short Term Borrowings
180.59
206.24
304.64
103.40
224.37
172.40
316.48
Short Term Provisions
1.66
1.52
1.15
15.62
1.33
6.15
0.94
Total Liabilities
2,189.35
2,118.84
2,012.22
1,491.73
1,250.07
801.63
872.06
Net Block
343.03
287.89
235.85
199.47
161.92
132.38
126.35
Gross Block
451.86
377.47
309.54
256.35
210.20
159.94
142.67
Accumulated Depreciation
108.83
89.58
73.69
56.88
48.28
27.56
16.32
Non Current Assets
364.84
352.94
292.48
216.34
176.02
140.62
135.93
Capital Work in Progress
3.09
49.82
33.77
9.23
0.76
0.41
5.31
Non Current Investment
0.00
0.00
0.00
0.00
0.00
4.51
0.85
Long Term Loans & Adv.
16.67
13.15
20.34
4.26
5.76
0.45
0.80
Other Non Current Assets
2.05
2.08
2.52
3.38
7.58
2.87
2.64
Current Assets
1,824.51
1,765.90
1,719.74
1,275.39
1,074.05
661.01
736.13
Current Investments
206.00
103.45
61.58
75.30
38.67
0.00
0.00
Inventories
644.33
682.07
835.53
477.11
498.00
253.42
299.18
Sundry Debtors
723.63
800.75
646.90
458.00
440.99
366.60
389.10
Cash & Bank
52.67
27.24
69.01
186.13
7.02
2.00
2.22
Other Current Assets
197.88
14.84
12.14
6.42
89.37
38.99
45.63
Short Term Loans & Adv.
179.42
137.55
94.58
72.43
81.96
33.64
37.43
Net Current Assets
1,222.55
1,150.40
1,055.93
821.54
592.48
286.63
196.11
Total Assets
2,189.35
2,118.84
2,012.22
1,491.73
1,250.07
801.63
872.06

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
239.60
180.82
-228.47
388.54
152.68
189.89
-2.33
PBT
172.23
188.88
455.92
362.11
239.05
152.11
121.02
Adjustment
32.88
31.17
25.00
26.57
35.83
31.32
35.58
Changes in Working Capital
79.11
17.20
-574.94
79.07
-55.22
53.33
-116.50
Cash after chg. in Working capital
284.22
237.25
-94.02
467.75
219.66
236.76
40.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-44.62
-56.43
-134.45
-79.21
-66.98
-46.88
-42.43
Other Direct Exp. Paid
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
Cash From Investing Activity
-124.39
-88.46
43.80
-176.54
-44.24
-12.16
-18.76
Net Fixed Assets
-30.88
-83.91
-77.47
-53.87
-45.38
-12.22
Net Investments
-102.55
-41.87
13.72
-36.63
-34.23
-3.78
Others
9.04
37.32
107.55
-86.04
35.37
3.84
Cash from Financing Activity
-90.99
-117.66
152.43
-133.37
-130.48
-177.90
16.22
Net Cash Inflow / Outflow
24.22
-25.30
-32.24
78.63
-22.04
-0.18
-4.87
Opening Cash & Equivalents
27.15
52.45
84.69
6.06
1.94
2.11
6.98
Closing Cash & Equivalent
51.37
27.15
52.45
84.69
6.06
1.94
2.11

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
521.27
483.03
435.76
334.55
246.28
162.82
126.07
ROA
5.83%
6.66%
19.30%
19.65%
17.28%
11.81%
8.93%
ROE
8.32%
9.96%
29.21%
30.87%
30.79%
27.08%
24.46%
ROCE
11.18%
12.81%
34.09%
35.58%
33.14%
28.34%
22.61%
Fixed Asset Turnover
5.61
6.93
8.11
8.37
9.01
7.98
7.55
Receivable days
119.69
110.92
87.83
84.03
88.37
114.26
131.81
Inventory Days
104.15
116.28
104.34
91.14
82.22
83.55
101.34
Payable days
140.99
111.31
164.66
137.15
46.50
63.70
75.37
Cash Conversion Cycle
82.84
115.90
27.51
38.02
124.10
134.11
157.78
Total Debt/Equity
0.12
0.17
0.25
0.12
0.32
0.44
1.03
Interest Cover
9.43
8.71
29.48
29.47
12.35
7.44
5.76

News Update:


  • Lux Industries reports 62% jump in Q3 consolidated net profit
    13th Feb 2025, 17:41 PM

    Total consolidated income of the company increased by 22.48% at Rs 556.87 crore for Q3FY25

    Read More

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.