Nifty
Sensex
:
:
11711.40
39091.75
39.25 (0.34%)
130.96 (0.34%)

Finance - Investment

Rating :
40/99  (View)

BSE: 507912 | NSE: LKPMERFIN

75.00
1.75 (2.39%)
18-Jun-2019 | 10:22AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  72.50
  •  75.40
  •  69.60
  •  73.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  237
  •  0.18
  •  221.00
  •  69.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 92.07
  • 3.81
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 118.56
  • 4.10%
  • 0.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.52%
  • 24.98%
  • 10.35%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.01%
  • 1.12%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.70
  • -31.29
  • -32.59

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -34.18
  • -61.17
  • -57.18

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.32
  • 6.39
  • 33.91

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.00
  • 8.93
  • 11.24

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.72
  • 0.83
  • 1.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.34
  • 5.38
  • 5.79

Quarterly Results

Standalone Figures in Rs. Crores

Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
12.81
76.32
41.72
101.80
141.33
73.13
79.17
64.36
97.93
80.14
Net Sales Growth
-
-83.22%
82.93%
-59.02%
-27.97%
93.26%
-7.63%
23.01%
-34.28%
22.20%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
12.81
76.32
41.72
101.80
141.33
73.13
79.17
64.36
97.93
80.14
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
12.44
52.68
17.42
73.32
98.31
51.01
49.16
48.87
58.54
50.80
Power & Fuel Cost
-
0.00
0.00
0.00
0.82
0.83
0.79
0.63
0.00
0.00
0.68
% Of Sales
-
0%
0%
0%
0.81%
0.59%
1.08%
0.80%
0%
0%
0.85%
Employee Cost
-
1.15
4.79
8.39
32.18
31.74
23.19
19.37
18.76
19.10
16.87
% Of Sales
-
8.98%
6.28%
20.11%
31.61%
22.46%
31.71%
24.47%
29.15%
19.50%
21.05%
Manufacturing Exp.
-
0.38
1.40
2.17
20.14
21.69
17.31
4.45
3.38
3.95
8.36
% Of Sales
-
2.97%
1.83%
5.20%
19.78%
15.35%
23.67%
5.62%
5.25%
4.03%
10.43%
General & Admin Exp.
-
2.58
2.60
1.94
4.26
5.50
5.70
5.69
5.42
9.61
8.74
% Of Sales
-
20.14%
3.41%
4.65%
4.18%
3.89%
7.79%
7.19%
8.42%
9.81%
10.91%
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.
-
8.32
43.89
4.93
16.74
39.38
4.82
19.65
21.30
25.88
0.00
% Of Sales
-
64.95%
57.51%
11.82%
16.44%
27.86%
6.59%
24.82%
33.10%
26.43%
21.00%
EBITDA
-
0.37
23.64
24.30
28.48
43.02
22.12
30.01
15.49
39.39
29.34
EBITDA Margin
-
2.89%
30.97%
58.25%
27.98%
30.44%
30.25%
37.91%
24.07%
40.22%
36.61%
Other Income
-
31.88
2.72
2.38
3.88
1.79
2.27
2.21
3.42
2.35
5.29
Interest
-
2.37
5.14
14.23
20.23
19.87
21.96
23.40
11.07
6.59
8.37
Depreciation
-
0.11
0.23
0.15
1.46
3.59
1.77
1.80
1.94
2.05
2.50
PBT
-
29.77
20.99
12.30
10.67
21.35
0.66
7.02
5.91
33.10
23.76
Tax
-
5.61
1.32
2.28
3.28
3.57
-1.87
3.57
2.30
6.77
0.34
Tax Rate
-
18.84%
6.29%
18.54%
30.74%
16.72%
-283.33%
50.85%
38.92%
20.45%
1.43%
PAT
-
24.16
19.67
10.01
7.39
17.78
2.52
3.45
3.60
26.33
23.42
PAT before Minority Interest
-
24.16
19.67
10.01
7.39
17.78
2.52
3.45
3.60
26.33
23.42
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
188.60%
25.77%
23.99%
7.26%
12.58%
3.45%
4.36%
5.59%
26.89%
29.22%
PAT Growth
-
22.83%
96.50%
35.45%
-58.44%
605.56%
-26.96%
-4.17%
-86.33%
12.43%
 
Unadjusted EPS
-
19.23
16.08
8.21
6.06
14.57
2.06
2.64
2.76
20.13
0.00

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
162.08
143.76
122.36
150.33
153.22
153.08
154.30
158.38
157.61
142.83
Share Capital
12.57
12.42
12.20
12.20
12.20
12.20
12.34
13.08
13.08
13.08
Total Reserves
149.51
131.28
110.04
137.96
140.84
140.71
141.78
144.94
144.37
129.76
Non-Current Liabilities
0.17
0.06
0.33
0.03
-0.80
-1.69
7.79
-0.17
10.46
28.82
Secured Loans
0.00
0.00
0.19
2.46
1.94
0.16
8.18
4.20
15.61
34.15
Unsecured Loans
0.17
0.17
0.17
0.00
0.00
0.00
0.00
0.00
0.00
0.56
Long Term Provisions
0.00
0.00
0.00
1.33
1.15
0.91
0.94
0.55
0.51
0.00
Current Liabilities
37.96
57.95
113.59
199.53
216.37
174.62
231.27
194.89
148.25
85.35
Trade Payables
0.00
0.09
6.21
52.22
46.06
51.98
40.48
57.73
43.47
48.64
Other Current Liabilities
1.84
1.97
8.86
3.80
2.92
4.26
3.94
3.98
7.99
0.00
Short Term Borrowings
35.97
55.85
95.19
141.77
164.47
115.54
183.99
130.13
81.59
0.00
Short Term Provisions
0.15
0.05
3.32
1.74
2.93
2.84
2.86
3.04
15.20
36.71
Total Liabilities
200.21
201.77
236.28
349.89
368.79
326.01
393.36
353.10
316.32
257.00
Net Block
1.65
3.27
2.70
12.57
13.54
15.67
14.51
15.17
15.48
16.50
Gross Block
2.61
4.67
4.28
37.14
36.64
35.21
32.38
31.65
33.65
33.17
Accumulated Depreciation
0.96
1.40
1.58
24.56
23.10
19.54
17.87
16.48
18.17
16.67
Non Current Assets
32.91
72.82
89.87
58.97
53.54
34.13
37.29
63.53
68.60
69.11
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
1.27
49.77
65.71
37.21
31.15
9.65
13.51
39.40
43.77
52.62
Long Term Loans & Adv.
17.45
8.92
4.07
7.17
7.19
7.16
7.81
7.76
7.71
0.00
Other Non Current Assets
12.54
10.85
17.39
2.01
1.65
1.65
1.45
1.20
1.65
0.00
Current Assets
167.29
128.95
146.41
290.92
315.25
291.88
356.07
289.57
247.71
187.89
Current Investments
56.81
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
47.53
26.90
42.59
33.61
39.94
29.34
42.96
48.30
36.75
13.00
Sundry Debtors
0.00
0.00
10.28
87.45
90.64
73.39
53.16
80.39
45.00
27.87
Cash & Bank
9.64
87.81
13.90
61.06
51.78
39.97
44.28
44.12
81.71
57.91
Other Current Assets
53.32
2.72
0.03
0.91
132.90
149.18
215.67
116.76
84.25
89.11
Short Term Loans & Adv.
37.05
11.51
79.60
107.89
131.00
147.12
213.75
116.18
83.91
89.11
Net Current Assets
129.34
71.00
32.82
91.39
98.88
117.26
124.80
94.68
99.46
102.54
Total Assets
200.20
201.77
236.28
349.89
368.79
326.01
393.36
353.10
316.31
257.00

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-0.12
57.71
-8.21
1.12
-12.75
71.97
-65.02
18.37
-84.70
-24.75
PBT
29.77
20.99
12.51
10.67
41.22
22.61
30.42
16.98
26.49
31.59
Adjustment
7.14
45.41
11.16
7.78
-25.89
0.88
1.31
-1.48
-15.47
-29.44
Changes in Working Capital
-30.77
-2.45
-29.50
5.42
-4.63
77.81
-70.39
15.71
-82.03
-14.23
Cash after chg. in Working capital
6.14
63.95
-5.83
23.88
10.69
101.30
-38.66
31.21
-71.01
-12.08
Interest Paid
0.00
0.00
0.00
-20.23
-19.87
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.26
-6.23
-2.38
-2.53
-3.57
-7.38
-2.95
-1.77
-7.10
-4.84
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
6.52
7.78
-4.69
17.75
41.26
1.92
25.04
-2.71
56.88
23.84
Net Fixed Assets
2.06
-0.39
-0.23
-0.02
0.00
-0.09
-0.48
4.19
-0.09
52.93
Net Investments
-8.29
15.95
9.50
-6.18
-33.80
3.87
25.77
-1.64
8.68
-10.63
Others
12.75
-7.78
-13.96
23.95
75.06
-1.86
-0.25
-5.26
48.29
-18.46
Cash from Financing Activity
-27.02
-45.23
15.89
-9.58
-16.70
-78.20
40.13
-53.26
51.62
-28.76
Net Cash Inflow / Outflow
-20.61
20.26
2.98
9.29
11.81
-4.31
0.16
-37.60
23.80
-29.67
Opening Cash & Equivalents
24.62
4.36
1.37
51.78
39.97
44.28
44.12
81.71
57.91
87.58
Closing Cash & Equivalent
4.00
24.62
4.36
61.06
51.78
39.97
44.28
44.12
81.71
57.91

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
128.96
115.68
100.21
123.10
125.46
125.35
124.86
120.83
120.40
109.22
ROA
12.02%
8.98%
3.42%
2.06%
5.12%
0.70%
0.92%
1.08%
9.18%
8.53%
ROE
15.80%
14.79%
7.35%
4.87%
11.62%
1.64%
2.21%
2.29%
17.53%
17.58%
ROCE
16.15%
12.51%
10.35%
10.06%
14.01%
7.35%
9.52%
6.20%
18.36%
17.75%
Fixed Asset Turnover
3.52
17.06
2.01
2.76
3.93
2.16
2.47
1.97
2.93
1.37
Receivable days
0.00
0.00
427.47
319.27
211.81
315.85
307.85
355.55
135.79
102.17
Inventory Days
1060.32
166.18
333.30
131.85
89.45
180.42
210.35
241.16
92.71
54.65
Payable days
1.76
157.91
935.43
324.45
303.24
387.42
668.56
749.93
626.78
779.80
Cash Conversion Cycle
1058.56
8.27
-174.66
126.67
-1.98
108.86
-150.35
-153.23
-398.28
-622.98
Total Debt/Equity
0.22
0.39
0.78
0.96
1.09
0.76
1.25
0.85
0.62
0.24
Interest Cover
13.54
5.08
1.86
1.53
2.07
1.03
1.30
1.53
6.02
3.84

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.