Nifty
Sensex
:
:
10853.55
36665.61
35.95 (0.33%)
184.52 (0.51%)

Auto Ancillary

Rating :
41/99  (View)

BSE: 532796 | NSE: LUMAXTECH

86.25
-4.70 (-5.17%)
18-Sep-2019 | 1:39PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  91.65
  •  91.90
  •  84.90
  •  90.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  19018
  •  16.40
  •  212.20
  •  72.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 613.08
  • 9.50
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 633.14
  • 3.30%
  • 1.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.88%
  • 2.72%
  • 16.29%
  • FII
  • DII
  • Others
  • 0.03%
  • 3.84%
  • 21.24%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.43
  • 10.17
  • 12.06

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.72
  • 14.46
  • 12.60

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.06
  • 8.02
  • 27.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.33
  • 15.82
  • 19.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.57
  • 1.98
  • 2.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.61
  • 7.44
  • 8.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
287.54
332.99
-13.65%
301.40
331.59
-9.10%
320.01
277.22
15.44%
367.76
267.62
37.42%
Expenses
262.54
299.57
-12.36%
275.30
303.38
-9.26%
291.45
249.27
16.92%
332.45
242.36
37.17%
EBITDA
25.00
33.42
-25.19%
26.11
28.20
-7.41%
28.56
27.95
2.18%
35.30
25.26
39.75%
EBIDTM
8.69%
10.04%
8.66%
8.51%
8.92%
10.08%
9.60%
9.44%
Other Income
3.66
3.27
11.93%
2.41
6.64
-63.70%
7.72
2.77
178.70%
5.08
3.00
69.33%
Interest
2.16
0.77
180.52%
1.38
0.87
58.62%
1.46
0.60
143.33%
1.16
0.56
107.14%
Depreciation
8.57
6.58
30.24%
7.89
6.69
17.94%
6.88
6.38
7.84%
6.77
6.14
10.26%
PBT
17.93
29.34
-38.89%
18.50
25.01
-26.03%
27.95
23.74
17.73%
27.17
21.55
26.08%
Tax
6.39
9.75
-34.46%
6.80
8.20
-17.07%
9.51
7.89
20.53%
9.38
7.01
33.81%
PAT
11.54
19.58
-41.06%
11.70
16.80
-30.36%
18.44
15.85
16.34%
17.79
14.54
22.35%
PATM
4.01%
5.88%
3.88%
5.07%
5.76%
5.72%
4.84%
5.43%
EPS
2.56
2.65
-3.40%
1.79
1.94
-7.73%
2.55
1.91
33.51%
2.68
1.96
36.73%

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
1,276.71
1,358.43
1,111.47
965.42
905.15
837.17
762.76
766.30
750.30
626.69
420.77
Net Sales Growth
5.56%
22.22%
15.13%
6.66%
8.12%
9.76%
-0.46%
2.13%
19.72%
48.94%
 
Cost Of Goods Sold
868.46
915.24
764.26
680.16
658.42
619.60
572.48
591.19
592.67
490.95
328.56
Gross Profit
408.25
443.18
347.21
285.25
246.73
217.57
190.28
175.12
157.63
135.74
92.21
GP Margin
31.98%
32.62%
31.24%
29.55%
27.26%
25.99%
24.95%
22.85%
21.01%
21.66%
21.91%
Total Expenditure
1,161.74
1,227.19
1,010.47
892.93
836.77
770.36
702.23
699.10
685.81
567.94
384.50
Power & Fuel Cost
-
19.62
16.80
14.19
14.29
13.15
11.68
9.47
7.26
6.49
5.06
% Of Sales
-
1.44%
1.51%
1.47%
1.58%
1.57%
1.53%
1.24%
0.97%
1.04%
1.20%
Employee Cost
-
140.33
111.00
95.51
78.21
67.62
58.60
42.98
35.36
28.35
16.52
% Of Sales
-
10.33%
9.99%
9.89%
8.64%
8.08%
7.68%
5.61%
4.71%
4.52%
3.93%
Manufacturing Exp.
-
92.20
84.77
69.59
53.05
45.28
41.70
26.09
24.09
19.81
18.17
% Of Sales
-
6.79%
7.63%
7.21%
5.86%
5.41%
5.47%
3.40%
3.21%
3.16%
4.32%
General & Admin Exp.
-
26.32
19.19
23.55
20.32
12.15
8.31
12.19
11.46
8.29
4.92
% Of Sales
-
1.94%
1.73%
2.44%
2.24%
1.45%
1.09%
1.59%
1.53%
1.32%
1.17%
Selling & Distn. Exp.
-
3.48
0.37
0.52
8.02
6.80
5.38
15.43
13.49
12.78
9.52
% Of Sales
-
0.26%
0.03%
0.05%
0.89%
0.81%
0.71%
2.01%
1.80%
2.04%
2.26%
Miscellaneous Exp.
-
29.99
14.07
9.40
4.47
5.77
4.08
1.74
1.47
1.27
9.52
% Of Sales
-
2.21%
1.27%
0.97%
0.49%
0.69%
0.53%
0.23%
0.20%
0.20%
0.42%
EBITDA
114.97
131.24
101.00
72.49
68.38
66.81
60.53
67.20
64.49
58.75
36.27
EBITDA Margin
9.01%
9.66%
9.09%
7.51%
7.55%
7.98%
7.94%
8.77%
8.60%
9.37%
8.62%
Other Income
18.87
14.11
15.24
10.50
7.04
4.27
3.77
3.68
4.78
3.08
1.08
Interest
6.16
5.43
2.81
3.83
4.93
5.30
3.78
0.63
0.51
0.93
2.22
Depreciation
30.11
28.47
24.68
22.96
20.86
19.36
17.60
10.83
7.98
7.00
6.06
PBT
91.55
111.46
88.75
56.21
49.62
46.42
42.91
59.42
60.78
53.91
29.07
Tax
32.08
36.28
28.75
15.86
15.46
20.92
12.70
18.34
11.07
9.31
5.90
Tax Rate
35.04%
34.41%
33.24%
29.91%
31.16%
30.86%
29.60%
30.88%
17.91%
16.98%
20.30%
PAT
59.47
66.14
49.36
31.57
31.77
44.98
30.21
41.07
50.73
45.51
23.17
PAT before Minority Interest
57.59
69.14
57.73
37.15
34.17
46.86
30.21
41.07
50.73
45.51
23.17
Minority Interest
-1.88
-3.00
-8.37
-5.58
-2.40
-1.88
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.66%
4.87%
4.44%
3.27%
3.51%
5.37%
3.96%
5.36%
6.76%
7.26%
5.51%
PAT Growth
-10.93%
34.00%
56.35%
-0.63%
-29.37%
48.89%
-26.44%
-19.04%
11.47%
96.42%
 
Unadjusted EPS
9.58
9.67
35.76
25.31
23.30
33.00
22.16
30.13
37.22
35.23
19.92

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
480.14
451.19
371.49
282.53
259.10
225.95
211.29
182.77
141.54
81.90
Share Capital
13.63
13.63
13.63
13.63
13.63
13.63
13.63
13.63
13.63
11.63
Total Reserves
466.51
437.55
357.86
268.90
245.46
212.32
197.66
169.13
127.91
70.27
Non-Current Liabilities
35.28
34.94
25.32
35.27
46.06
55.21
40.87
12.16
12.11
13.26
Secured Loans
8.23
7.90
1.31
14.60
26.82
38.10
24.83
0.16
0.17
5.75
Unsecured Loans
0.00
0.00
0.11
0.21
0.30
0.44
1.01
1.27
0.89
1.29
Long Term Provisions
8.06
7.24
7.07
3.23
3.18
2.30
0.00
0.00
0.86
0.00
Current Liabilities
370.89
341.26
205.64
214.02
171.93
192.26
180.68
151.91
130.81
105.83
Trade Payables
238.93
270.30
141.33
162.21
127.30
154.52
124.00
110.32
98.04
78.47
Other Current Liabilities
67.24
63.66
38.25
39.43
26.25
25.03
38.10
22.56
15.02
11.53
Short Term Borrowings
58.20
0.00
20.00
9.64
2.88
0.25
0.18
0.01
0.01
0.00
Short Term Provisions
6.53
7.30
6.06
2.73
15.50
12.46
18.39
19.02
17.73
15.83
Total Liabilities
928.62
857.67
624.33
538.40
481.26
473.42
432.84
346.84
284.46
200.99
Net Block
288.73
254.01
228.16
229.44
221.55
229.21
162.94
89.82
88.37
77.61
Gross Block
464.81
400.79
351.83
331.59
305.89
294.16
211.00
127.15
118.40
102.04
Accumulated Depreciation
176.08
146.78
123.68
102.15
84.34
64.96
48.06
37.34
30.03
24.43
Non Current Assets
453.97
429.65
358.74
279.89
274.67
279.08
254.73
154.49
122.82
79.88
Capital Work in Progress
22.25
11.98
14.04
5.03
6.89
5.92
37.64
21.84
3.07
2.26
Non Current Investment
120.47
146.63
104.96
22.39
19.38
19.38
19.38
19.38
19.38
0.00
Long Term Loans & Adv.
18.81
15.58
9.98
22.86
25.60
23.56
34.58
22.35
10.88
0.00
Other Non Current Assets
3.71
1.46
1.61
0.17
1.26
1.02
0.19
1.10
1.11
0.00
Current Assets
474.66
428.02
265.59
258.50
206.58
194.34
178.12
192.34
161.66
121.11
Current Investments
18.51
14.77
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
59.51
78.02
55.37
57.88
46.91
34.56
28.84
22.58
22.13
15.94
Sundry Debtors
277.55
280.57
155.46
176.37
132.36
132.05
128.64
124.21
98.36
73.28
Cash & Bank
56.49
38.72
40.25
12.56
19.54
13.93
9.80
38.62
35.88
10.51
Other Current Assets
62.59
2.79
2.34
1.13
7.77
13.80
10.83
6.93
5.29
21.38
Short Term Loans & Adv.
17.37
13.15
12.17
10.56
7.10
12.94
9.72
4.92
4.05
21.13
Net Current Assets
103.77
86.77
59.95
44.48
34.66
2.08
-2.56
40.44
30.84
15.28
Total Assets
928.63
857.67
624.33
538.39
481.25
473.42
432.85
346.83
284.48
200.99

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
56.28
95.34
63.93
49.14
38.81
62.05
52.86
42.78
46.98
48.81
PBT
105.17
85.86
55.94
49.62
67.78
42.91
59.40
61.80
54.82
29.07
Adjustment
31.08
24.30
22.79
24.41
2.45
20.59
8.97
4.67
5.73
8.15
Changes in Working Capital
-43.49
7.60
0.14
-11.00
-15.74
7.58
-0.39
-6.84
-0.84
18.24
Cash after chg. in Working capital
92.76
117.76
78.87
63.03
54.49
71.08
67.98
59.63
59.71
55.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-36.48
-22.42
-14.94
-13.89
-15.68
-9.03
-15.12
-16.84
-12.74
-6.65
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
-89.13
-57.15
-57.37
-31.71
-11.24
-58.64
-96.82
-28.97
-36.57
-8.68
Net Fixed Assets
-1.81
-27.66
-20.99
-14.84
-7.25
-46.43
-44.21
-3.95
-2.82
-2.92
Net Investments
-17.86
-42.63
-59.84
-0.10
-2.16
-0.02
-0.75
-1.25
-20.38
0.00
Others
-69.46
13.14
23.46
-16.77
-1.83
-12.19
-51.86
-23.77
-13.37
-5.76
Cash from Financing Activity
36.51
-36.89
3.04
-22.63
-24.06
-0.16
15.15
-11.07
14.97
-34.13
Net Cash Inflow / Outflow
3.67
1.30
9.60
-5.20
3.51
3.26
-28.82
2.74
25.37
6.00
Opening Cash & Equivalents
22.34
21.04
11.44
16.57
13.06
9.80
38.62
35.88
10.51
4.51
Closing Cash & Equivalent
26.01
22.34
21.04
11.37
16.57
13.06
9.80
38.62
35.88
10.51

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.)
70.45
66.20
54.50
41.45
38.01
33.15
31.00
26.82
20.77
14.08
ROA
7.74%
7.79%
6.39%
6.70%
9.82%
6.67%
10.53%
16.07%
18.75%
12.85%
ROE
14.85%
14.03%
11.36%
12.62%
19.32%
13.82%
20.84%
31.28%
40.74%
31.81%
ROCE
21.91%
20.56%
15.64%
17.53%
25.20%
18.08%
28.33%
37.75%
47.68%
35.70%
Fixed Asset Turnover
3.14
3.03
3.04
3.07
2.99
3.22
4.82
6.41
5.94
4.53
Receivable days
74.98
69.90
58.25
57.56
53.83
58.47
56.58
51.58
47.86
50.15
Inventory Days
18.48
21.38
19.88
19.54
16.59
14.22
11.51
10.36
10.61
14.84
Payable days
77.92
74.51
62.98
63.08
66.12
71.65
60.58
55.45
56.24
62.71
Cash Conversion Cycle
15.54
16.76
15.15
14.02
4.30
1.04
7.50
6.48
2.23
2.28
Total Debt/Equity
0.15
0.02
0.09
0.13
0.17
0.23
0.13
0.01
0.02
0.09
Interest Cover
20.41
31.74
14.86
11.06
13.80
12.34
94.71
122.79
60.10
14.12

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.