LAXMI ORGANIC INDUSTRIES LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 253.7 INR | +1.57% |
|
+8.67% | -12.61% |
| 23/05 | Transcript : Laxmi Organic Industries Limited, Q4 2024 Earnings Call, May 23, 2024 | |
| 21/05 | Laxmi Organic Industries Limited Recommends Final Dividend for the Year 2024 | CI |
Valuation
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 46,009 | 1,05,307 | 59,066 | 68,740 | - | - |
| Enterprise Value (EV) 1 | 46,009 | 1,05,307 | 59,066 | 64,728 | 68,740 | 68,740 |
| P/E ratio | 31.3 x | 41.6 x | 47.7 x | 53.1 x | 40.1 x | 31.5 x |
| Yield | - | - | 0.22% | 0.22% | 0.24% | 0.28% |
| Capitalization / Revenue | 2.6 x | 3.41 x | 2.11 x | 2.26 x | 2.12 x | 1.84 x |
| EV / Revenue | 2.6 x | 3.41 x | 2.11 x | 2.26 x | 2.12 x | 1.84 x |
| EV / EBITDA | 21.2 x | 28.6 x | 24.2 x | 25.3 x | 20 x | 16.1 x |
| EV / FCF | 620 x | -43.3 x | -21.3 x | 185 x | -59.5 x | 468 x |
| FCF Yield | 0.16% | -2.31% | -4.69% | 0.54% | -1.68% | 0.21% |
| Price to Book | 4.45 x | - | - | - | 3.73 x | 3.19 x |
| Nbr of stocks (in thousands) | 2,63,663 | 2,63,663 | 2,65,166 | 2,75,203 | - | - |
| Reference price 2 | 174.5 | 399.4 | 222.8 | 249.8 | 249.8 | 249.8 |
| Announcement Date | 25/05/21 | 04/05/22 | 13/05/23 | 21/05/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 15,386 | 17,684 | 30,842 | 27,966 | 28,650 | 32,458 | 37,262 |
| EBITDA 1 | - | 2,167 | 3,677 | 2,445 | 2,557 | 3,432 | 4,272 |
| EBIT 1 | - | 1,702 | 3,184 | 1,721 | 1,491 | 2,114 | 2,714 |
| Operating Margin | - | 9.62% | 10.32% | 6.15% | 5.2% | 6.51% | 7.28% |
| Earnings before Tax (EBT) 1 | - | 1,584 | 3,179 | 1,729 | 1,708 | 2,301 | 2,980 |
| Net income 1 | - | 1,270 | 2,564 | 1,246 | 1,205 | 1,689 | 2,163 |
| Net margin | - | 7.18% | 8.31% | 4.45% | 4.21% | 5.2% | 5.81% |
| EPS 2 | - | 5.580 | 9.590 | 4.670 | 4.430 | 6.225 | 7.925 |
| Free Cash Flow 1 | - | 74.18 | -2,435 | -2,768 | 371 | -1,156 | 147 |
| FCF margin | - | 0.42% | -7.89% | -9.9% | 1.32% | -3.56% | 0.39% |
| FCF Conversion (EBITDA) | - | 3.42% | - | - | 14.82% | - | 3.44% |
| FCF Conversion (Net income) | - | 5.84% | - | - | 33.04% | - | 6.8% |
| Dividend per Share 2 | - | - | - | 0.5000 | 0.5500 | 0.6000 | 0.7000 |
| Announcement Date | 15/12/20 | 25/05/21 | 04/05/22 | 13/05/23 | 21/05/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 6,081 | 8,599 | 8,799 | - | 6,522 | 6,546 | 7,332 | 7,336 | 7,005 | 6,763 | 7,125 |
| EBITDA 1 | - | 308.8 | 1,187 | 729.2 | - | 286.3 | 547.9 | 607.1 | 773.4 | 645 | 594 | 601 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | 101.3 | 335.4 | 427.3 | - | 518 | - | 356 |
| Net income 1 | 1,023 | 145.7 | 821 | 574 | 648.6 | 85.99 | 272.3 | 243.2 | 383.3 | 518 | 286 | 279.2 |
| Net margin | - | 2.4% | 9.55% | 6.52% | - | 1.32% | 4.16% | 3.32% | 5.22% | 7.39% | 4.23% | 3.92% |
| EPS | 3.850 | - | - | - | - | - | - | - | - | - | 1.000 | 0.9000 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 09/08/21 | 02/11/21 | 01/02/22 | 04/05/22 | 27/07/22 | 08/11/22 | 24/01/23 | 13/05/23 | 28/07/23 | - | - | - |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 74.2 | -2,435 | -2,768 | 371 | -1,156 | 147 |
| ROE (net income / shareholders' equity) | - | 17.4% | 22% | 9.22% | 7.33% | 9.2% | 10.9% |
| ROA (Net income/ Total Assets) | - | 8.74% | 12.5% | 5.34% | 4.6% | 5.6% | 6.6% |
| Assets 1 | - | 14,534 | 20,526 | 23,308 | 24,413 | 30,161 | 32,777 |
| Book Value Per Share | - | 39.20 | - | - | - | 67.10 | 78.20 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 1,151 | 2,891 | 4,757 | 3,250 | 2,830 | 2,833 |
| Capex / Sales | - | 6.51% | 9.37% | 17.01% | 11.58% | 8.72% | 7.6% |
| Announcement Date | 15/12/20 | 25/05/21 | 04/05/22 | 13/05/23 | 21/05/24 | - | - |
1INR in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
SELL
Number of Analysts
4
Last Close Price
249.8
INR
Average target price
242.2
INR
Spread / Average Target
-3.01%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -12.61% | 822M | |
| +22.45% | 68.71B | |
| -0.15% | 47.98B | |
| +25.29% | 44.72B | |
| +30.40% | 28.6B | |
| +8.37% | 19.01B | |
| +12.30% | 16.66B | |
| -20.33% | 16.05B | |
| -3.57% | 15.84B | |
| -18.93% | 13.39B |
- Stock Market
- Equities
- LXCHEM Stock
- Financials Laxmi Organic Industries Limited
