Stock LPNAVAL6 LAXMIPATI ENGINEERING WORKS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Laxmipati Engineering Works Limited

Equities

LPNAVAL6

INE920P01019

Shipbuilding

Market Closed - Bombay S.E.
Other stock markets
 03:30:55 26/06/2024 pm IST 		5-day change 1st Jan Change
70.35 INR -4.96% Intraday chart for Laxmipati Engineering Works Limited -4.96% +11.35%
2023 Laxmipati Engineering Works Limited Reports Earnings Results for the Half Year Ended September 30, 2023 CI
2023 Laxmipati Engineering Works Limited Reports Earnings Results for the Full Year Ended March 31, 2023 CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 337.4 292.5 342.2 143.8 207.1 207.1
Enterprise Value (EV) 1 409.2 403.9 463.3 384.8 512.6 583.7
P/E ratio -29.8 x 29.1 x 20.2 x -2.16 x 92.3 x -4.38 x
Yield - - - - - -
Capitalization / Revenue 32 x 2.59 x 1.64 x 0.77 x 0.74 x 1.36 x
EV / Revenue 38.9 x 3.57 x 2.22 x 2.05 x 1.83 x 3.84 x
EV / EBITDA -57.7 x 20.2 x 14.3 x -8.32 x 11.6 x -2,422 x
EV / FCF -16.5 x -9.32 x -29.9 x -4 x -8.26 x -12.7 x
FCF Yield -6.07% -10.7% -3.34% -25% -12.1% -7.88%
Price to Book 3.45 x 2.72 x 2.74 x 2.48 x 3.44 x 16 x
Nbr of stocks (in thousands) 5,752 5,752 5,752 5,752 5,752 5,752
Reference price 2 58.65 50.85 59.50 25.00 36.00 36.00
Announcement Date 05/07/18 28/08/19 30/06/20 09/08/21 29/07/22 21/08/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 10.53 113 208.5 187.5 279.8 152
EBITDA 1 -7.087 19.96 32.39 -46.27 44.34 -0.241
EBIT 1 -8.594 16.83 28.46 -50.86 32.74 -14.11
Operating Margin -81.63% 14.9% 13.65% -27.12% 11.7% -9.28%
Earnings before Tax (EBT) 1 -11.25 12.37 20.9 -67.73 4.801 -44.39
Net income 1 -11.32 10.07 16.97 -66.72 2.259 -47.26
Net margin -107.48% 8.91% 8.14% -35.58% 0.81% -31.08%
EPS 2 -1.970 1.750 2.950 -11.60 0.3900 -8.220
Free Cash Flow 1 -24.83 -43.34 -15.48 -96.11 -62.05 -45.97
FCF margin -235.85% -38.36% -7.43% -51.26% -22.18% -30.24%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 05/07/18 28/08/19 30/06/20 09/08/21 29/07/22 21/08/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 71.9 111 121 241 306 377
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -10.14 x 5.582 x 3.737 x -5.208 x 6.891 x -1,563 x
Free Cash Flow 1 -24.8 -43.3 -15.5 -96.1 -62 -46
ROE (net income / shareholders' equity) -11% 9.8% 14.6% -73% 3.82% -129%
ROA (Net income/ Total Assets) -3.2% 4.94% 6.77% -10% 5.38% -2.1%
Assets 1 353.4 203.8 250.7 666.7 41.97 2,253
Book Value Per Share 2 17.00 18.70 21.70 10.10 10.50 2.260
Cash Flow per Share 2 0.6100 0.9600 0.8300 0.7800 0.3100 0.0400
Capex 1 18.3 18.4 25.2 56.2 85.6 6.33
Capex / Sales 173.61% 16.29% 12.11% 29.97% 30.61% 4.17%
Announcement Date 05/07/18 28/08/19 30/06/20 09/08/21 29/07/22 21/08/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Shipbuilding

1st Jan change Capi.
LAXMIPATI ENGINEERING WORKS LIMITED Stock Laxmipati Engineering Works Limited
+11.35% 4.85M
CHINA CSSC HOLDINGS LIMITED Stock China CSSC Holdings Limited
+39.84% 25.06B
CHINA SHIPBUILDING INDUSTRY COMPANY LIMITED Stock China Shipbuilding Industry Company Limited
+18.64% 15.47B
HD KOREA SHIPBUILDING & OFFSHORE ENGINEERING CO., LTD. Stock HD Korea Shipbuilding & Offshore Engineering Co., Ltd.
+32.26% 8.15B
YANGZIJIANG SHIPBUILDING (HOLDINGS) LTD. Stock Yangzijiang Shipbuilding (Holdings) Ltd.
+61.07% 7.17B
COCHIN SHIPYARD LIMITED Stock Cochin Shipyard Limited
+234.73% 6.99B
HANWHA OCEAN CO., LTD. Stock Hanwha Ocean Co., Ltd.
+25.30% 6.79B
SAMSUNG HEAVY INDUSTRIES CO., LTD. Stock Samsung Heavy Industries Co., Ltd.
+24.90% 5.8B
CSSC OFFSHORE & MARINE ENGINEERING (GROUP) COMPANY LIMITED Stock CSSC Offshore & Marine Engineering (Group) Company Limited
+68.91% 4.49B
SEATRIUM LIMITED Stock Seatrium Limited
-38.98% 3.47B
Other Shipbuilding
  1. Stock Market
  2. Equities
  3. LPNAVAL6 Stock
  4. Financials Laxmipati Engineering Works Limited