LAXMI ORGANIC INDUSTRIES LIMITED |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 255.3 INR | +2.00% |
|
+8.14% | -11.90% |
| May. 16 | Laxmi Organic Industries Setting Up New Manufacturing Unit in Dahej, India | MT |
| Apr. 30 | Laxmi Organic Industries Limited Appoints Salil Mukundan as Chief Technology Officer | CI |
Valuation
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 46,009 | 105,307 | 59,066 | 71,305 | - | - |
| Enterprise Value (EV) 1 | 46,009 | 105,307 | 59,066 | 71,305 | 71,305 | 71,591 |
| P/E ratio | 31.3 x | 41.6 x | 47.7 x | 59.6 x | 41.5 x | 31.4 x |
| Yield | - | - | 0.22% | 0.21% | 0.23% | 0.27% |
| Capitalization / Revenue | 2.6 x | 3.41 x | 2.11 x | 2.54 x | 2.21 x | 1.93 x |
| EV / Revenue | 2.6 x | 3.41 x | 2.11 x | 2.54 x | 2.21 x | 1.93 x |
| EV / EBITDA | 21.2 x | 28.6 x | 24.2 x | 28.5 x | 19.9 x | 15.8 x |
| EV / FCF | 620 x | -43.3 x | -21.3 x | 192 x | -113 x | -951 x |
| FCF Yield | 0.16% | -2.31% | -4.69% | 0.52% | -0.88% | -0.11% |
| Price to Book | 4.45 x | - | - | - | 3.66 x | 3.33 x |
| Nbr of stocks (in thousands) | 263,663 | 263,663 | 265,166 | 275,203 | - | - |
| Reference price 2 | 174.5 | 399.4 | 222.8 | 259.1 | 259.1 | 259.1 |
| Announcement Date | 5/25/21 | 5/4/22 | 5/13/23 | - | - | - |
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 | 28,074 | 32,222 | 37,009 |
| EBITDA 1 | - | 2,167 | 3,677 | 2,445 | 2,504 | 3,590 | 4,503 |
| EBIT 1 | - | 1,702 | 3,184 | 1,721 | 1,492 | 2,331 | 3,078 |
| Operating Margin | - | 9.62% | 10.32% | 6.15% | 5.32% | 7.23% | 8.32% |
| Earnings before Tax (EBT) 1 | - | 1,584 | 3,179 | 1,729 | 1,486 | 2,347 | 3,066 |
| Net income 1 | - | 1,270 | 2,564 | 1,246 | 1,123 | 1,717 | 2,232 |
| Net margin | - | 7.18% | 8.31% | 4.45% | 4% | 5.33% | 6.03% |
| EPS 2 | - | 5.580 | 9.590 | 4.670 | 4.350 | 6.250 | 8.250 |
| Free Cash Flow 1 | - | 74.18 | -2,435 | -2,768 | 371 | -629 | -75 |
| FCF margin | - | 0.42% | -7.89% | -9.9% | 1.32% | -1.95% | -0.2% |
| FCF Conversion (EBITDA) | - | 3.42% | - | - | 14.82% | - | - |
| FCF Conversion (Net income) | - | 5.84% | - | - | 33.04% | - | - |
| Dividend per Share 2 | - | - | - | 0.5000 | 0.5500 | 0.6000 | 0.7000 |
| Announcement Date | 12/15/20 | 5/25/21 | 5/4/22 | 5/13/23 | - | - | - |
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 | 8/9/21 | 11/2/21 | 2/1/22 | 5/4/22 | 7/27/22 | 11/8/22 | 1/24/23 | 5/13/23 | 7/28/23 | - | - | - |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | 286 |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | 0.0635 x |
| Free Cash Flow 1 | - | 74.2 | -2,435 | -2,768 | 371 | -629 | -75 |
| ROE (net income / shareholders' equity) | - | 17.4% | 22% | 9.22% | 7.33% | 9.88% | 11.7% |
| ROA (Net income/ Total Assets) | - | 8.74% | 12.5% | 5.34% | 4.6% | 6.2% | 6.7% |
| Assets 1 | - | 14,534 | 20,526 | 23,308 | 24,413 | 27,694 | 33,317 |
| Book Value Per Share | - | 39.20 | - | - | - | 70.80 | 77.90 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 1,151 | 2,891 | 4,757 | 3,250 | 3,000 | 3,000 |
| Capex / Sales | - | 6.51% | 9.37% | 17.01% | 11.58% | 9.31% | 8.11% |
| Announcement Date | 12/15/20 | 5/25/21 | 5/4/22 | 5/13/23 | - | - | - |
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
259.1
INR
Average target price
245.8
INR
Spread / Average Target
-5.15%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -11.90% | 856M | |
| +2.92% | 49.69B | |
| +19.98% | 42.41B | |
| +23.00% | 26.65B | |
| +12.04% | 19.62B | |
| +0.75% | 17.1B | |
| -24.51% | 15.43B | |
| +3.42% | 15.64B | |
| -9.92% | 15.3B | |
| -18.80% | 13.97B |
- Stock Market
- Equities
- LXCHEM Stock
- Financials Laxmi Organic Industries Limited
