Financials Lux Industries Limited

Equities

LUXIND

INE150G01020

Apparel & Accessories

Delayed NSE India S.E. 12:16:24 2024-04-29 am EDT 5-day change 1st Jan Change
1,415 INR -0.40% Intraday chart for Lux Industries Limited +22.98% +8.81%

Valuation

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 34,679 23,863 44,151 65,886 34,918 42,721 - -
Enterprise Value (EV) 1 34,679 23,863 44,151 65,886 34,918 42,721 42,721 42,721
P/E ratio 34.2 x 18.9 x 19.2 x 19.3 x 23.8 x 29.2 x 15.6 x 12.7 x
Yield 0.25% - - 0.55% - - - -
Capitalization / Revenue 2,869,135 x 1,984,114 x 2,277,684 x 2,898,616 x - - - -
EV / Revenue 2,869,135 x 1,984,114 x 2,277,684 x 2,898,616 x - - - -
EV / EBITDA 19,235,638 x 12,672,082 x 11,565,141 x 13,907,240 x - - - -
EV / FCF 19.2 x 24.2 x 13.5 x -21.9 x - 38 x 40.1 x 34 x
FCF Yield 5.2% 4.14% 7.42% -4.56% - 2.63% 2.5% 2.94%
Price to Book 8.79 x 5.02 x - 5.03 x - 2.95 x 2.55 x 2.18 x
Nbr of stocks (in thousands) 25,253 25,253 25,253 30,072 30,072 30,072 - -
Reference price 2 1,373 945.0 1,748 2,191 1,161 1,421 1,421 1,421
Announcement Date 4/22/19 6/29/20 5/25/21 5/30/22 5/30/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 12,087 12,027 19,384 22,730 - - - -
EBITDA 1,803 1,883 3,818 4,738 - - - -
EBIT 1 1,782 1,801 - 4,562 - 2,170 3,867 4,688
Operating Margin 14.75% 14.98% - 20.07% - - - -
Earnings before Tax (EBT) 1,546 1,670 3,661 4,593 - - - -
Net income 1,013 1,260 2,734 3,414 1,468 - - -
Net margin 8.38% 10.48% 14.1% 15.02% - - - -
EPS 2 40.12 49.90 90.91 113.5 48.80 48.70 91.20 112.0
Free Cash Flow 1 1,804 988 3,276 -3,003 - 1,124 1,066 1,258
FCF margin 14.92% 8.22% 16.9% -13.21% - - - -
FCF Conversion (EBITDA) 100.06% 52.47% 85.81% - - - - -
FCF Conversion (Net income) 178.05% 78.41% 119.83% - - - - -
Dividend per Share 3.500 - - 12.00 - - - -
Announcement Date 4/22/19 6/29/20 5/25/21 5/30/22 5/30/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2022 Q1 2022 Q3 2022 Q4 2024 Q3
Net sales 1 4,148 - 5,805 5,250
EBITDA 1 - - 1,075 446
EBIT - - - -
Operating Margin - - - -
Earnings before Tax (EBT) - - - -
Net income - 1,034 745 -
Net margin - - 12.83% -
EPS - 34.40 24.77 -
Dividend per Share - - - -
Announcement Date 8/28/21 2/3/22 5/30/22 -
1INR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 1,804 988 3,276 -3,003 - 1,124 1,066 1,258
ROE (net income / shareholders' equity) 27.7% 27.6% 31.2% 29.3% - - - -
ROA (Net income/ Total Assets) - - - - - - - -
Assets - - - - - - - -
Book Value Per Share 2 156.0 188.0 - 436.0 - 482.0 557.0 652.0
Cash Flow per Share - - - - - - - -
Capex 124 51 653 753 - - - -
Capex / Sales 1.03% 0.42% 3.37% 3.31% - - - -
Announcement Date 4/22/19 6/29/20 5/25/21 5/30/22 5/30/23 - - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. LUXIND Stock
  4. Financials Lux Industries Limited