SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Locksworth Infrastructure Ltd

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Engineering - Construction | | Locksworth Infra. Share Price

BSE Share Price
Not Listed

Locksworth Infrastructure Ltd

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Engineering - Construction | | Locksworth Infra. Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹0 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
-
TTM Sales
-
Book Value per Share
-
P/E Ratio
Industry PE
-
Price to Book (P/B)
Price to Sales (P/S)
EV/EBITDA
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
25.89%
Return on Capital Employed (ROCE)
29.95%
Return on Assets (ROA)
10.25%
Operating Profit Margin
29.6%
Net Profit Margin
12.51%
Gross Profit Margin
26.8%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
61.34%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
58.2%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
46.51%
Asset Quality
Promoter Holding
%
Pledged shares (%) of Promoter's holding (%)
%
Reserves
-
Equity
-
Face Value
-
All Time Low / High
- / -

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 0%0%0%0%0%0%11.8%30.1%24.3%30%-

Growth Parameters

Sales 0000004.15.26.310.10
Sales YoY Gr.-NANANANANANA26.2%20.4%61.3%-
Adj EPS 00000028.54.35.90
YoY Gr.-NANANANANANA322.3%-50.2%39.3%-
BVPS (₹) 0000004.713.219.327.40
Adj Net
Profit
0000000.20.70.91.3NAN
Cash Flow from Ops. 000000-0.3-10.80.1-
Debt/CF from Ops. 000000-8.5-4.43.357.6-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales NANA34.8%61.3%
Adj EPS NANA43.1%39.3%
BVPSNANA80.4%41.7%
Share Price - - - -

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
00000043.295.634.725.90
Op. Profit
Mgn %
00000014.333.330.229.6NAN
Net Profit
Mgn %
0000003.913.113.812.5NAN
Debt to
Equity
0000005.740.70.5-
Working Cap
Days
00000002503843730
Cash Conv.
Cycle
00000001462242090

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'22Mar'23Mar'24Mar'25
Sales4.125.206.2610.10
Operating Expenses + 3.533.474.377.11
Manufacturing Costs3.074.405.819.26
Material Costs-0.19-1.93-2.30-3.54
Employee Cost 0.320.680.591.07
Other Costs 0.320.320.270.31
Operating Profit 0.591.731.892.99
Operating Profit Margin (%) 14.3%33.3%30.2%29.6%
Other Income + 000.030.01
Exceptional Items 0000
Interest 0.070.230.240.30
Depreciation 0.290.560.480.71
Profit Before Tax 0.230.941.202
Tax 0.060.260.330.74
Profit After Tax 0.160.680.861.26
PAT Margin (%) 3.9%13.1%13.8%12.5%
Adjusted EPS (₹)2.08.54.35.9
Dividend Payout Ratio (%)0%0%0%0%

Valuation of Locksworth Infra. - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 0.371.063.925.84
Share Capital 0.200.202.032.14
Reserves 0.170.861.893.71
Debt +2.054.052.472.88
Long Term Debt0.170.250.130.02
Short Term Debt1.883.812.332.87
Minority Interest0000
Trade Payables0.210.892.223.81
Others Liabilities 0.400.741.382.12
Total Liabilities 3.036.749.9914.66

Fixed Assets

Net Fixed Assets +1.051.431.891.77
Gross Block1.582.523.474.05
Accumulated Depreciation0.531.091.582.28
CWIP 0000
Investments 0000
Inventories0.782.715.028.55
Trade Receivables0.471.682.473.52
Cash Equivalents 0.060.130.100.22
Others Assets 0.680.800.510.60
Total Assets 3.036.749.9914.66

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + -0.25-0.970.800.05
PBT 0.230.941.202
Adjustment 0.360.790.710.99
Changes in Working Capital -0.76-2.67-1.08-2.94
Tax Paid -0.08-0.03-0.030
Cash Flow From Investing Activity + -0.79-0.94-0.95-0.58
Capex -0.79-0.94-0.95-0.58
Net Investments 000-0.01
Others 000.010.01
Cash Flow From Financing Activity + 1.061.890.120.64
Net Proceeds from Shares 0020.56
Net Proceeds from Borrowing 00.08-0.11-0.12
Interest Paid -0.07-0.23-0.24-0.29
Dividend Paid 0000
Others 1.132.04-1.530.49
Net Cash Flow 0.03-0.02-0.030.11

Financial Ratio

PARTICULARSMar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)43.2295.5534.7325.89
ROCE (%)11.7930.1324.2529.95
Asset Turnover Ratio1.361.060.750.82
PAT to CFO Conversion(x)-1.56-1.430.930.04
Working Capital Days
Receivable Days41.3075.20120.80108.10
Inventory Days69122.50225.30245.20
Payable Days-405-103.60-246.90-311.10

Management X-Ray

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Locksworth Infrastructure Ltd FAQs

The current trading price of Locksworth Infra. on 01-Jan-1970 05:30 is ₹0.00.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of Locksworth Infra. stood at ₹0.00 Cr

The latest P/E ratio of Locksworth Infra. as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Locksworth Infra. as of 31-Dec-1969 is 0.00.

The 52-week high of Locksworth Infra. is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Locksworth Infra. is ₹0.00 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Locksworth Infrastructure Ltd

No data to display
You have 1 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×