LML Ltd - Stock Valuation and Financial Performance

BSE: 500255 | NSE: LML | Automobile Two & Three Wheelers | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on LML

M-Cap below 100cr DeciZen not available

ML stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
30.1 Cr.
52-wk low:
3.7
52-wk high:
3.7

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

The key valuation ratios of LML Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is a good buy now?

No data found

10 Year X-Ray of LML:

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

Value Creation Index Colour Code Guide

Sep'06Sep'07Sep'08Sep'09Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
ROCE % -128.8%-100.9%1,038.6%52.6%50.1%8.7%16.6%17.4%13.4%8.2%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 21359.510715624231024326220415629
Sales YoY Gr.--72.1%79.1%46.6%54.8%28.4%-21.6%7.6%-22.2%-23.5%-
Adj EPS -21.2-7.2-7-5.2-8.1-5.4-7.9-8.6-9.8-9.3-18.4
YoY Gr.-NANANANANANANANANA-
BVPS (₹) -14.4-28.6-35.7-40.8-35.3-58.4-66.4-75.3-85.8-95.4-123.5
Adj Net
Profit
-170-57.5-56-42.2-66.4-44.3-64.9-70.6-80.3-75.9-151
Cash Flow from Ops. -62.1-2.73.34.30.911.60-3.27.9-6.8-
Debt/CF from Ops. -1.3-48.342.835.177.49.2-6084.3-74.313.2-15.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -3.4%-8.4%-13.8%-23.5%
Adj EPS NANANANA
BVPSNANANANA
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Sep'06Sep'07Sep'08Sep'09Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
Return on
Equity %
-1676.769.440.12237.513.116.515.314.812.216.8
Op. Profit
Mgn %
-37.1-41-17.2-4.6-4.21-6.5-7-13.7-12.8-151.2
Net Profit
Mgn %
-79.8-96.7-52.6-27-27.5-14.3-26.6-26.9-39.4-48.7-518.3
Debt to
Equity
-2.3-1.2-0.8-0.7-0.3-0.3-0.5-0.5-0.2-0.2-
Working Cap
Days
171913482327131147191192244278138
Cash Conv.
Cycle
-39-49-228-240-101-72-77-51-76-121-1,234

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - LML Ltd.

Standalone Consolidated
TTM EPS (₹) -18.4 -11.1
TTM Sales (₹ Cr.) 29.1 41.9
BVPS (₹.) -123.5 -95.4
Reserves (₹ Cr.) -1,095 -864
P/BV -0.03 -0.04
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 3.67 / 3.70
All Time Low / High (₹) 3.67 / 172.10
Market Cap (₹ Cr.) 30.1
Equity (₹ Cr.) 82
Face Value (₹) 10
Industry PE 34.8

Management X-Ray of LML:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *51.2951.2951.2951.2951.2951.2951.2951.2951.2951.29
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSSep'06Sep'07Sep'08Sep'09Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Sales319.3459.48106.51156.13362.56310.41243.45262.02203.77155.80
Operating Expenses 438.4983.85126.97163.65377.80308.73260.19283.66232.67179.17
Manufacturing Costs39.228.9111.5316.3233.7325.5125.4730.3329.1728.49
Material Costs240.3444.1575.35105.23245.09213.05166.23172.22136.2193.73
Employee Cost 66.6311.8416.5818.0539.8328.9831.5235.9133.5731.90
Other Costs 92.2918.9523.5124.0659.1541.1936.9745.2033.7225.05
Operating Profit -119.14-24.37-20.46-7.52-15.241.69-16.74-21.64-28.90-23.37
Operating Profit Margin (%) -37.3%-41.0%-19.2%-4.8%-4.2%0.5%-6.9%-8.3%-14.2%-15.0%
Other Income 18.489.886.4912.3411.691.910.871.723.562
Interest 27.3919.2622.8125.6344.4434.5736.5840.5743.1547.63
Depreciation 39.0622.8620.4017.4924.6514.2313.0112.3312.619.35
Exceptional Items -1.7800.02-13.17-26.9100000
Profit Before Tax -168.89-56.61-57.16-51.46-99.54-45.20-65.45-72.83-81.09-78.36
Tax 79.4900.350.16000000
Profit After Tax -248.38-56.61-57.51-51.62-99.54-45.20-65.45-72.83-81.09-78.36
PAT Margin (%) -77.8%-95.2%-54.0%-33.1%-27.5%-14.6%-26.9%-27.8%-39.8%-50.3%
Adjusted EPS (₹)-30.9-7.0-7.2-6.3-12.1-5.5-8.0-8.9-9.9-9.6
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSSep'06Sep'07Sep'08Sep'09Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16

Equity and Liabilities

Shareholders Fund -54.61-111.22-168.48-215.75-315.29-360.49-425.94-498.77-584.94-663.30
Share Capital 198.78198.78198.78200.41200.41200.41200.41200.41200.41200.41
Reserves -253.39-310-367.25-416.16-515.70-560.90-626.35-699.18-785.35-863.71
Minority Interest0000000000
Debt123.17129.98142149.9919.390.841.090.840.840.84
Long Term Debt123.17129.98142149.9917.1900000
Short Term Debt00002.200.841.090.840.840.84
Trade Payables176.84195.96218.78232.29169.67149.80151.81155.60156.19157.69
Others Liabilities 127.56130.48129.15132.29378.34467.95512.50587.69631.82686.39
Total Liabilities 372.96345.20321.45298.83252.11258.10239.46245.36203.90181.62

Fixed Assets

Gross Block513.53513.44513.40515.44517.89520.13527.70526.99528.48527.65
Accumulated Depreciation324.04346.62366.87384.35408.96426.45439.46452.40470.09477.42
Net Fixed Assets189.48166.82146.53131.09108.9393.6888.2374.5958.3950.23
CWIP 18.4918.4818.395.042.628.132.982.893.313.03
Investments 0.020.010.010.010.010.010.010.010.010.01
Inventories102.57102.4898.0992.7099.24107.7998.81115.8194.7688.83
Trade Receivables4.786.986.355.422.600.791.235.3913.09
Cash Equivalents 10.907.7911.5218.4318.142117.2512.2018.4911.05
Others Assets46.7242.6440.5646.1420.5726.6930.9534.4727.9425.39
Total Assets 372.96345.20321.45298.83252.11258.10239.46245.36203.90181.62

Cash Flow

(All Figures are in Crores.)
PARTICULARSSep'06Sep'07Sep'08Sep'09Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Cash Flow From Operating Activity -93.21-2.693.324.281.3911.56-0.03-3.157.87-6.78
PBT -168.89-56.61-57.16-51.46-99.54-45.20-65.45-72.83-81.09-78.36
Adjustment 71.0543.5746.4955.1199.6047.5548.7954.8456.8855.80
Changes in Working Capital 4.6310.3413.990.641.339.2116.6714.8931.9915.67
Tax Paid 000000-0.04-0.050.090.11
Cash Flow From Investing Activity 0.53-0.300.573.01-1.12-7.07-1.82-0.67-0.93-0.01
Capex -1.78-0.500.052.71-1.38-7.76-2.41-1.25-1.75-0.78
Net Investments 1.14000000000
Others 1.180.200.520.300.250.680.590.590.820.78
Cash Flow From Financing Activity 3.77-0.12-0.16-0.37-0.56-1.62-1.90-1.24-0.61-0.65
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -7.15-0.010.05000000.330.27
Interest Paid -13.15-0.11-0.21-0.61-1.70-1.82-0.88-1.55-0.94-0.91
Dividend Paid -0.45000000000
Others 24.52000.241.140.20-1.020.3100
Net Cash Flow -88.90-3.113.736.91-0.292.87-3.75-5.056.33-7.43
PARTICULARSSep'06Sep'07Sep'08Sep'09Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Ratios
ROE (%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
ROCE (%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Asset Turnover Ratio0.790.170.340.521.371.271.031.120.930.82
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days10352213421465
Inventory Days11361232521593116148144184212
Payable Days2861,5411,004782299274331326418611

LML Ltd Stock News

LML Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of LML 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 01-Jan-1970 05:30 the market cap of LML stood at ₹30.09.
The latest P/E ratio of LML as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of LML as of 01-Jan-1970 05:30 is -0.03.
The 52-week high of LML is ₹3.70 and the 52-week low is ₹3.67.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of LML is ₹29.12 ( Cr.) .

About LML Ltd

Kanpur based two-wheeler major LML was established in 1972 as Lohia Machineries by the Singhania family to manufacture machinery for the synthetic fibers industry (which it no longer does). It commenced production of 100 cc scooters in 1983, in technical collaboration with Piaggio Vespa, of Italy. They have now entered the motorcycle market in collaboration with Daelim of Korea.

Although LML’s scooters are no longer badge as Vespa they continue to provide the same high quality scooters under the LML name.

The new LML NV is loaded with new features such as a bigger taillight, cushioned backrest, new handle bar design, new speedometer, utility box and a larger glove compartment.

LML has just introduced a whole new line of motorcycles to augment its Freedom. The Freedom Prima has a 125cc version with an option of a 4 or 5 speed gearbox and disc brakes. It also enters the power segment with the all new LML Graptor which is set directly against the Bajaj Pulsar in the power segment.

Products of Company:

  • Scooter
  • Motorcycle
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.