Lloyds Luxuries Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: LLOYDS | Professional Services | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Lloyds Luxuries

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Undervalued

3. Price Trend

loyds Luxuries stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
255.9 Cr.
52-wk low:
0
52-wk high:
0

Is Lloyds Luxuries Ltd an attractive stock to invest in?

1. Is Lloyds Luxuries Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Lloyds Luxuries Ltd is a below average quality company.

2. Is Lloyds Luxuries Ltd undervalued or overvalued?

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

3. Is Lloyds Luxuries Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Lloyds Luxuries Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

10 Year X-Ray of Lloyds Luxuries:

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.
Lloyds Luxuries Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'20Mar'21Mar'22Mar'23TTM
ROCE % -12.8%-9.9%1%-5.5%-
Value Creation
Index
NANA-0.9-1.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 27.518.120.733.840
Sales YoY Gr.--34.1%14.1%63.2%-
Adj EPS -17.7-15.80.1-1.9-3.5
YoY Gr.-NANA-2487.5%-
BVPS (₹) -161.5-176.620.923.530.5
Adj Net
Profit
-3.5-3.20.1-4.3-8
Cash Flow from Ops. -23.2-1.13.2-0.9-
Debt/CF from Ops. -1.2-31.42.50-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANA7.1%63.2%
Adj EPS NANANA-2487.5%
BVPSNANANA12.2%
Share Price - - - 55.5%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
3829.30.7-7.2-13.1
Op. Profit
Mgn %
1.65.214.4-4.5NAN
Net Profit
Mgn %
-12.8-17.40.6-12.7-19.8
Debt to
Equity
-3.1-2.70.20-
Working Cap
Days
01513123050
Cash Conv.
Cycle
0-22-2100

Recent Performance Summary

No data to display

Return on Equity is Poor

Sales growth has been subdued in last 3 years 7.05%

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - Lloyds Luxuries Ltd.

Standalone Consolidated
TTM EPS (₹) -3.5 -
TTM Sales (₹ Cr.) 40.3 -
BVPS (₹.) 30.5 -
Reserves (₹ Cr.) 46 -
P/BV 3.70 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 256
Equity (₹ Cr.) 22.7
Face Value (₹) 10
Industry PE 47.6

Management X-Ray of Lloyds Luxuries:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Lloyds Luxuries

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23
Sales28182134
Operating Expenses 27171835
Manufacturing Costs2135
Material Costs3347
Employee Cost 105510
Other Costs 118613
Operating Profit 013-2
Operating Profit Margin (%) 1.6%4.5%14.0%-4.5%
Other Income 1001
Interest 2201
Depreciation 3332
Exceptional Items 0000
Profit Before Tax -4-30-4
Tax 0000
Profit After Tax -3-30-4
PAT Margin (%) -11.8%-16.7%0.7%-12.7%
Adjusted EPS (₹)-16.2-15.20.1-1.9
Dividend Payout Ratio (%)0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund -9-125169
Share Capital 25251723
Reserves -34-373446
Minority Interest0000
Debt283380
Long Term Debt283300
Short Term Debt1080
Trade Payables4332
Others Liabilities 3124
Total Liabilities 25256375

Fixed Assets

Gross Block27273335
Accumulated Depreciation10131417
Net Fixed Assets17151819
CWIP 0201
Investments 00010
Inventories3233
Trade Receivables1111
Cash Equivalents 0010
Others Assets444041
Total Assets 25256375

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -23-13-1
PBT -4-30-4
Adjustment -16433
Changes in Working Capital -3-200
Tax Paid 0000
Cash Flow From Investing Activity 17-2-10-14
Capex -2-2-2-4
Net Investments 000-10
Others 200-80
Cash Flow From Financing Activity 63714
Net Proceeds from Shares 003324
Net Proceeds from Borrowing 7500
Interest Paid -1-10-1
Dividend Paid 0000
Others 10-26-9
Net Cash Flow 001-1
PARTICULARSMar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)N/AN/A0-9.83
ROCE (%)N/AN/A1.36-6.52
Asset Turnover Ratio1.10.730.470.49
PAT to CFO Conversion(x)N/AN/AN/AN/A
Working Capital Days
Receivable Days1016137
Inventory Days35505033
Payable Days391356259113

Lloyds Luxuries Ltd Stock News

Lloyds Luxuries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Lloyds Luxuries 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 Lloyds Luxuries stood at ₹255.9.
The latest P/E ratio of Lloyds Luxuries as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Lloyds Luxuries as of 01-Jan-1970 05:30 is 3.70.
The 52-week high of Lloyds Luxuries is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Lloyds Luxuries is ₹40.32 ( Cr.) .

About Lloyds Luxuries Ltd

Incorporated in 2013, the company is amongst the organized player of salon services and beauty products in India, focused on grooming men to perfection. It owns exclusive franchisee of Truefitt & Hill, which is an international brand offering a wide range of beauty products and salon services for men through the luxury barbershops operating across many countries. The brand is exclusively owned by Truefitt & Hill (Gentlemen’s Grooming) Limited, a company registered under the law of England and Wales and having its office in London, United Kingdom.

It begins its relationship with Truefitt & Hill in 2013, when it commenced operations of its luxury barber store in Mumbai. It has subsequently continued to expand its operations and as of March 31, 2022, it operates 14 barber stores under the brand Truefitt & Hill across 7 cities in India. The company holds the Master Franchise Agreement of “Truefitt & Hill” upto 2043. Under the franchise agreement, it owns exclusive rights to open stores in the brand name of “Truefitt & Hill” either directly or through sub franchisee arrangements in India, Nepal, Sri Lanka, Bhutan, Vietnam, Myanmar and Bangladesh. As of March 31, 2022, it has assigned sub-franchisee of Truefitt & Hill to 12 barber stores operating in 11 cities of India, through which it earns royalty and franchisee income. In 2017, it was successful in expanding its reach internationally through opening of first barber store in Dhaka, Bangladesh as sub-franchisee store. It provides sub-franchise with a comprehensive system of business training, stylist education, professional marketing, promotion, and advertising programs, and other forms of on-going support designed to help franchisees build successful businesses.

In addition, it has obtained exclusive franchise for MARY COHR in 2019 for 10 years, a French Beauty Salon which has presence across the Globe. Under the exclusive master franchise agreement, it owns exclusive rights to open stores in the brand name of “MARY COHR” either directly or through sub franchisee arrangements in India. Currently, it is operating a MARY COHR store at Santacruz, Mumbai.

Business area of the company

The company has exclusive distribution / Franchise rights for Luxury Grooming Brands in India. It has successfully acquired the Master Franchise License for Truefitt & Hill.

Major events and milestones

  • 2013: Incorporation of the Company in the name of “Lloyds Luxuries Private Limited”.
  • 2013: Execution of franchisee agreement with Truefitt & Hill (Gentlemen’s Grooming) Limited, UK.
  • 2014: Conversion of the Company from Private Limited to Public Limited Company.
  • 2015: Won Indian Salon and Wellness Awards for Design for the Beauty Wellness Enterprise by the Wella Professionals.
  • 2016: Won Indian Salon and Wellness Awards for Design for the Beauty Wellness Enterprise by the Wella Professionals.
  • 2017-18: Won Times Retails Icon 2017 for Luxury Men’s Salon for “Truefitt & Hill”.
  • 2019-20: Execution of franchisee agreement with Mary Cohr, France.
  • 2019-20: Crossed Revenue of Rs 25 crore.
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.