Laxmi Cotspin Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: LAXMICOT | Textile - Spinning | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Laxmi Cotspin

M-Cap below 100cr DeciZen not available

axmi Cotspin stock performance -

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

Is Laxmi Cotspin Ltd an attractive stock to invest in?

1. Is Laxmi Cotspin Ltd a good quality company?

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

2. Is Laxmi Cotspin Ltd undervalued or overvalued?

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

3. Is Laxmi Cotspin Ltd a good buy now?

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

10 Year X-Ray of Laxmi Cotspin:

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.
Laxmi Cotspin 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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 9.8%7.1%7%4.8%5%7%2.2%4%8%-3.9%-
Value Creation
Index
-0.3-0.5-0.5-0.7-0.6-0.5-0.8-0.7-0.4-1.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 115105113115140177151116216143149
Sales YoY Gr.--8.6%8.1%1.1%22.1%26.8%-14.6%-23.3%85.9%-33.6%-
Adj EPS 2.21.31.91.61.52.1-0.70.82.8-3.4-4.9
YoY Gr.--40.3%41.7%-16.6%-4.5%38.3%-134%NA234.9%-223%-
BVPS (₹) 21.422.22424.925.827.327.428.131.227.923.5
Adj Net
Profit
3.82.33.22.72.63.5-1.21.44.8-5.9-8
Cash Flow from Ops. 6.58.915.5-5.47.312.4216.8-5.74.8-
Debt/CF from Ops. 5.24.61.8-10.17.63.723.91.9-7.88.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 2.5%0.5%-1.8%-33.6%
Adj EPS -205%-218.1%NA-223%
BVPS3%1.5%0.5%-10.9%
Share Price - 16% 37.4% 47.5%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
11.168.16.45.97.7-2.539.4-11.6-19.2
Op. Profit
Mgn %
11.210.910.89.79.16.92.86.15.7-2.1-1.5
Net Profit
Mgn %
3.32.22.82.31.82-0.81.22.2-4.1-5.7
Debt to
Equity
0.91.10.71.31.3110.70.80.9-
Working Cap
Days
13016214416717214816920011919379
Cash Conv.
Cycle
771141121401451161341588012534

Recent Performance Summary

Debt to equity has declined versus last 3 years average to 0.89

Return on Equity is Poor

Sales growth has been subdued in last 3 years -1.81%

Sales growth is not so good in last 4 quarters at -2.63%

Latest Financials - Laxmi Cotspin Ltd.

Standalone Consolidated
TTM EPS (₹) -4.9 -4.9
TTM Sales (₹ Cr.) 149 149
BVPS (₹.) 23.5 23.5
Reserves (₹ Cr.) 23 23
P/BV 1.14 1.14
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 45.8
Equity (₹ Cr.) 17.2
Face Value (₹) 10
Industry PE 29.1

Management X-Ray of Laxmi Cotspin:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Laxmi Cotspin

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales114.52104.73113.22114.51139.79177.21151.34116.14215.94143.29
Operating Expenses 101.6893.27100.96103.42127.06164.96147.17109.07203.71146.26
Manufacturing Costs0009.6010.7413.179.889.5712.3212.10
Material Costs87.5777.1984.0885.62106.14138.29123.4188.29176.49120.62
Employee Cost 3.083.603.914.936.687.497.566.207.808.55
Other Costs 11.0212.4812.973.273.516.016.325.017.104.99
Operating Profit 12.8411.4612.2511.0912.7312.254.177.0712.24-2.97
Operating Profit Margin (%) 11.2%10.9%10.8%9.7%9.1%6.9%2.8%6.1%5.7%-2.1%
Other Income 0.612.040.350.332.282.283.270.562.122.54
Interest 4.024.342.871.893.404.524.673.013.343.14
Depreciation 4.736.196.905.727.435.563.723.153.233.26
Exceptional Items 000.03-0.030-0.010-0.420.300
Profit Before Tax 4.702.982.863.794.184.44-0.951.058.09-6.83
Tax 0.910.72-0.361.111.600.78-0.08-0.042.64-0.98
Profit After Tax 3.792.263.222.682.583.66-0.871.095.45-5.85
PAT Margin (%) 3.3%2.2%2.8%2.3%1.8%2.1%-0.6%0.9%2.5%-4.1%
Adjusted EPS (₹)2.21.31.91.61.52.1-0.50.63.2-3.4
Dividend Payout Ratio (%)23%38%27%32%33%23%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 36.7538.0141.1342.6844.2346.8647.0348.1153.5847.76
Share Capital 17.1517.1517.1517.1517.1517.1517.1517.1517.1517.15
Reserves 19.6120.8723.9825.5327.0929.7229.8830.9636.4330.61
Minority Interest0000000000
Debt29.4736.1624.4149.8350.3142.3145.5129.0639.6637.93
Long Term Debt11.3213.798.0115.8213.8410.367.8413.5210.258.91
Short Term Debt18.1622.3716.3934.0136.4831.9437.6715.5429.4129.02
Trade Payables7.513.012.403.216.1211.495.685.156.325.49
Others Liabilities 8.358.837.659.4110.408.444.588.919.866.91
Total Liabilities 82.0886.0175.58105.14111.07109.10102.8091.23109.4198.08

Fixed Assets

Gross Block31.8934.4728.7184.0289.1690.1191.4086.8187.6487.83
Accumulated Depreciation00042.4249.8555.3659.0859.5760.8864.06
Net Fixed Assets31.8934.4728.7141.6039.3234.7532.3227.2426.7523.77
CWIP 1.2801.411.03001.901.972.033.13
Investments 0.010.010000000.100.20
Inventories17.3421.2116.7231.5626.7825.7828.6330.4147.4247.02
Trade Receivables22.1417.4820.8024.5437.9640.5833.2219.628.616.24
Cash Equivalents 2.115.142.500.991.261.171.581.520.050.17
Others Assets7.317.715.455.415.766.815.1510.4824.4417.57
Total Assets 82.0886.0175.58105.14111.07109.10102.8091.23109.4198.08

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 6.488.8515.49-5.427.2612.41216.84-5.704.77
PBT 4.702.982.863.794.184.44-0.951.097.91-6.62
Adjustment 8.0710.049.708.0410.027.914.216.125.073.85
Changes in Working Capital -5.81-3.133.48-16.42-5.881.35-0.9410.15-16.387.53
Tax Paid -0.49-1.03-0.56-0.82-1.06-1.30-0.32-0.52-2.300
Cash Flow From Investing Activity -2.26-7.65-2.57-18.26-4.09-1.22-3.401.44-3.61-1.70
Capex -2.98-7.65-1.17-18.26-4.09-1.22-3.401.44-3.05-1.37
Net Investments 0.1000.0100000-0.56-0.33
Others 0.620-1.410000000
Cash Flow From Financing Activity -3.611.83-15.5722.17-2.91-11.271.81-18.349.25-2.96
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -2.612.47-5.777.81-1.99-3.47-2.525.68-3.27-1.34
Interest Paid -3.78-3.85-2.77-1.89-1.69-3.23-3.21-3.01-2.57-2.03
Dividend Paid 000-0.86-1.03-1.030000
Others 2.783.21-7.0217.111.81-3.547.54-21.0115.100.41
Net Cash Flow 0.613.03-2.64-1.500.26-0.090.41-0.06-0.050.11
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)11.056.048.146.45.948.04-1.852.2810.72-11.54
ROCE (%)12.919.847.756.817.719.333.974.6512.84-3.92
Asset Turnover Ratio1.491.251.41.271.291.611.431.22.151.38
PAT to CFO Conversion(x)1.713.924.81-2.022.813.39N/A15.45-1.05N/A
Working Capital Days
Receivable Days56696272828189832419
Inventory Days426761777654669366120
Payable Days23251212162325221218

Laxmi Cotspin Ltd Stock News

Laxmi Cotspin Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Laxmi Cotspin 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 Laxmi Cotspin stood at ₹45.78.
The latest P/E ratio of Laxmi Cotspin as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Laxmi Cotspin as of 01-Jan-1970 05:30 is 1.14.
The 52-week high of Laxmi Cotspin is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Laxmi Cotspin is ₹148.6 ( Cr.) .

About Laxmi Cotspin Ltd

No data to display
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.