Loyal Textile Mills Ltd - Stock Valuation and Financial Performance

BSE: 514036 | NSE: LOYALTEX | Textile | Small Cap

Loyal Textile Mills Share Price

559.55 -1.55 -0.28%
as on 12-Apr'24 16:59

DeciZen - make an informed investing decision on Loyal Textile Mills

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

1. Quality

2. Valuation

Overvalued

3. Price Trend

oyal Textile Mills stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
269.5 Cr.
52-wk low:
490
52-wk high:
771.5

Is Loyal Textile Mills Ltd an attractive stock to invest in?

1. Is Loyal Textile Mills Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Loyal Textile Mills Ltd is a average quality company.

2. Is Loyal Textile Mills Ltd undervalued or overvalued?

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

3. Is Loyal Textile Mills Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Loyal Textile Mills 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 Loyal Textile Mills:

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.
Loyal Textile Mills Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 10.2%9.1%10.2%8.1%6.9%7.5%4.5%8.3%14.6%1.2%-
Value Creation
Index
-0.3-0.4-0.3-0.4-0.5-0.5-0.7-0.40.0-0.9-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,6051,4171,1781,1351,1561,3071,1041,1221,7631,4031,068
Sales YoY Gr.--11.7%-16.9%-3.7%1.9%13.1%-15.5%1.6%57.2%-20.4%-
Adj EPS 40.931.153.956.14853.48.857.1182.5-34.8-65.5
YoY Gr.--23.9%73.3%4.1%-14.5%11.3%-83.5%546.4%219.4%-119.1%-
BVPS (₹) 261.7272.2314.1370.7403.9452.6459.9517.4699.8691.8623
Adj Net
Profit
19.715262723.125.74.327.587.9-16.8-32
Cash Flow from Ops. 17916618074.111513783.6101-17265.8-
Debt/CF from Ops. 3.33.32.87.64.53.64.83.8-3.610.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -1.5%4%8.3%-20.4%
Adj EPS -198.2%-193.8%-257.9%-119.1%
BVPS11.4%11.4%14.6%-1.1%
Share Price 13.6% 6.9% 4.2% -9.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
16.611.618.316.412.412.51.911.730-5-10
Op. Profit
Mgn %
1111.213.411.49.18.77.79.611.42.8-2.4
Net Profit
Mgn %
1.21.12.22.4220.42.55-1.2-3
Debt to
Equity
4.64.23.33.12.72.21.81.51.820
Working Cap
Days
88106116127153153194198161240225
Cash Conv.
Cycle
364245668776806681148-16

Recent Performance Summary

Debt to equity has declined versus last 3 years average to 1.99

Return on Equity is Poor

Sales growth has been subdued in last 3 years 8.30%

Sales growth is not so good in last 4 quarters at -30.81%

Latest Financials - Loyal Textile Mills Ltd.

Standalone Consolidated
TTM EPS (₹) -65.5 -53.4
TTM Sales (₹ Cr.) 1,068 1,068
BVPS (₹.) 623 696.1
Reserves (₹ Cr.) 295 330
P/BV 0.90 0.80
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 490.00 / 771.45
All Time Low / High (₹) 17.00 / 1780.00
Market Cap (₹ Cr.) 270
Equity (₹ Cr.) 4.8
Face Value (₹) 10
Industry PE 29

Management X-Ray of Loyal Textile Mills:

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 Loyal Textile Mills

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
Sales1,6051,4171,1781,1351,1561,3071,1041,1221,7631,403
Operating Expenses 1,4301,2581,0211,0051,0511,1931,0191,0141,5641,364
Manufacturing Costs169184187162155169181165230240
Material Costs1,0898996776907378396606521,078891
Employee Cost 7683909093108121129164177
Other Costs 95926663657858689357
Operating Profit 1761591571301051148510819939
Operating Profit Margin (%) 11.0%11.2%13.4%11.4%9.1%8.7%7.7%9.6%11.3%2.8%
Other Income 423711533937
Interest 76696042393937354041
Depreciation 71826768605752433737
Exceptional Items 0000000000
Profit Before Tax 331033271723033131-1
Tax 13-570-7-3-5540-3
Profit After Tax 201526272326428911
PAT Margin (%) 1.2%1.1%2.2%2.4%2.0%2.0%0.4%2.5%5.2%0.1%
Adjusted EPS (₹)40.931.153.955.847.953.48.857.1189.52.6
Dividend Payout Ratio (%)18%24%19%18%10%3%0%13%5%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 127132152179195218222249337333
Share Capital 5555555555
Reserves 122127147174190213217245332328
Minority Interest0000000000
Debt514471424495467436356340616662
Long Term Debt272227180195153101611300
Short Term Debt242244244300314335296327616662
Trade Payables72756574126206234240181169
Others Liabilities 229238204181159134148152127103
Total Liabilities 9429158459299479959609811,2601,268

Fixed Assets

Gross Block1,0071,0721,130512530562570581570634
Accumulated Depreciation49758664963119172223265270306
Net Fixed Assets510486481449412389347316301328
CWIP 147153732243
Investments 56513765322
Inventories164149156202219267296258447522
Trade Receivables838749154191219156224303206
Cash Equivalents 365981514321921
Others Assets1641741339910396140146184186
Total Assets 9429158459299479959609811,2601,268

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 1791661807411513784101-17266
PBT 331033241723033131-1
Adjustment 145151120109959687766765
Changes in Working Capital 9733-53523-4-7-3539
Tax Paid -9-4-7-7-2-6-1-3-18-7
Cash Flow From Investing Activity -62-60-70-31-15-28-9-11-29-78
Capex -63-59-71-26-22-30-9-12-31-80
Net Investments 1-10-4620000
Others 0010111121
Cash Flow From Financing Activity -120-105-111-44-98-107-78-8720410
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 00071-54-65-41-52-530
Interest Paid -76-69-53-43-38-39-37-35-30-32
Dividend Paid -2-4-4-6-6-3-10-4-5
Others -42-33-53-66000029047
Net Cash Flow -310022-322-2
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)16.6411.6518.3816.2912.3612.471.9411.6831.120.37
ROCE (%)15.2711.2813.99.927.658.775.5210.8721.614.01
Asset Turnover Ratio1.741.531.341.281.231.351.131.161.571.11
PAT to CFO Conversion(x)8.9511.076.922.7455.27213.61-1.8966
Working Capital Days
Receivable Days18222133545762625566
Inventory Days354047586668939073126
Payable Days2330383750721221337172

Loyal Textile Mills Ltd Stock News

Loyal Textile Mills Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Loyal Textile Mills on 12-Apr-2024 16:59 is ₹559.5.
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 12-Apr-2024 16:59 the market cap of Loyal Textile Mills stood at ₹269.5.
The latest P/E ratio of Loyal Textile Mills as of 12-Apr-2024 16:59 is 0.00.
The latest P/B ratio of Loyal Textile Mills as of 12-Apr-2024 16:59 is 0.90.
The 52-week high of Loyal Textile Mills is ₹771.5 and the 52-week low is ₹490.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Loyal Textile Mills is ₹1,068 ( Cr.) .

About Loyal Textile Mills Ltd

Loyal Group is a multi-faceted organization, providing an array of products and services for textile and apparel industries. In more than its seven decades of establishment, the Group has created several benchmarks and established milestones for the forthcoming generations.

The Loyal Group was founded by Late Kalai Thanthai Karumuttu Thiagaraja Chettiar (1891 - 1974). He founded the group in the year 1956. He started business from a small Spinning and Weaving mill using second hand machines and handloom. The company was primarily started to provide work to laid off workers of a larger mill and with the passage of time it became the largest spinning mill in India.

Loyal Textile Mills Ltd has three spinning mills located at Kovilpati, Sattur and Arasanur, having around 1,35,000 ring spindles and 3840 rotors, which belong to global brands like Rieter, Truetschler, Marzoli, Electrojet, Lakshmi, Toyota, Schlafhorst, Savio and Murata. Besides this, the spinning divisions of Loyal Group use advanced testing instruments of USTER and PREMIER make.

Loyal Group comprises of two composite mills, one spinning mill, one dye house, three garment manufacturing units, one trading cum retailing company and two international trading companies (a Joint Venture with an Italian firm and a 100% owned trading company in United Kingdom). Besides, the Group has in its fold the 158-year-old watch trading company 'P'orr & Sons', which has 8 operational stores in Tamil Nadu and Andhra Pradesh (India).

An ISO 9002:2000 accredited, The Loyal Group follows a strict ethical code of conducts in its business operations. The Group's annual turnover is Rs.4,500 million (US$ 110 Million), out of which, Rs.3,000 million (US$ 75 Million) revenue was generated from exports. Loyal Group exports products to various countries which includes Israel, Egypt, Turkey, U S A, EU Countries, United kingdom, Japan, Thailand, South Korea, Dubai, Sri Lanka, Bangladesh, Brazil, Argentina, Columbia.

In recognition of its continual improvement in export performance, the Government of India has awarded Group with 'Three Star Export House'. Over the years, the group has been credited with several accolades and awards in recognition of its consistent export performance.

100% of the cotton is tested using HVI instruments and issued for mixing using a Bale management system, which ensures a narrow band of average yellowness and micronaire values.

Product range of the company includes:

Yarn

  • Compact yarn: In the compact spinning system yarn quality is increased by means of narrowing and decreasing the width of the band of fibers, which come out from the drawing apparatus before it is twisted into yarn and by the elimination of the twisting triangle. The process reduces the fur ratio by 60s % while improving the strength and elongation by 15 to 20%. It also provides an unique texture to the yarn and the imperfections are reduced by 10 to 15%.
  • Melange yarn: Melange yarn are produced by blending dyed polyester or viscous with white polyester /cotton. The multiple types fibers of differentiated colors are arranged randomly and piled one upon another into a stack of layers to get different shades. The yarn can be availed in variety of colors and combination of materials.
  • Dyed polyester blended yarn:The dyed polyester is blended with cotton yarn to get different shades. Using this process, fibre with a high tensile strength is produced while considerably reducing the production cost.
  • Kermal blended yarns: Kermal is an armide fibre blended with polyester and cotton to produce fire retardant yarns. These yarns are widely used to manufacture protective clothing for protection against exposure to flash fire in high risk working zones.
  • Carbon yarn:The weaving method includes a warp supply process for supplying twist-free flat warp having opposed flat surfaces and containing carbon fiber to a weaving loom. Carbon is blended with cotton or PC blend to produce yarns that are helpful to avoid electric shocks. This yarn is used to produce protective clothing, where electric conductivity risk is high.
  • Fancy yarns:The weaving method includes a warp supply process for supplying twist-free flat warp having opposed flat surfaces and containing carbon fiber to a weaving loom.

Fabrics

  • Grey WovenThe variety of fabric weave includes, Sheeting, Canvas, Satin, Drill, Twill, Gabardine, Herringbone and Oxford Weave. Equipped with the most modern looms, Loyal Group produces fabrics in widths ranging form 40'to 132'.
  • Dyed WovenThe process-house specialties include high- visibility fluorescent finish, flame retardant finish, stain-guard, wax-coating and anti-static finish, besides dyeing and bleaching of cotton and poly-cotton fabrics.
  • Grey KnittedThe entire range of single jersey (also with lycra/spandex), interlock,rib, 2 and 3 thread fleeze, pique polo and flat bed colour are produced.
  • Dyed KnittedVery good quality of bleached and dyed knitted fabrics are produced out of SCLAVOS and SANTEX machines.

Achievements/ recognition:

  • Bronze trophy for the year 1997-98 for being third largest exporter of cotton fabrics in the country
  • Silver trophy for the year 1998-99 for being second largest exporter of cotton fabrics in the country
  • Silver trophy by AEPC for being fourth largest exporter of garments under non-quota category from the year 1999
  • Bronze trophy for outstanding export performance in yarn amongst mill exporters from TEXPROCIL for the year 2001-02
  • Bronze trophy for the year 2004-05 for being third largest exporter of cotton fabrics in the country
  • Gold trophy for the year 2006-07 for being the largest exporter of cotton fabrics in the country
  • Certified 3 star export house
  • ISO 9000:2000 certified
  • ISO 14001:EMS certified
  • SCAL organic production MT certified
  • SA8000 Certification underway
  • Corporate office under green building certification
  • OEKO Tech standards for dyed fabrics
  • Bardush standards for European industrial wash
  • BS 2576/1986 & ASTM D1424/1996 standards for fabric
  • ASTM D5034/ASTM D1424 standards for dyed fabrics
  • ISO 13934/ISO 4074-2 dyed fabrics for purpose

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.