Lloyds Luxuries Ltd.

641.35%

2026-08-21

lloydsluxuries.inBSE: -NSE: LLOYDS
Market Cap₹ 152 Cr.
Current Price₹ 63
High / Low₹ 99 / 35
Stock P/E0.0
Book Value₹ 13
Price to Book3.13
Dividend Yield0.00 %
ROCE-100.1 %
ROE-109.1 %
Face Value₹ 10

Add ratio to table

ABOUT

KEY POINTS

PROS

  • Company is almost debt free
  • Company has delivered good sales growth of 27.4% CAGR over last 5 years
  • Operating margins have improved to 2.8% from -2.6%
  • Working capital cycle has improved - days down from 74 to 24

CONS

  • Company is loss-making at the operating / net level
  • Company has a low return on equity of -52.7% over last 3 years
  • Company has a low return on capital employed of -47.9%
  • Interest coverage is weak at -45.8x - earnings barely cover interest
  • Promoter holding has decreased over last 2 years: -4.5pp
  • Poor cash conversion - profits are not backed by operating cash flow (CFO/PAT 0.05x)

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

EDIT COLUMNS
S.No.NameCMP Rs.P/EMar Cap Rs.Cr.Div Yld %NP Qtr Rs.Cr.Qtr Profit Var %Sales Qtr Rs.Cr.Qtr Sales Var %ROCE %OPM %
1.URBANCO147.400.0022731.740.00-921.20-13373.785283.401338.56-8.23-18.44
2.BLS271.3015.8311170.530.92201.6211.41890.5325.3341.5128.34
3.SIS413.8539.925848.981.69101.669.374603.5829.737.394.66
4.QUESS336.5019.905025.963.2782.1261.074181.6814.5224.722.02
5.BLSE314.0049.092852.890.1618.636.30304.0924.6317.526.98
6.TEAMLEASE1239.8512.801894.660.0034.4537.743034.694.9614.521.05
7.BLUSPRING119.800.001791.040.00-1.5877.90949.2919.071.322.17
8.KAPSTON523.4052.231592.820.0084.891284.832216.571062.3313.166.56
9.UDS216.7516.721451.210.0030.284.47764.299.159.995.54
10.GCSL522.9546.361263.410.1312.801240.3137.5270.7121.8546.76
11.KRYSTAL628.7014.31878.420.2417.415.92360.7111.6517.526.33
12.LLOYDS63.000.00152.050.00-100.11
Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

No quarterly results found

We don't have this information yet. Please check back later.

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020
28
27
Operating Profit
1
OPM %
4
Other Income
1
Interest
2
Depreciation
3
-4
Tax %
8
Net Profit
-3
EPS
-16
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-16
Minority Interest
0
Share of Associates
0
Adjusted EPS
-16
Mar 2021
18
17
Operating Profit
1
OPM %
7
Other Income
0
Interest
2
Depreciation
3
-3
Tax %
4
Net Profit
-3
EPS
-15
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-15
Minority Interest
0
Share of Associates
0
Adjusted EPS
-15
Mar 2022
21
18
Operating Profit
3
OPM %
15
Other Income
0
Interest
0
Depreciation
3
0
Tax %
-98
Net Profit
0
EPS
0
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
0
Mar 2023
34
35
Operating Profit
-1
OPM %
-3
Other Income
1
Interest
1
Depreciation
2
-4
Tax %
-2
Net Profit
-4
EPS
-22
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-2
Minority Interest
0
Share of Associates
0
Adjusted EPS
-2
Mar 2024
40
43
Operating Profit
-2
OPM %
-5
Other Income
1
Interest
1
Depreciation
5
-8
Tax %
3
Net Profit
-8
EPS
-4
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-4
Minority Interest
0
Share of Associates
0
Adjusted EPS
-4
Mar 2025
46
48
Operating Profit
-1
OPM %
-2
Other Income
0
Interest
1
Depreciation
5
-7
Tax %
2
Net Profit
-7
EPS
-3
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-3
Minority Interest
0
Share of Associates
0
Adjusted EPS
-3
Mar 2026
61
59
Operating Profit
2
OPM %
3
Other Income
0
Interest
1
Depreciation
4
-35
Tax %
2
Net Profit
-34
EPS
-14
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-14
Minority Interest
0
Share of Associates
0
Adjusted EPS
-14

COMPOUNDED SALES GROWTH

10 Years:
5 Years:
27%
3 Years:
22%

COMPOUNDED PROFIT GROWTH

10 Years:
5 Years:
3 Years:

STOCK PRICE CAGR

10 Years:
5 Years:
3 Years:
-19%
1 Year:
-45%

RETURN ON EQUITY

10 Years:
5 Years:
-34%
3 Years:
-53%
Last Year:
-109%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Corporate actions

No bonus data found

Mar 2020
2
-34
1
Trade Payables
4
53
Total Liabilities
25
17
Capital Work in Progress
0
0
3
0
Cash & Bank
0
5
Total Assets
25
Total Debt
28
Net Working Capital
-2
Contingent Liabilities
0
Book Value per Share
-16.15
Face Value
1.00
Total Debt
28
Net Working Capital
-2
Contingent Liabilities
0
Book Value per Share
-16.15
Face Value
1.00
Mar 2021
2
-37
0
Trade Payables
3
57
Total Liabilities
25
15
Capital Work in Progress
2
0
2
0
Cash & Bank
0
5
Total Assets
25
Total Debt
33
Net Working Capital
-0
Contingent Liabilities
1
Book Value per Share
-17.66
Face Value
1.00
Total Debt
33
Net Working Capital
-0
Contingent Liabilities
1
Book Value per Share
-17.66
Face Value
1.00
Mar 2022
16
34
8
Trade Payables
3
2
Total Liabilities
63
18
Capital Work in Progress
0
0
3
0
Cash & Bank
1
41
Total Assets
63
Total Debt
8
Net Working Capital
-8
Contingent Liabilities
0
Book Value per Share
20.93
Face Value
10.00
Total Debt
8
Net Working Capital
-8
Contingent Liabilities
0
Book Value per Share
20.93
Face Value
10.00
Mar 2023
22
46
0
Trade Payables
2
4
Total Liabilities
75
19
Capital Work in Progress
1
10
3
0
Cash & Bank
0
41
Total Assets
75
Total Debt
0
Net Working Capital
-1
Contingent Liabilities
0
Book Value per Share
14.73
Face Value
10.00
Total Debt
0
Net Working Capital
-1
Contingent Liabilities
0
Book Value per Share
14.73
Face Value
10.00
Mar 2024
23
38
0
Trade Payables
2
4
Total Liabilities
67
18
Capital Work in Progress
1
0
5
1
Cash & Bank
3
39
Total Assets
67
Total Debt
0
Net Working Capital
5
Contingent Liabilities
0
Book Value per Share
11.96
Face Value
10.00
Total Debt
0
Net Working Capital
5
Contingent Liabilities
0
Book Value per Share
11.96
Face Value
10.00
Mar 2025
24
41
0
Trade Payables
3
6
Total Liabilities
73
21
Capital Work in Progress
1
0
5
1
Cash & Bank
8
39
Total Assets
73
Total Debt
0
Net Working Capital
9
Contingent Liabilities
0
Book Value per Share
13.58
Face Value
10.00
Total Debt
0
Net Working Capital
9
Contingent Liabilities
0
Book Value per Share
13.58
Face Value
10.00
Mar 2026
24
6
0
Trade Payables
3
7
Total Liabilities
41
22
Capital Work in Progress
0
0
5
1
Cash & Bank
4
8
Total Assets
41
Total Debt
0
Net Working Capital
4
Contingent Liabilities
0
Book Value per Share
12.67
Face Value
10.00
Total Debt
0
Net Working Capital
4
Contingent Liabilities
0
Book Value per Share
12.67
Face Value
10.00

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020
-23
Cash from Investing
17
Cash from Financing
6
0
Free Cash Flow
-23
OCF / Net Profit
7.17
Cumulative 5-Year FCF
0
OCF / Net Profit
7.17
Cumulative 5-Year FCF
0
Mar 2021
-1
Cash from Investing
-2
Cash from Financing
3
-0
Free Cash Flow
-4
OCF / Net Profit
0.35
Cumulative 5-Year FCF
0
OCF / Net Profit
0.35
Cumulative 5-Year FCF
0
Mar 2022
3
Cash from Investing
-10
Cash from Financing
7
1
Free Cash Flow
0
OCF / Net Profit
21.70
Cumulative 5-Year FCF
0
OCF / Net Profit
21.70
Cumulative 5-Year FCF
0
Mar 2023
-1
Cash from Investing
-14
Cash from Financing
14
-1
Free Cash Flow
-5
OCF / Net Profit
0.20
Cumulative 5-Year FCF
0
OCF / Net Profit
0.20
Cumulative 5-Year FCF
0
Mar 2024
-7
Cash from Investing
8
Cash from Financing
1
2
Free Cash Flow
-9
OCF / Net Profit
0.87
Cumulative 5-Year FCF
0
OCF / Net Profit
0.87
Cumulative 5-Year FCF
0
Mar 2025
0
Cash from Investing
-5
Cash from Financing
10
5
Free Cash Flow
-5
OCF / Net Profit
-0.06
Cumulative 5-Year FCF
-22
OCF / Net Profit
-0.06
Cumulative 5-Year FCF
-22
Mar 2026
4
Cash from Investing
-8
Cash from Financing
0
-3
Free Cash Flow
-1
OCF / Net Profit
-0.12
Cumulative 5-Year FCF
-20
OCF / Net Profit
-0.12
Cumulative 5-Year FCF
-20

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020
EPS (₹)
-1.62
Book Value (₹)
-16.15
Dividend per Share (₹)
0.00
Cash EPS (₹)
-1.64
Operating Margin %
3.53%
Net Margin %
-11.77%
ROE %
0.00%
ROCE %
-10.17%
-12.90%
Debtor Days
10
Inventory Days
35
Payable Days
391
-346
Debt to Equity (x)
-3.05x
Interest Coverage (x)
-1.23x
0.71x
Revenue Growth %
0.00%
Operating Profit Growth %
0.00%
Net Profit Growth %
0.00%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2021
EPS (₹)
-1.52
Book Value (₹)
-17.66
Dividend per Share (₹)
0.00
Cash EPS (₹)
-1.78
Operating Margin %
6.81%
Net Margin %
-16.72%
ROE %
0.00%
ROCE %
-7.24%
-12.19%
Debtor Days
16
Inventory Days
50
Payable Days
356
-290
Debt to Equity (x)
-2.68x
Interest Coverage (x)
-0.84x
0.97x
Revenue Growth %
-34.10%
Operating Profit Growth %
27.05%
Net Profit Growth %
6.40%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2022
EPS (₹)
0.09
Book Value (₹)
20.93
Dividend per Share (₹)
0.00
Cash EPS (₹)
1.71
Operating Margin %
15.03%
Net Margin %
0.70%
ROE %
0.00%
ROCE %
1.36%
0.33%
Debtor Days
13
Inventory Days
50
Payable Days
259
-197
Debt to Equity (x)
0.23x
Interest Coverage (x)
1.21x
0.41x
Revenue Growth %
14.05%
Operating Profit Growth %
151.77%
Net Profit Growth %
104.80%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2023
EPS (₹)
-1.91
Book Value (₹)
14.73
Dividend per Share (₹)
0.00
Cash EPS (₹)
-0.93
Operating Margin %
-2.59%
Net Margin %
-12.73%
ROE %
-12.69%
ROCE %
-8.22%
-6.23%
Debtor Days
7
Inventory Days
33
Payable Days
113
-73
Debt to Equity (x)
0.00x
Interest Coverage (x)
-2.86x
0.79x
Revenue Growth %
63.20%
Operating Profit Growth %
-128.14%
Net Profit Growth %
-3054.13%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2024
EPS (₹)
-3.53
Book Value (₹)
11.96
Dividend per Share (₹)
0.00
Cash EPS (₹)
-1.27
Operating Margin %
-6.97%
Net Margin %
-19.86%
ROE %
-26.58%
ROCE %
-24.11%
-11.29%
Debtor Days
7
Inventory Days
37
Payable Days
83
-39
Debt to Equity (x)
0.00x
Interest Coverage (x)
-8.76x
2.07x
Revenue Growth %
19.48%
Operating Profit Growth %
-132.80%
Net Profit Growth %
-86.40%
-85.14%
P/E (x)
0.00x
P/B (x)
5.85x
Dividend Yield %
0.00%
-76.66x
Mar 2025
EPS (₹)
-2.79
Book Value (₹)
13.58
Dividend per Share (₹)
0.00
Cash EPS (₹)
-0.65
Operating Margin %
-3.19%
Net Margin %
-14.38%
ROE %
-22.38%
ROCE %
-19.59%
-9.50%
Debtor Days
7
Inventory Days
40
Payable Days
101
-54
Debt to Equity (x)
0.00x
Interest Coverage (x)
-10.40x
2.53x
Revenue Growth %
14.84%
Operating Profit Growth %
45.48%
Net Profit Growth %
16.83%
21.04%
P/E (x)
0.00x
P/B (x)
6.70x
Dividend Yield %
0.00%
-188.84x
Mar 2026
EPS (₹)
-14.24
Book Value (₹)
12.67
Dividend per Share (₹)
0.00
Cash EPS (₹)
-12.50
Operating Margin %
2.83%
Net Margin %
-56.54%
ROE %
-109.14%
ROCE %
-100.11%
-60.49%
Debtor Days
5
Inventory Days
29
Payable Days
103
-69
Debt to Equity (x)
0.00x
Interest Coverage (x)
-45.81x
1.52x
Revenue Growth %
31.29%
Operating Profit Growth %
285.43%
Net Profit Growth %
-416.09%
-410.29%
P/E (x)
0.00x
P/B (x)
3.13x
Dividend Yield %
0.00%
44.49x

Shareholding Pattern

Numbers in percentages

TRADES
Jun 2024
72.84
FIIs
0.00
0.00
Government
0.00
27.16
Sep 2024
69.76
FIIs
0.00
0.00
Government
0.00
30.24
Dec 2024
69.72
FIIs
0.00
0.00
Government
0.00
30.28
Mar 2025
69.14
FIIs
0.00
0.00
Government
0.00
30.86
Jun 2025
69.14
FIIs
0.00
0.00
Government
0.00
30.86
Sep 2025
69.14
FIIs
0.00
0.00
Government
0.00
30.86
Dec 2025
69.10
FIIs
0.00
0.00
Government
0.00
30.90
Mar 2026
68.37
FIIs
0.00
0.03
Government
0.00
31.60
Jun 2026
68.37
FIIs
0.00
0.03
Government
0.00
31.60

Documents

Announcements

Nothing filed yet.

Credit Ratings

Nothing filed yet.

Concalls

Nothing filed yet.