LMW Ltd.
•₹ 19,8491.43%
2026-08-21
ABOUT
KEY POINTS
Revenue Breakup Mar 2026 • Textile Machinery Dvision: 56.0% • Machine Tool & Foundry Division: 38.3% • Advanced Technology Centre: 5.7%
PROS
- Company has delivered good profit growth of 26.5% CAGR over last 5 years
- Company is almost debt free
- Latest quarter profit grew 169.8% YoY, showing strong momentum
- Company has a consistent dividend-paying track record
- Working capital cycle has improved - days down from 197 to 152
- Company generates healthy free cash flow
CONS
- A large part of profit comes from other income (68.0% of PBT)
- Receivables are growing faster than sales - a possible quality concern
- Interest coverage is weak at 0.0x - earnings barely cover interest
- Company has a low return on equity of 9.6% over last 3 years
- Poor cash conversion - profits are not backed by operating cash flow (CFO/PAT 0.42x)
* The pros and cons are machine generated based on quantitative rules.
Peer comparison
EDIT COLUMNS| S.No. | Name | CMP Rs. | P/E | Mar Cap Rs.Cr. | Div Yld % | NP Qtr Rs.Cr. | Qtr Profit Var % | Sales Qtr Rs.Cr. | Qtr Sales Var % | ROCE % | OPM % |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | LMW | 19545.15 | 119.46 | 20880.08 | 0.18 | 55.52 | 384.05 | 860.72 | 24.00 | 6.44 | 7.39 |
| 2. | LCL | 539.75 | 29.49 | 5702.46 | 0.32 | 662.61 | — | 5030.22 | — | 44.59 | 19.92 |
| 3. | INDIANCARD | 213.95 | 21.22 | 127.11 | 0.00 | 4.56 | 98.95 | 9.78 | 1.35 | 33.18 | -31.02 |
Detailed Comparison with:
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,174 | 1,305 | 1,166 | 952 | 659 | 751 | 711 | 789 | 685 | 776 | 767 | 854 | 853 | |
| 1,066 | 1,168 | 1,052 | 880 | 646 | 715 | 678 | 732 | 660 | 728 | 710 | 789 | 806 | |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 35 | 34 | 32 | 40 | 29 | 30 | 32 | 34 | 36 | 39 | 28 | 36 | 38 |
| Interest | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 22 | 23 | 22 | 25 | 25 | 27 | 27 | 28 | 28 | 29 | 29 | 29 | 28 |
| 122 | 149 | 123 | 86 | 18 | 38 | 168 | 63 | 33 | 59 | 45 | 71 | 83 | |
| Tax % | 23.46% | 21.71% | 21.52% | 24.51% | 28.87% | 24.74% | 12.21% | 21.62% | 24.78% | 23.67% | 33.17% | 23.86% | 20.08% |
| Net Profit | 93 | 116 | 97 | 65 | 12 | 29 | 148 | 49 | 24 | 45 | 30 | 54 | 66 |
| 87 | 109 | 90 | 61 | 12 | 27 | 138 | 46 | 23 | 42 | 28 | 51 | 6 | |
| Equity Capital | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Equity Capital | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Jun 2023
- 1,174
- 1,066
- Operating Profit
- —
- OPM %
- —
- Other Income
- 35
- Interest
- 0
- Depreciation
- 22
- 122
- Tax %
- 23.46%
- Net Profit
- 93
- 87
- Equity Capital
- 11
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 11
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2023
- 1,305
- 1,168
- Operating Profit
- —
- OPM %
- —
- Other Income
- 34
- Interest
- 0
- Depreciation
- 23
- 149
- Tax %
- 21.71%
- Net Profit
- 116
- 109
- Equity Capital
- 11
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 11
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2023
- 1,166
- 1,052
- Operating Profit
- —
- OPM %
- —
- Other Income
- 32
- Interest
- 1
- Depreciation
- 22
- 123
- Tax %
- 21.52%
- Net Profit
- 97
- 90
- Equity Capital
- 11
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 11
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2024
- 952
- 880
- Operating Profit
- —
- OPM %
- —
- Other Income
- 40
- Interest
- 0
- Depreciation
- 25
- 86
- Tax %
- 24.51%
- Net Profit
- 65
- 61
- Equity Capital
- 11
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 11
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2024
- 659
- 646
- Operating Profit
- —
- OPM %
- —
- Other Income
- 29
- Interest
- 0
- Depreciation
- 25
- 18
- Tax %
- 28.87%
- Net Profit
- 12
- 12
- Equity Capital
- 11
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 11
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2024
- 751
- 715
- Operating Profit
- —
- OPM %
- —
- Other Income
- 30
- Interest
- 0
- Depreciation
- 27
- 38
- Tax %
- 24.74%
- Net Profit
- 29
- 27
- Equity Capital
- 11
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 11
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2024
- 711
- 678
- Operating Profit
- —
- OPM %
- —
- Other Income
- 32
- Interest
- 0
- Depreciation
- 27
- 168
- Tax %
- 12.21%
- Net Profit
- 148
- 138
- Equity Capital
- 11
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 11
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2025
- 789
- 732
- Operating Profit
- —
- OPM %
- —
- Other Income
- 34
- Interest
- 0
- Depreciation
- 28
- 63
- Tax %
- 21.62%
- Net Profit
- 49
- 46
- Equity Capital
- 11
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 11
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2025
- 685
- 660
- Operating Profit
- —
- OPM %
- —
- Other Income
- 36
- Interest
- 0
- Depreciation
- 28
- 33
- Tax %
- 24.78%
- Net Profit
- 24
- 23
- Equity Capital
- 11
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 11
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2025
- 776
- 728
- Operating Profit
- —
- OPM %
- —
- Other Income
- 39
- Interest
- 0
- Depreciation
- 29
- 59
- Tax %
- 23.67%
- Net Profit
- 45
- 42
- Equity Capital
- 11
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 11
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2025
- 767
- 710
- Operating Profit
- —
- OPM %
- —
- Other Income
- 28
- Interest
- 0
- Depreciation
- 29
- 45
- Tax %
- 33.17%
- Net Profit
- 30
- 28
- Equity Capital
- 11
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 11
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2026
- 854
- 789
- Operating Profit
- —
- OPM %
- —
- Other Income
- 36
- Interest
- 0
- Depreciation
- 29
- 71
- Tax %
- 23.86%
- Net Profit
- 54
- 51
- Equity Capital
- 11
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 11
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2026
- 853
- 806
- Operating Profit
- —
- OPM %
- —
- Other Income
- 38
- Interest
- 0
- Depreciation
- 28
- 83
- Tax %
- 20.08%
- Net Profit
- 66
- 6
- Equity Capital
- 11
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 11
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,213 | 2,497 | 2,636 | 1,570 | 1,690 | 3,072 | 4,533 | 4,597 | 2,909 | 3,082 | 3,250 | |
| 1,958 | 2,231 | 2,367 | 1,547 | 1,624 | 2,843 | 4,130 | 4,167 | 2,777 | 2,888 | 3,033 | |
| Operating Profit | 346 | 375 | 375 | 117 | 148 | 310 | 559 | 572 | 263 | 335 | — |
| OPM % | 16 | 15 | 14 | 7 | 9 | 10 | 12 | 12 | 9 | 11 | — |
| Other Income | 91 | 109 | 106 | 94 | 83 | 81 | 156 | 142 | 130 | 141 | 141 |
| Interest | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 75 | 71 | 50 | 50 | 52 | 56 | 73 | 92 | 107 | 114 | 115 |
| 266 | 299 | 287 | 64 | 74 | 237 | 485 | 480 | 287 | 208 | 258 | |
| Tax % | 28 | 29 | 34 | 30 | 36 | 24 | 28 | 23 | 17 | 26 | 24 |
| Net Profit | 191 | 211 | 189 | 45 | 47 | 180 | 350 | 371 | 238 | 154 | 195 |
| EPS | 170 | 193 | 174 | 42 | 44 | 168 | 328 | 348 | 223 | 144 | — |
| Dividend Payout % | 20 | 21 | 20 | 24 | 23 | 24 | 30 | 22 | 13 | 24 | — |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjusted EPS | 174 | 193 | 177 | 42 | 44 | 168 | 328 | 348 | 223 | 144 | — |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjusted EPS | 174 | 193 | 177 | 42 | 44 | 168 | 328 | 348 | 223 | 144 | — |
Mar 2017
- 2,213
- 1,958
- Operating Profit
- 346
- OPM %
- 16
- Other Income
- 91
- Interest
- 0
- Depreciation
- 75
- 266
- Tax %
- 28
- Net Profit
- 191
- EPS
- 170
- Dividend Payout %
- 20
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 174
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 174
Mar 2018
- 2,497
- 2,231
- Operating Profit
- 375
- OPM %
- 15
- Other Income
- 109
- Interest
- 1
- Depreciation
- 71
- 299
- Tax %
- 29
- Net Profit
- 211
- EPS
- 193
- Dividend Payout %
- 21
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 193
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 193
Mar 2019
- 2,636
- 2,367
- Operating Profit
- 375
- OPM %
- 14
- Other Income
- 106
- Interest
- 1
- Depreciation
- 50
- 287
- Tax %
- 34
- Net Profit
- 189
- EPS
- 174
- Dividend Payout %
- 20
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 177
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 177
Mar 2020
- 1,570
- 1,547
- Operating Profit
- 117
- OPM %
- 7
- Other Income
- 94
- Interest
- 0
- Depreciation
- 50
- 64
- Tax %
- 30
- Net Profit
- 45
- EPS
- 42
- Dividend Payout %
- 24
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 42
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 42
Mar 2021
- 1,690
- 1,624
- Operating Profit
- 148
- OPM %
- 9
- Other Income
- 83
- Interest
- 0
- Depreciation
- 52
- 74
- Tax %
- 36
- Net Profit
- 47
- EPS
- 44
- Dividend Payout %
- 23
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 44
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 44
Mar 2022
- 3,072
- 2,843
- Operating Profit
- 310
- OPM %
- 10
- Other Income
- 81
- Interest
- 0
- Depreciation
- 56
- 237
- Tax %
- 24
- Net Profit
- 180
- EPS
- 168
- Dividend Payout %
- 24
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 168
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 168
Mar 2023
- 4,533
- 4,130
- Operating Profit
- 559
- OPM %
- 12
- Other Income
- 156
- Interest
- 0
- Depreciation
- 73
- 485
- Tax %
- 28
- Net Profit
- 350
- EPS
- 328
- Dividend Payout %
- 30
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 328
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 328
Mar 2024
- 4,597
- 4,167
- Operating Profit
- 572
- OPM %
- 12
- Other Income
- 142
- Interest
- 0
- Depreciation
- 92
- 480
- Tax %
- 23
- Net Profit
- 371
- EPS
- 348
- Dividend Payout %
- 22
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 348
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 348
Mar 2025
- 2,909
- 2,777
- Operating Profit
- 263
- OPM %
- 9
- Other Income
- 130
- Interest
- 0
- Depreciation
- 107
- 287
- Tax %
- 17
- Net Profit
- 238
- EPS
- 223
- Dividend Payout %
- 13
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 223
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 223
Mar 2026
- 3,082
- 2,888
- Operating Profit
- 335
- OPM %
- 11
- Other Income
- 141
- Interest
- 0
- Depreciation
- 114
- 208
- Tax %
- 26
- Net Profit
- 154
- EPS
- 144
- Dividend Payout %
- 24
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 144
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 144
TTM
- 3,250
- 3,033
- Operating Profit
- —
- OPM %
- —
- Other Income
- 141
- Interest
- 0
- Depreciation
- 115
- 258
- Tax %
- 24
- Net Profit
- 195
- EPS
- —
- Dividend Payout %
- —
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- —
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- —
COMPOUNDED SALES GROWTH
- 10 Years:
- 2%
- 5 Years:
- 13%
- 3 Years:
- -12%
COMPOUNDED PROFIT GROWTH
- 10 Years:
- -4%
- 5 Years:
- 27%
- 3 Years:
- -24%
STOCK PRICE CAGR
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- —
- 1 Year:
- 29%
RETURN ON EQUITY
- 10 Years:
- 10%
- 5 Years:
- 11%
- 3 Years:
- 10%
- Last Year:
- 5%
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| LIABILITIES | - | - | - | - | - | - | - | - | - | - |
| Equity Capital | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
| 1,527 | 1,711 | 1,680 | 1,646 | 1,770 | 1,975 | 2,289 | 2,652 | 2,861 | 2,960 | |
| Trade Payables | 327 | 420 | 381 | 341 | 434 | 569 | 728 | 560 | 546 | 622 |
| 865 | 769 | 523 | 517 | 718 | 1,316 | 1,146 | 981 | 924 | 1,005 | |
| Total Liabilities | 2,730 | 2,911 | 2,594 | 2,514 | 2,932 | 3,870 | 4,174 | 4,204 | 4,341 | 4,597 |
| ASSETS | - | - | - | - | - | - | - | - | - | - |
| 462 | 515 | 648 | 664 | 659 | 681 | 863 | 930 | 951 | 908 | |
| Capital Work in Progress | 3 | 21 | 12 | 30 | 11 | 5 | 23 | 9 | 4 | 1 |
| 126 | 148 | 189 | 201 | 351 | 521 | 581 | 706 | 901 | 1,075 | |
| 332 | 306 | 308 | 274 | 324 | 497 | 644 | 558 | 528 | 535 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 181 | 195 | 279 | |
| Cash & Bank | 907 | 970 | 523 | 619 | 763 | 461 | 692 | 898 | 1,291 | 1,006 |
| 899 | 950 | 914 | 726 | 825 | 1,704 | 1,372 | 922 | 471 | 793 | |
| Total Assets | 2,730 | 2,911 | 2,594 | 2,514 | 2,932 | 3,870 | 4,174 | 4,204 | 4,341 | 4,597 |
| Total Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Working Capital | 889 | 918 | 533 | 661 | 801 | 590 | 814 | 1,152 | 1,569 | 1,280 |
| Contingent Liabilities | 107 | 119 | 87 | 57 | 82 | 96 | 106 | 99 | 81 | 64 |
| Book Value per Share | 1404.25 | 1571.49 | 1582.29 | 1550.42 | 1666.44 | 1858.30 | 2153.55 | 2492.78 | 2688.98 | 2781.50 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Total Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Working Capital | 889 | 918 | 533 | 661 | 801 | 590 | 814 | 1,152 | 1,569 | 1,280 |
| Contingent Liabilities | 107 | 119 | 87 | 57 | 82 | 96 | 106 | 99 | 81 | 64 |
| Book Value per Share | 1404.25 | 1571.49 | 1582.29 | 1550.42 | 1666.44 | 1858.30 | 2153.55 | 2492.78 | 2688.98 | 2781.50 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
Mar 2017
- Equity Capital
- 11
- 1,527
- Trade Payables
- 327
- 865
- Total Liabilities
- 2,730
- 462
- Capital Work in Progress
- 3
- 126
- 332
- 0
- Cash & Bank
- 907
- 899
- Total Assets
- 2,730
- Total Debt
- 0
- Net Working Capital
- 889
- Contingent Liabilities
- 107
- Book Value per Share
- 1404.25
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 889
- Contingent Liabilities
- 107
- Book Value per Share
- 1404.25
- Face Value
- 10.00
Mar 2018
- Equity Capital
- 11
- 1,711
- Trade Payables
- 420
- 769
- Total Liabilities
- 2,911
- 515
- Capital Work in Progress
- 21
- 148
- 306
- 0
- Cash & Bank
- 970
- 950
- Total Assets
- 2,911
- Total Debt
- 0
- Net Working Capital
- 918
- Contingent Liabilities
- 119
- Book Value per Share
- 1571.49
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 918
- Contingent Liabilities
- 119
- Book Value per Share
- 1571.49
- Face Value
- 10.00
Mar 2019
- Equity Capital
- 11
- 1,680
- Trade Payables
- 381
- 523
- Total Liabilities
- 2,594
- 648
- Capital Work in Progress
- 12
- 189
- 308
- 0
- Cash & Bank
- 523
- 914
- Total Assets
- 2,594
- Total Debt
- 0
- Net Working Capital
- 533
- Contingent Liabilities
- 87
- Book Value per Share
- 1582.29
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 533
- Contingent Liabilities
- 87
- Book Value per Share
- 1582.29
- Face Value
- 10.00
Mar 2020
- Equity Capital
- 11
- 1,646
- Trade Payables
- 341
- 517
- Total Liabilities
- 2,514
- 664
- Capital Work in Progress
- 30
- 201
- 274
- 0
- Cash & Bank
- 619
- 726
- Total Assets
- 2,514
- Total Debt
- 0
- Net Working Capital
- 661
- Contingent Liabilities
- 57
- Book Value per Share
- 1550.42
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 661
- Contingent Liabilities
- 57
- Book Value per Share
- 1550.42
- Face Value
- 10.00
Mar 2021
- Equity Capital
- 11
- 1,770
- Trade Payables
- 434
- 718
- Total Liabilities
- 2,932
- 659
- Capital Work in Progress
- 11
- 351
- 324
- 0
- Cash & Bank
- 763
- 825
- Total Assets
- 2,932
- Total Debt
- 0
- Net Working Capital
- 801
- Contingent Liabilities
- 82
- Book Value per Share
- 1666.44
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 801
- Contingent Liabilities
- 82
- Book Value per Share
- 1666.44
- Face Value
- 10.00
Mar 2022
- Equity Capital
- 11
- 1,975
- Trade Payables
- 569
- 1,316
- Total Liabilities
- 3,870
- 681
- Capital Work in Progress
- 5
- 521
- 497
- 0
- Cash & Bank
- 461
- 1,704
- Total Assets
- 3,870
- Total Debt
- 0
- Net Working Capital
- 590
- Contingent Liabilities
- 96
- Book Value per Share
- 1858.30
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 590
- Contingent Liabilities
- 96
- Book Value per Share
- 1858.30
- Face Value
- 10.00
Mar 2023
- Equity Capital
- 11
- 2,289
- Trade Payables
- 728
- 1,146
- Total Liabilities
- 4,174
- 863
- Capital Work in Progress
- 23
- 581
- 644
- 0
- Cash & Bank
- 692
- 1,372
- Total Assets
- 4,174
- Total Debt
- 0
- Net Working Capital
- 814
- Contingent Liabilities
- 106
- Book Value per Share
- 2153.55
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 814
- Contingent Liabilities
- 106
- Book Value per Share
- 2153.55
- Face Value
- 10.00
Mar 2024
- Equity Capital
- 11
- 2,652
- Trade Payables
- 560
- 981
- Total Liabilities
- 4,204
- 930
- Capital Work in Progress
- 9
- 706
- 558
- 181
- Cash & Bank
- 898
- 922
- Total Assets
- 4,204
- Total Debt
- 0
- Net Working Capital
- 1,152
- Contingent Liabilities
- 99
- Book Value per Share
- 2492.78
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 1,152
- Contingent Liabilities
- 99
- Book Value per Share
- 2492.78
- Face Value
- 10.00
Mar 2025
- Equity Capital
- 11
- 2,861
- Trade Payables
- 546
- 924
- Total Liabilities
- 4,341
- 951
- Capital Work in Progress
- 4
- 901
- 528
- 195
- Cash & Bank
- 1,291
- 471
- Total Assets
- 4,341
- Total Debt
- 0
- Net Working Capital
- 1,569
- Contingent Liabilities
- 81
- Book Value per Share
- 2688.98
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 1,569
- Contingent Liabilities
- 81
- Book Value per Share
- 2688.98
- Face Value
- 10.00
Mar 2026
- Equity Capital
- 11
- 2,960
- Trade Payables
- 622
- 1,005
- Total Liabilities
- 4,597
- 908
- Capital Work in Progress
- 1
- 1,075
- 535
- 279
- Cash & Bank
- 1,006
- 793
- Total Assets
- 4,597
- Total Debt
- 0
- Net Working Capital
- 1,280
- Contingent Liabilities
- 64
- Book Value per Share
- 2781.50
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 1,280
- Contingent Liabilities
- 64
- Book Value per Share
- 2781.50
- Face Value
- 10.00
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 132 | 165 | 125 | 86 | 156 | 477 | 324 | 140 | 26 | 154 | |
| Cash from Investing | 68 | -20 | 30 | -70 | -144 | -445 | -245 | -61 | 68 | -63 |
| Cash from Financing | -195 | -47 | -215 | -45 | -11 | -11 | -43 | -105 | -80 | -32 |
| 5 | 98 | -61 | -29 | 1 | 21 | 36 | -26 | 14 | 59 | |
| Free Cash Flow | 74 | 26 | -31 | 6 | 156 | 417 | 61 | 5 | -85 | 95 |
| OCF / Net Profit | 0.69 | 0.78 | 0.66 | 1.92 | 3.29 | 2.66 | 0.92 | 0.38 | 0.11 | 1.00 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 232 | 575 | 610 | 646 | 554 | 493 |
| OCF / Net Profit | 0.69 | 0.78 | 0.66 | 1.92 | 3.29 | 2.66 | 0.92 | 0.38 | 0.11 | 1.00 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 232 | 575 | 610 | 646 | 554 | 493 |
Mar 2017
- 132
- Cash from Investing
- 68
- Cash from Financing
- -195
- 5
- Free Cash Flow
- 74
- OCF / Net Profit
- 0.69
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 0.69
- Cumulative 5-Year FCF
- 0
Mar 2018
- 165
- Cash from Investing
- -20
- Cash from Financing
- -47
- 98
- Free Cash Flow
- 26
- OCF / Net Profit
- 0.78
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 0.78
- Cumulative 5-Year FCF
- 0
Mar 2019
- 125
- Cash from Investing
- 30
- Cash from Financing
- -215
- -61
- Free Cash Flow
- -31
- OCF / Net Profit
- 0.66
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 0.66
- Cumulative 5-Year FCF
- 0
Mar 2020
- 86
- Cash from Investing
- -70
- Cash from Financing
- -45
- -29
- Free Cash Flow
- 6
- OCF / Net Profit
- 1.92
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 1.92
- Cumulative 5-Year FCF
- 0
Mar 2021
- 156
- Cash from Investing
- -144
- Cash from Financing
- -11
- 1
- Free Cash Flow
- 156
- OCF / Net Profit
- 3.29
- Cumulative 5-Year FCF
- 232
- OCF / Net Profit
- 3.29
- Cumulative 5-Year FCF
- 232
Mar 2022
- 477
- Cash from Investing
- -445
- Cash from Financing
- -11
- 21
- Free Cash Flow
- 417
- OCF / Net Profit
- 2.66
- Cumulative 5-Year FCF
- 575
- OCF / Net Profit
- 2.66
- Cumulative 5-Year FCF
- 575
Mar 2023
- 324
- Cash from Investing
- -245
- Cash from Financing
- -43
- 36
- Free Cash Flow
- 61
- OCF / Net Profit
- 0.92
- Cumulative 5-Year FCF
- 610
- OCF / Net Profit
- 0.92
- Cumulative 5-Year FCF
- 610
Mar 2024
- 140
- Cash from Investing
- -61
- Cash from Financing
- -105
- -26
- Free Cash Flow
- 5
- OCF / Net Profit
- 0.38
- Cumulative 5-Year FCF
- 646
- OCF / Net Profit
- 0.38
- Cumulative 5-Year FCF
- 646
Mar 2025
- 26
- Cash from Investing
- 68
- Cash from Financing
- -80
- 14
- Free Cash Flow
- -85
- OCF / Net Profit
- 0.11
- Cumulative 5-Year FCF
- 554
- OCF / Net Profit
- 0.11
- Cumulative 5-Year FCF
- 554
Mar 2026
- 154
- Cash from Investing
- -63
- Cash from Financing
- -32
- 59
- Free Cash Flow
- 95
- OCF / Net Profit
- 1.00
- Cumulative 5-Year FCF
- 493
- OCF / Net Profit
- 1.00
- Cumulative 5-Year FCF
- 493
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| PER SHARE | - | - | - | - | - | - | - | - | - | - |
| EPS (₹) | 173.98 | 192.98 | 177.18 | 42.12 | 44.43 | 168.19 | 327.91 | 347.73 | 223.07 | 144.12 |
| Book Value (₹) | 1404.25 | 1571.49 | 1582.29 | 1550.42 | 1666.44 | 1858.30 | 2153.55 | 2492.78 | 2688.98 | 2781.50 |
| Dividend per Share (₹) | 35.00 | 40.00 | 35.00 | 10.00 | 10.00 | 40.00 | 98.50 | 75.00 | 30.00 | 35.00 |
| Cash EPS (₹) | 242.19 | 257.60 | 223.83 | 89.17 | 92.69 | 220.44 | 396.67 | 433.63 | 323.50 | 251.26 |
| PROFITABILITY | - | - | - | - | - | - | - | - | - | - |
| Operating Margin % | 14.23% | 14.64% | 14.21% | 7.46% | 8.76% | 10.09% | 12.33% | 9.35% | 4.57% | 6.30% |
| Net Margin % | 7.84% | 8.26% | 7.18% | 2.87% | 2.81% | 5.85% | 7.73% | 8.08% | 8.19% | 4.99% |
| ROE % | 12.53% | 12.97% | 11.09% | 2.69% | 2.76% | 9.54% | 16.35% | 14.97% | 8.61% | 5.27% |
| ROCE % | 17.54% | 18.39% | 16.85% | 3.87% | 4.32% | 12.59% | 22.66% | 19.34% | 10.37% | 7.12% |
| 7.07% | 7.50% | 6.88% | 1.76% | 1.74% | 5.28% | 8.71% | 8.87% | 5.58% | 3.44% | |
| EFFICIENCY | - | - | - | - | - | - | - | - | - | - |
| Debtor Days | 30 | 33 | 32 | 38 | 33 | 30 | 25 | 19 | 24 | 28 |
| Inventory Days | 47 | 46 | 43 | 68 | 65 | 49 | 46 | 48 | 68 | 63 |
| Payable Days | 87 | 90 | 93 | 140 | 136 | 93 | 81 | 80 | 112 | 111 |
| -10 | -12 | -18 | -35 | -39 | -14 | -10 | -13 | -21 | -20 | |
| FINANCIAL HEALTH | - | - | - | - | - | - | - | - | - | - |
| Debt to Equity (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x |
| Interest Coverage (x) | 707.59x | 452.44x | 288.97x | 155.64x | 917.00x | 2775.55x | 0.00x | 0.00x | 0.00x | 0.00x |
| 1.80x | 1.83x | 1.62x | 1.85x | 1.81x | 1.41x | 1.55x | 1.91x | 2.26x | 1.92x | |
| GROWTH | - | - | - | - | - | - | - | - | - | - |
| Revenue Growth % | -12.73% | 12.82% | 5.57% | -40.43% | 7.61% | 81.79% | 47.59% | 1.41% | -36.71% | 5.93% |
| Operating Profit Growth % | -16.98% | 8.23% | -0.03% | -68.71% | 26.26% | 109.54% | 80.26% | 2.29% | -54.07% | 27.80% |
| Net Profit Growth % | -13.41% | 10.92% | -10.47% | -76.23% | 5.47% | 278.58% | 94.91% | 6.04% | -35.85% | -35.39% |
| 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 6.04% | -35.85% | -35.39% | |
| VALUATION | - | - | - | - | - | - | - | - | - | - |
| P/E (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 43.61x | 71.66x | 82.88x |
| P/B (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 6.08x | 5.94x | 4.29x |
| Dividend Yield % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.49% | 0.19% | 0.29% |
| 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 26.76x | 60.11x | 35.02x |
Mar 2017
- EPS (₹)
- 173.98
- Book Value (₹)
- 1404.25
- Dividend per Share (₹)
- 35.00
- Cash EPS (₹)
- 242.19
- Operating Margin %
- 14.23%
- Net Margin %
- 7.84%
- ROE %
- 12.53%
- ROCE %
- 17.54%
- 7.07%
- Debtor Days
- 30
- Inventory Days
- 47
- Payable Days
- 87
- -10
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 707.59x
- 1.80x
- Revenue Growth %
- -12.73%
- Operating Profit Growth %
- -16.98%
- Net Profit Growth %
- -13.41%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2018
- EPS (₹)
- 192.98
- Book Value (₹)
- 1571.49
- Dividend per Share (₹)
- 40.00
- Cash EPS (₹)
- 257.60
- Operating Margin %
- 14.64%
- Net Margin %
- 8.26%
- ROE %
- 12.97%
- ROCE %
- 18.39%
- 7.50%
- Debtor Days
- 33
- Inventory Days
- 46
- Payable Days
- 90
- -12
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 452.44x
- 1.83x
- Revenue Growth %
- 12.82%
- Operating Profit Growth %
- 8.23%
- Net Profit Growth %
- 10.92%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2019
- EPS (₹)
- 177.18
- Book Value (₹)
- 1582.29
- Dividend per Share (₹)
- 35.00
- Cash EPS (₹)
- 223.83
- Operating Margin %
- 14.21%
- Net Margin %
- 7.18%
- ROE %
- 11.09%
- ROCE %
- 16.85%
- 6.88%
- Debtor Days
- 32
- Inventory Days
- 43
- Payable Days
- 93
- -18
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 288.97x
- 1.62x
- Revenue Growth %
- 5.57%
- Operating Profit Growth %
- -0.03%
- Net Profit Growth %
- -10.47%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2020
- EPS (₹)
- 42.12
- Book Value (₹)
- 1550.42
- Dividend per Share (₹)
- 10.00
- Cash EPS (₹)
- 89.17
- Operating Margin %
- 7.46%
- Net Margin %
- 2.87%
- ROE %
- 2.69%
- ROCE %
- 3.87%
- 1.76%
- Debtor Days
- 38
- Inventory Days
- 68
- Payable Days
- 140
- -35
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 155.64x
- 1.85x
- Revenue Growth %
- -40.43%
- Operating Profit Growth %
- -68.71%
- Net Profit Growth %
- -76.23%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2021
- EPS (₹)
- 44.43
- Book Value (₹)
- 1666.44
- Dividend per Share (₹)
- 10.00
- Cash EPS (₹)
- 92.69
- Operating Margin %
- 8.76%
- Net Margin %
- 2.81%
- ROE %
- 2.76%
- ROCE %
- 4.32%
- 1.74%
- Debtor Days
- 33
- Inventory Days
- 65
- Payable Days
- 136
- -39
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 917.00x
- 1.81x
- Revenue Growth %
- 7.61%
- Operating Profit Growth %
- 26.26%
- Net Profit Growth %
- 5.47%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2022
- EPS (₹)
- 168.19
- Book Value (₹)
- 1858.30
- Dividend per Share (₹)
- 40.00
- Cash EPS (₹)
- 220.44
- Operating Margin %
- 10.09%
- Net Margin %
- 5.85%
- ROE %
- 9.54%
- ROCE %
- 12.59%
- 5.28%
- Debtor Days
- 30
- Inventory Days
- 49
- Payable Days
- 93
- -14
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 2775.55x
- 1.41x
- Revenue Growth %
- 81.79%
- Operating Profit Growth %
- 109.54%
- Net Profit Growth %
- 278.58%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2023
- EPS (₹)
- 327.91
- Book Value (₹)
- 2153.55
- Dividend per Share (₹)
- 98.50
- Cash EPS (₹)
- 396.67
- Operating Margin %
- 12.33%
- Net Margin %
- 7.73%
- ROE %
- 16.35%
- ROCE %
- 22.66%
- 8.71%
- Debtor Days
- 25
- Inventory Days
- 46
- Payable Days
- 81
- -10
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 0.00x
- 1.55x
- Revenue Growth %
- 47.59%
- Operating Profit Growth %
- 80.26%
- Net Profit Growth %
- 94.91%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2024
- EPS (₹)
- 347.73
- Book Value (₹)
- 2492.78
- Dividend per Share (₹)
- 75.00
- Cash EPS (₹)
- 433.63
- Operating Margin %
- 9.35%
- Net Margin %
- 8.08%
- ROE %
- 14.97%
- ROCE %
- 19.34%
- 8.87%
- Debtor Days
- 19
- Inventory Days
- 48
- Payable Days
- 80
- -13
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 0.00x
- 1.91x
- Revenue Growth %
- 1.41%
- Operating Profit Growth %
- 2.29%
- Net Profit Growth %
- 6.04%
- 6.04%
- P/E (x)
- 43.61x
- P/B (x)
- 6.08x
- Dividend Yield %
- 0.49%
- 26.76x
Mar 2025
- EPS (₹)
- 223.07
- Book Value (₹)
- 2688.98
- Dividend per Share (₹)
- 30.00
- Cash EPS (₹)
- 323.50
- Operating Margin %
- 4.57%
- Net Margin %
- 8.19%
- ROE %
- 8.61%
- ROCE %
- 10.37%
- 5.58%
- Debtor Days
- 24
- Inventory Days
- 68
- Payable Days
- 112
- -21
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 0.00x
- 2.26x
- Revenue Growth %
- -36.71%
- Operating Profit Growth %
- -54.07%
- Net Profit Growth %
- -35.85%
- -35.85%
- P/E (x)
- 71.66x
- P/B (x)
- 5.94x
- Dividend Yield %
- 0.19%
- 60.11x
Mar 2026
- EPS (₹)
- 144.12
- Book Value (₹)
- 2781.50
- Dividend per Share (₹)
- 35.00
- Cash EPS (₹)
- 251.26
- Operating Margin %
- 6.30%
- Net Margin %
- 4.99%
- ROE %
- 5.27%
- ROCE %
- 7.12%
- 3.44%
- Debtor Days
- 28
- Inventory Days
- 63
- Payable Days
- 111
- -20
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 0.00x
- 1.92x
- Revenue Growth %
- 5.93%
- Operating Profit Growth %
- 27.80%
- Net Profit Growth %
- -35.39%
- -35.39%
- P/E (x)
- 82.88x
- P/B (x)
- 4.29x
- Dividend Yield %
- 0.29%
- 35.02x
Documents
Announcements
- Copy of Newspaper Publication
2026-08-12 - LMW Limited has informed the exchange about the copies of the newspaper advertisements for the Postal Ballot/E-voting information (e-voting) published on 12th August 2026 in Business Line (English) and The Hindu - Tamil (Tamil).
- Shareholders meeting
2026-08-11 - LMW Limited has informed the Exchange regarding Notice of Postal Ballot
Annual Reports
Credit Ratings
- Credit Rating- New
2026-08-07 - LMW Limited has informed the Exchange about the Intimation of Credit Rating under Regulation 30 of the SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015.
Concalls
Jul 2026
May 2026
Feb 2026