Laxmi Organic Industries Ltd.

•

₹ 173.21-0.74%

2026-08-21

laxmi.comBSE: 543277NSE: LXCHEM

Market Cap₹ 4,841 Cr.

Current Price₹ 175

High / Low₹ 241 / 108

Stock P/E38.5

Book Value₹ 73

Price to Book1.53

Dividend Yield0.17 %

ROCE4.7 %

ROE4.1 %

Face Value₹ 2

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2026 • Chemicals: 96.8% • Other Operating Revenue: 2.7% • Jobwork & Other Services: 0.5%

PROS

Latest quarter profit grew 216.6% YoY, showing strong momentum
Company has consistently been profitable over the last 5 years
Strong cash generation - operating cash flow backs reported profits (CFO/PAT 2.69x)
Company has a consistent dividend-paying track record
Company maintains a comfortable, low leverage position

CONS

Company has a low return on capital employed of 7.7%
Company has a low return on equity of 6.0% over last 3 years
Total debt has risen sharply - up 113.6% year on year
Company has delivered a poor profit growth of -9.0% over past five years
Operating margins have contracted to 6.0% from 9.3%

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

Peer comparison

EDIT COLUMNS

ChemicalsChemicalsChemicals

Part ofNIFTY 50 NIFTY 500 NIFTY LARGEMIDCAP 250 NIFTY 100 NIFTY 200

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.	SOLARINDS	19800.00	89.97	179170.31	0.06	666.37	88.98	3668.20	70.26	38.16	27.91
2.	PIDILITIND	1650.00	63.40	167935.41	1.30	8835.10	1202.86	45515.50	1112.74	32.38	26.28
3.	SRF	2575.00	35.31	76329.39	0.35	758.87	75.53	5033.26	34.63	14.21	24.57
4.	FLUOROCHEM	4679.55	83.59	51404.86	0.06	219.00	19.02	1588.00	23.97	10.02	26.83
5.	NAVINFLUOR	8281.50	53.80	42484.11	0.18	243.31	107.67	1045.08	44.07	21.39	34.17
6.	GODREJIND	1217.10	34.87	40998.14	0.00	523.36	-27.85	5448.09	22.16	10.64	12.82
7.	DEEPAKNTR	1767.85	30.78	24112.24	0.42	345.01	207.36	2577.60	36.39	11.58	20.96
8.	AETHER	1639.40	92.52	21759.40	0.00	62.75	33.45	326.56	27.49	11.65	31.47
9.	ATUL	6581.75	24.36	19377.83	0.46	253.93	91.85	1847.95	25.03	15.05	21.41
10.	AARTIIND	526.90	35.99	19112.07	0.19	155.00	260.47	2387.00	42.42	6.39	16.00
11.	DEEPAKFERT	1474.65	18.98	18678.34	0.68	490.04	100.95	3256.26	22.47	12.12	25.96
12.	LXCHEM	174.20	38.52	4841.27	0.17	67.72	216.56	968.34	39.75	4.70	11.81

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	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
	729	652	694	792	718	771	786	710	693	700	719	735	968
	652	613	642	702	647	697	712	651	662	663	669	682	880
Operating Profit	—	—	—	—	—	—	—	—	—	—	—	—	—
OPM %	—	—	—	—	—	—	—	—	—	—	—	—	—
Other Income	4	8	5	8	12	7	6	1	6	4	3	3	3
Interest	5	2	1	-1	3	8	2	7	5	6	7	5	4
Depreciation	21	28	28	31	26	27	31	40	17	20	20	19	22
	56	18	30	68	54	46	47	13	14	16	26	32	92
Tax %	31.22%	38.90%	7.99%	34.83%	36.37%	39.26%	37.73%	-64.35%	-50.74%	28.90%	1.59%	33.63%	26.20%
Net Profit	0	0	0	0	34	28	29	22	21	11	25	22	68
	1	0	1	2	1	1	1	1	1	0	1	1	0
Equity Capital	53	53	55	55	55	55	55	55	55	55	55	55	55
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	53	53	55	55	55	55	55	55	55	55	55	55	55
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

: 729
: 652
Operating Profit: —
OPM %: —
Other Income: 4
Interest: 5
Depreciation: 21
: 56
Tax %: 31.22%
Net Profit: 0
: 1
Equity Capital: 53
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 53
Reserves: 0
Promoter Pledge %: 0.00%

Sep 2023

: 652
: 613
Operating Profit: —
OPM %: —
Other Income: 8
Interest: 2
Depreciation: 28
: 18
Tax %: 38.90%
Net Profit: 0
: 0
Equity Capital: 53
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 53
Reserves: 0
Promoter Pledge %: 0.00%

Dec 2023

: 694
: 642
Operating Profit: —
OPM %: —
Other Income: 5
Interest: 1
Depreciation: 28
: 30
Tax %: 7.99%
Net Profit: 0
: 1
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%

Mar 2024

: 792
: 702
Operating Profit: —
OPM %: —
Other Income: 8
Interest: -1
Depreciation: 31
: 68
Tax %: 34.83%
Net Profit: 0
: 2
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%

Jun 2024

: 718
: 647
Operating Profit: —
OPM %: —
Other Income: 12
Interest: 3
Depreciation: 26
: 54
Tax %: 36.37%
Net Profit: 34
: 1
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%

Sep 2024

: 771
: 697
Operating Profit: —
OPM %: —
Other Income: 7
Interest: 8
Depreciation: 27
: 46
Tax %: 39.26%
Net Profit: 28
: 1
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%

Dec 2024

: 786
: 712
Operating Profit: —
OPM %: —
Other Income: 6
Interest: 2
Depreciation: 31
: 47
Tax %: 37.73%
Net Profit: 29
: 1
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%

Mar 2025

: 710
: 651
Operating Profit: —
OPM %: —
Other Income: 1
Interest: 7
Depreciation: 40
: 13
Tax %: -64.35%
Net Profit: 22
: 1
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%

Jun 2025

: 693
: 662
Operating Profit: —
OPM %: —
Other Income: 6
Interest: 5
Depreciation: 17
: 14
Tax %: -50.74%
Net Profit: 21
: 1
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%

Sep 2025

: 700
: 663
Operating Profit: —
OPM %: —
Other Income: 4
Interest: 6
Depreciation: 20
: 16
Tax %: 28.90%
Net Profit: 11
: 0
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%

Dec 2025

: 719
: 669
Operating Profit: —
OPM %: —
Other Income: 3
Interest: 7
Depreciation: 20
: 26
Tax %: 1.59%
Net Profit: 25
: 1
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%

Mar 2026

: 735
: 682
Operating Profit: —
OPM %: —
Other Income: 3
Interest: 5
Depreciation: 19
: 32
Tax %: 33.63%
Net Profit: 22
: 1
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%

Jun 2026

: 968
: 880
Operating Profit: —
OPM %: —
Other Income: 3
Interest: 4
Depreciation: 22
: 92
Tax %: 26.20%
Net Profit: 68
: 0
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	TTM
	1,076	1,376	1,569	1,534	1,768	3,084	2,791	2,865	2,985	2,847	3,122
	955	1,224	1,413	1,418	1,549	2,713	2,549	2,609	2,706	2,675	2,893
Operating Profit	123	154	161	121	224	386	260	284	305	187	—
OPM %	11	11	10	8	13	13	9	10	10	7	—
Other Income	2	3	6	4	5	15	18	28	25	15	13
Interest	14	11	19	17	19	19	15	7	20	22	21
Depreciation	28	29	44	49	47	48	72	107	124	77	81
	81	114	98	81	158	319	173	171	161	88	166
Tax %	13	33	26	13	20	19	28	29	29	10	24
Net Profit	71	76	72	70	127	257	125	121	114	79	126
EPS	71	15	3	3	6	10	5	4	4	3	—
Dividend Payout %	2	2	2	0	10	7	11	14	12	10	—
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	11	12	3	3	5	10	5	4	4	3	—
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	11	12	3	3	5	10	5	4	4	3	—

Mar 2017

: 1,076
: 955
Operating Profit: 123
OPM %: 11
Other Income: 2
Interest: 14
Depreciation: 28
: 81
Tax %: 13
Net Profit: 71
EPS: 71
Dividend Payout %: 2
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 11
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 11

Mar 2018

: 1,376
: 1,224
Operating Profit: 154
OPM %: 11
Other Income: 3
Interest: 11
Depreciation: 29
: 114
Tax %: 33
Net Profit: 76
EPS: 15
Dividend Payout %: 2
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 12
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 12

Mar 2019

: 1,569
: 1,413
Operating Profit: 161
OPM %: 10
Other Income: 6
Interest: 19
Depreciation: 44
: 98
Tax %: 26
Net Profit: 72
EPS: 3
Dividend Payout %: 2
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 3
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 3

Mar 2020

: 1,534
: 1,418
Operating Profit: 121
OPM %: 8
Other Income: 4
Interest: 17
Depreciation: 49
: 81
Tax %: 13
Net Profit: 70
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 2021

: 1,768
: 1,549
Operating Profit: 224
OPM %: 13
Other Income: 5
Interest: 19
Depreciation: 47
: 158
Tax %: 20
Net Profit: 127
EPS: 6
Dividend Payout %: 10
Minority Interest: -0
Share of Associates: 0
Adjusted EPS: 5
Minority Interest: -0
Share of Associates: 0
Adjusted EPS: 5

Mar 2022

: 3,084
: 2,713
Operating Profit: 386
OPM %: 13
Other Income: 15
Interest: 19
Depreciation: 48
: 319
Tax %: 19
Net Profit: 257
EPS: 10
Dividend Payout %: 7
Minority Interest: -0
Share of Associates: 0
Adjusted EPS: 10
Minority Interest: -0
Share of Associates: 0
Adjusted EPS: 10

Mar 2023

: 2,791
: 2,549
Operating Profit: 260
OPM %: 9
Other Income: 18
Interest: 15
Depreciation: 72
: 173
Tax %: 28
Net Profit: 125
EPS: 5
Dividend Payout %: 11
Minority Interest: -0
Share of Associates: 0
Adjusted EPS: 5
Minority Interest: -0
Share of Associates: 0
Adjusted EPS: 5

Mar 2024

: 2,865
: 2,609
Operating Profit: 284
OPM %: 10
Other Income: 28
Interest: 7
Depreciation: 107
: 171
Tax %: 29
Net Profit: 121
EPS: 4
Dividend Payout %: 14
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 4
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 4

Mar 2025

: 2,985
: 2,706
Operating Profit: 305
OPM %: 10
Other Income: 25
Interest: 20
Depreciation: 124
: 161
Tax %: 29
Net Profit: 114
EPS: 4
Dividend Payout %: 12
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 4
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 4

Mar 2026

: 2,847
: 2,675
Operating Profit: 187
OPM %: 7
Other Income: 15
Interest: 22
Depreciation: 77
: 88
Tax %: 10
Net Profit: 79
EPS: 3
Dividend Payout %: 10
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 3
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 3

TTM

: 3,122
: 2,893
Operating Profit: —
OPM %: —
Other Income: 13
Interest: 21
Depreciation: 81
: 166
Tax %: 24
Net Profit: 126
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:: 11%
5 Years:: 10%
3 Years:: 1%

COMPOUNDED PROFIT GROWTH

10 Years:: 12%
5 Years:: -9%
3 Years:: -14%

STOCK PRICE CAGR

10 Years:: —
5 Years:: -14%
3 Years:: -12%
1 Year:: -20%

RETURN ON EQUITY

10 Years:: 15%
5 Years:: 10%
3 Years:: 6%
Last Year:: 4%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
LIABILITIES	-	-	-	-	-	-	-	-	-	-
Equity Capital	10	10	50	45	53	53	53	55	55	55
	295	370	400	382	977	1,209	1,333	1,716	1,833	1,902
	53	162	100	68	217	131	266	5	203	17
Trade Payables	163	214	316	412	475	712	466	762	697	730
	116	122	149	162	116	145	293	489	483	975
Total Liabilities	637	878	1,014	1,069	1,838	2,249	2,412	3,028	3,271	3,679
ASSETS	-	-	-	-	-	-	-	-	-	-
	202	279	346	338	325	379	715	879	1,166	1,481
Capital Work in Progress	48	30	31	67	148	374	447	444	398	652
	5	0	0	0	3	5	23	126	148	37
	75	146	171	152	203	374	294	283	378	365
	0	0	0	0	0	0	0	583	538	524
Cash & Bank	23	5	47	36	539	182	131	317	118	61
	284	418	420	476	619	936	803	395	524	560
Total Assets	637	878	1,014	1,069	1,838	2,249	2,412	3,028	3,271	3,679
Total Debt	118	215	175	159	141	133	397	136	253	541
Net Working Capital	80	117	165	110	537	541	387	586	358	335
Contingent Liabilities	30	117	51	5	322	211	236	732	611	630
Book Value per Share	304.46	379.57	89.89	94.84	39.06	47.87	52.29	64.24	68.16	70.63
Face Value	10.00	10.00	10.00	10.00	2.00	2.00	2.00	2.00	2.00	2.00
Total Debt	118	215	175	159	141	133	397	136	253	541
Net Working Capital	80	117	165	110	537	541	387	586	358	335
Contingent Liabilities	30	117	51	5	322	211	236	732	611	630
Book Value per Share	304.46	379.57	89.89	94.84	39.06	47.87	52.29	64.24	68.16	70.63
Face Value	10.00	10.00	10.00	10.00	2.00	2.00	2.00	2.00	2.00	2.00

Mar 2017

Equity Capital: 10
: 295
: 53
Trade Payables: 163
: 116
Total Liabilities: 637
: 202
Capital Work in Progress: 48
: 5
: 75
: 0
Cash & Bank: 23
: 284
Total Assets: 637
Total Debt: 118
Net Working Capital: 80
Contingent Liabilities: 30
Book Value per Share: 304.46
Face Value: 10.00
Total Debt: 118
Net Working Capital: 80
Contingent Liabilities: 30
Book Value per Share: 304.46
Face Value: 10.00

Mar 2018

Equity Capital: 10
: 370
: 162
Trade Payables: 214
: 122
Total Liabilities: 878
: 279
Capital Work in Progress: 30
: 0
: 146
: 0
Cash & Bank: 5
: 418
Total Assets: 878
Total Debt: 215
Net Working Capital: 117
Contingent Liabilities: 117
Book Value per Share: 379.57
Face Value: 10.00
Total Debt: 215
Net Working Capital: 117
Contingent Liabilities: 117
Book Value per Share: 379.57
Face Value: 10.00

Mar 2019

Equity Capital: 50
: 400
: 100
Trade Payables: 316
: 149
Total Liabilities: 1,014
: 346
Capital Work in Progress: 31
: 0
: 171
: 0
Cash & Bank: 47
: 420
Total Assets: 1,014
Total Debt: 175
Net Working Capital: 165
Contingent Liabilities: 51
Book Value per Share: 89.89
Face Value: 10.00
Total Debt: 175
Net Working Capital: 165
Contingent Liabilities: 51
Book Value per Share: 89.89
Face Value: 10.00

Mar 2020

Equity Capital: 45
: 382
: 68
Trade Payables: 412
: 162
Total Liabilities: 1,069
: 338
Capital Work in Progress: 67
: 0
: 152
: 0
Cash & Bank: 36
: 476
Total Assets: 1,069
Total Debt: 159
Net Working Capital: 110
Contingent Liabilities: 5
Book Value per Share: 94.84
Face Value: 10.00
Total Debt: 159
Net Working Capital: 110
Contingent Liabilities: 5
Book Value per Share: 94.84
Face Value: 10.00

Mar 2021

Equity Capital: 53
: 977
: 217
Trade Payables: 475
: 116
Total Liabilities: 1,838
: 325
Capital Work in Progress: 148
: 3
: 203
: 0
Cash & Bank: 539
: 619
Total Assets: 1,838
Total Debt: 141
Net Working Capital: 537
Contingent Liabilities: 322
Book Value per Share: 39.06
Face Value: 2.00
Total Debt: 141
Net Working Capital: 537
Contingent Liabilities: 322
Book Value per Share: 39.06
Face Value: 2.00

Mar 2022

Equity Capital: 53
: 1,209
: 131
Trade Payables: 712
: 145
Total Liabilities: 2,249
: 379
Capital Work in Progress: 374
: 5
: 374
: 0
Cash & Bank: 182
: 936
Total Assets: 2,249
Total Debt: 133
Net Working Capital: 541
Contingent Liabilities: 211
Book Value per Share: 47.87
Face Value: 2.00
Total Debt: 133
Net Working Capital: 541
Contingent Liabilities: 211
Book Value per Share: 47.87
Face Value: 2.00

Mar 2023

Equity Capital: 53
: 1,333
: 266
Trade Payables: 466
: 293
Total Liabilities: 2,412
: 715
Capital Work in Progress: 447
: 23
: 294
: 0
Cash & Bank: 131
: 803
Total Assets: 2,412
Total Debt: 397
Net Working Capital: 387
Contingent Liabilities: 236
Book Value per Share: 52.29
Face Value: 2.00
Total Debt: 397
Net Working Capital: 387
Contingent Liabilities: 236
Book Value per Share: 52.29
Face Value: 2.00

Mar 2024

Equity Capital: 55
: 1,716
: 5
Trade Payables: 762
: 489
Total Liabilities: 3,028
: 879
Capital Work in Progress: 444
: 126
: 283
: 583
Cash & Bank: 317
: 395
Total Assets: 3,028
Total Debt: 136
Net Working Capital: 586
Contingent Liabilities: 732
Book Value per Share: 64.24
Face Value: 2.00
Total Debt: 136
Net Working Capital: 586
Contingent Liabilities: 732
Book Value per Share: 64.24
Face Value: 2.00

Mar 2025

Equity Capital: 55
: 1,833
: 203
Trade Payables: 697
: 483
Total Liabilities: 3,271
: 1,166
Capital Work in Progress: 398
: 148
: 378
: 538
Cash & Bank: 118
: 524
Total Assets: 3,271
Total Debt: 253
Net Working Capital: 358
Contingent Liabilities: 611
Book Value per Share: 68.16
Face Value: 2.00
Total Debt: 253
Net Working Capital: 358
Contingent Liabilities: 611
Book Value per Share: 68.16
Face Value: 2.00

Mar 2026

Equity Capital: 55
: 1,902
: 17
Trade Payables: 730
: 975
Total Liabilities: 3,679
: 1,481
Capital Work in Progress: 652
: 37
: 365
: 524
Cash & Bank: 61
: 560
Total Assets: 3,679
Total Debt: 541
Net Working Capital: 335
Contingent Liabilities: 630
Book Value per Share: 70.63
Face Value: 2.00
Total Debt: 541
Net Working Capital: 335
Contingent Liabilities: 630
Book Value per Share: 70.63
Face Value: 2.00

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	143	-32	188	196	106	65	199	561	108	175
Cash from Investing	-36	-85	-123	-56	-641	55	-384	-490	-268	-404
Cash from Financing	-104	110	-63	-123	527	-124	232	-42	90	247
	3	-7	2	16	-7	-4	47	30	-70	19
Free Cash Flow	143	-120	74	124	-7	-266	-271	294	-257	-467
OCF / Net Profit	2.03	-0.42	2.59	2.78	0.84	0.25	1.60	4.66	0.95	2.20
Cumulative 5-Year FCF	0	0	0	0	213	-195	-346	-126	-507	-966
OCF / Net Profit	2.03	-0.42	2.59	2.78	0.84	0.25	1.60	4.66	0.95	2.20
Cumulative 5-Year FCF	0	0	0	0	213	-195	-346	-126	-507	-966

Mar 2017

: 143
Cash from Investing: -36
Cash from Financing: -104
: 3
Free Cash Flow: 143
OCF / Net Profit: 2.03
Cumulative 5-Year FCF: 0
OCF / Net Profit: 2.03
Cumulative 5-Year FCF: 0

Mar 2018

: -32
Cash from Investing: -85
Cash from Financing: 110
: -7
Free Cash Flow: -120
OCF / Net Profit: -0.42
Cumulative 5-Year FCF: 0
OCF / Net Profit: -0.42
Cumulative 5-Year FCF: 0

Mar 2019

: 188
Cash from Investing: -123
Cash from Financing: -63
: 2
Free Cash Flow: 74
OCF / Net Profit: 2.59
Cumulative 5-Year FCF: 0
OCF / Net Profit: 2.59
Cumulative 5-Year FCF: 0

Mar 2020

: 196
Cash from Investing: -56
Cash from Financing: -123
: 16
Free Cash Flow: 124
OCF / Net Profit: 2.78
Cumulative 5-Year FCF: 0
OCF / Net Profit: 2.78
Cumulative 5-Year FCF: 0

Mar 2021

: 106
Cash from Investing: -641
Cash from Financing: 527
: -7
Free Cash Flow: -7
OCF / Net Profit: 0.84
Cumulative 5-Year FCF: 213
OCF / Net Profit: 0.84
Cumulative 5-Year FCF: 213

Mar 2022

: 65
Cash from Investing: 55
Cash from Financing: -124
: -4
Free Cash Flow: -266
OCF / Net Profit: 0.25
Cumulative 5-Year FCF: -195
OCF / Net Profit: 0.25
Cumulative 5-Year FCF: -195

Mar 2023

: 199
Cash from Investing: -384
Cash from Financing: 232
: 47
Free Cash Flow: -271
OCF / Net Profit: 1.60
Cumulative 5-Year FCF: -346
OCF / Net Profit: 1.60
Cumulative 5-Year FCF: -346

Mar 2024

: 561
Cash from Investing: -490
Cash from Financing: -42
: 30
Free Cash Flow: 294
OCF / Net Profit: 4.66
Cumulative 5-Year FCF: -126
OCF / Net Profit: 4.66
Cumulative 5-Year FCF: -126

Mar 2025

: 108
Cash from Investing: -268
Cash from Financing: 90
: -70
Free Cash Flow: -257
OCF / Net Profit: 0.95
Cumulative 5-Year FCF: -507
OCF / Net Profit: 0.95
Cumulative 5-Year FCF: -507

Mar 2026

: 175
Cash from Investing: -404
Cash from Financing: 247
: 19
Free Cash Flow: -467
OCF / Net Profit: 2.20
Cumulative 5-Year FCF: -966
OCF / Net Profit: 2.20
Cumulative 5-Year FCF: -966

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
PER SHARE	-	-	-	-	-	-	-	-	-	-
EPS (₹)	70.53	76.20	14.47	15.57	4.82	9.76	4.70	4.37	4.10	2.86
Book Value (₹)	304.46	379.57	89.89	94.84	39.06	47.87	52.29	64.24	68.16	70.63
Dividend per Share (₹)	1.20	1.50	0.35	0.00	0.50	0.70	0.50	0.60	0.50	0.30
Cash EPS (₹)	15.76	16.90	4.65	5.29	6.58	11.59	7.43	8.24	8.57	5.63
PROFITABILITY	-	-	-	-	-	-	-	-	-	-
Operating Margin %	10.71%	11.08%	10.27%	7.89%	12.66%	12.51%	9.32%	8.88%	9.37%	6.02%
Net Margin %	6.17%	5.47%	4.62%	4.58%	7.19%	8.35%	4.46%	4.19%	3.80%	2.79%
ROE %	26.18%	22.28%	17.45%	16.02%	17.44%	22.46%	9.41%	7.63%	6.20%	4.13%
ROCE %	21.56%	24.54%	19.10%	16.16%	20.14%	26.00%	11.62%	9.48%	8.84%	4.70%
	11.13%	10.07%	7.65%	6.74%	8.74%	12.60%	5.35%	4.43%	3.60%	2.28%
EFFICIENCY	-	-	-	-	-	-	-	-	-	-
Debtor Days	67	73	76	82	82	65	81	73	69	68
Inventory Days	31	29	37	38	37	34	44	37	40	48
Payable Days	75	71	88	122	138	102	116	116	137	136
	23	31	24	-2	-19	-2	9	-7	-28	-21
FINANCIAL HEALTH	-	-	-	-	-	-	-	-	-	-
Debt to Equity (x)	0.39x	0.57x	0.39x	0.37x	0.14x	0.11x	0.29x	0.08x	0.13x	0.28x
Interest Coverage (x)	6.92x	11.28x	6.15x	5.74x	9.34x	17.83x	12.63x	27.08x	8.85x	4.98x
	1.29x	1.27x	1.36x	1.21x	1.70x	1.58x	1.47x	1.57x	1.28x	1.29x
GROWTH	-	-	-	-	-	-	-	-	-	-
Revenue Growth %	2.80%	27.85%	14.03%	-2.19%	15.27%	74.41%	-9.50%	2.65%	4.20%	-4.65%
Operating Profit Growth %	49.12%	25.85%	4.37%	-24.83%	84.97%	72.36%	-32.59%	9.13%	7.42%	-38.79%
Net Profit Growth %	165.08%	8.04%	-5.08%	-2.97%	80.90%	102.59%	-51.59%	-3.27%	-5.83%	-30.08%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-6.96%	-6.26%	-30.11%
VALUATION	-	-	-	-	-	-	-	-	-	-
P/E (x)	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	53.85x	42.79x	37.70x
P/B (x)	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	3.66x	2.57x	1.53x
Dividend Yield %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.25%	0.29%	0.28%
	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	22.22x	16.36x	18.59x

Mar 2017

EPS (₹): 70.53
Book Value (₹): 304.46
Dividend per Share (₹): 1.20
Cash EPS (₹): 15.76
Operating Margin %: 10.71%
Net Margin %: 6.17%
ROE %: 26.18%
ROCE %: 21.56%
: 11.13%
Debtor Days: 67
Inventory Days: 31
Payable Days: 75
: 23
Debt to Equity (x): 0.39x
Interest Coverage (x): 6.92x
: 1.29x
Revenue Growth %: 2.80%
Operating Profit Growth %: 49.12%
Net Profit Growth %: 165.08%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2018

EPS (₹): 76.20
Book Value (₹): 379.57
Dividend per Share (₹): 1.50
Cash EPS (₹): 16.90
Operating Margin %: 11.08%
Net Margin %: 5.47%
ROE %: 22.28%
ROCE %: 24.54%
: 10.07%
Debtor Days: 73
Inventory Days: 29
Payable Days: 71
: 31
Debt to Equity (x): 0.57x
Interest Coverage (x): 11.28x
: 1.27x
Revenue Growth %: 27.85%
Operating Profit Growth %: 25.85%
Net Profit Growth %: 8.04%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2019

EPS (₹): 14.47
Book Value (₹): 89.89
Dividend per Share (₹): 0.35
Cash EPS (₹): 4.65
Operating Margin %: 10.27%
Net Margin %: 4.62%
ROE %: 17.45%
ROCE %: 19.10%
: 7.65%
Debtor Days: 76
Inventory Days: 37
Payable Days: 88
: 24
Debt to Equity (x): 0.39x
Interest Coverage (x): 6.15x
: 1.36x
Revenue Growth %: 14.03%
Operating Profit Growth %: 4.37%
Net Profit Growth %: -5.08%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2020

EPS (₹): 15.57
Book Value (₹): 94.84
Dividend per Share (₹): 0.00
Cash EPS (₹): 5.29
Operating Margin %: 7.89%
Net Margin %: 4.58%
ROE %: 16.02%
ROCE %: 16.16%
: 6.74%
Debtor Days: 82
Inventory Days: 38
Payable Days: 122
: -2
Debt to Equity (x): 0.37x
Interest Coverage (x): 5.74x
: 1.21x
Revenue Growth %: -2.19%
Operating Profit Growth %: -24.83%
Net Profit Growth %: -2.97%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2021

EPS (₹): 4.82
Book Value (₹): 39.06
Dividend per Share (₹): 0.50
Cash EPS (₹): 6.58
Operating Margin %: 12.66%
Net Margin %: 7.19%
ROE %: 17.44%
ROCE %: 20.14%
: 8.74%
Debtor Days: 82
Inventory Days: 37
Payable Days: 138
: -19
Debt to Equity (x): 0.14x
Interest Coverage (x): 9.34x
: 1.70x
Revenue Growth %: 15.27%
Operating Profit Growth %: 84.97%
Net Profit Growth %: 80.90%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2022

EPS (₹): 9.76
Book Value (₹): 47.87
Dividend per Share (₹): 0.70
Cash EPS (₹): 11.59
Operating Margin %: 12.51%
Net Margin %: 8.35%
ROE %: 22.46%
ROCE %: 26.00%
: 12.60%
Debtor Days: 65
Inventory Days: 34
Payable Days: 102
: -2
Debt to Equity (x): 0.11x
Interest Coverage (x): 17.83x
: 1.58x
Revenue Growth %: 74.41%
Operating Profit Growth %: 72.36%
Net Profit Growth %: 102.59%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2023

EPS (₹): 4.70
Book Value (₹): 52.29
Dividend per Share (₹): 0.50
Cash EPS (₹): 7.43
Operating Margin %: 9.32%
Net Margin %: 4.46%
ROE %: 9.41%
ROCE %: 11.62%
: 5.35%
Debtor Days: 81
Inventory Days: 44
Payable Days: 116
: 9
Debt to Equity (x): 0.29x
Interest Coverage (x): 12.63x
: 1.47x
Revenue Growth %: -9.50%
Operating Profit Growth %: -32.59%
Net Profit Growth %: -51.59%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2024

EPS (₹): 4.37
Book Value (₹): 64.24
Dividend per Share (₹): 0.60
Cash EPS (₹): 8.24
Operating Margin %: 8.88%
Net Margin %: 4.19%
ROE %: 7.63%
ROCE %: 9.48%
: 4.43%
Debtor Days: 73
Inventory Days: 37
Payable Days: 116
: -7
Debt to Equity (x): 0.08x
Interest Coverage (x): 27.08x
: 1.57x
Revenue Growth %: 2.65%
Operating Profit Growth %: 9.13%
Net Profit Growth %: -3.27%
: -6.96%
P/E (x): 53.85x
P/B (x): 3.66x
Dividend Yield %: 0.25%
: 22.22x

Mar 2025

EPS (₹): 4.10
Book Value (₹): 68.16
Dividend per Share (₹): 0.50
Cash EPS (₹): 8.57
Operating Margin %: 9.37%
Net Margin %: 3.80%
ROE %: 6.20%
ROCE %: 8.84%
: 3.60%
Debtor Days: 69
Inventory Days: 40
Payable Days: 137
: -28
Debt to Equity (x): 0.13x
Interest Coverage (x): 8.85x
: 1.28x
Revenue Growth %: 4.20%
Operating Profit Growth %: 7.42%
Net Profit Growth %: -5.83%
: -6.26%
P/E (x): 42.79x
P/B (x): 2.57x
Dividend Yield %: 0.29%
: 16.36x

Mar 2026

EPS (₹): 2.86
Book Value (₹): 70.63
Dividend per Share (₹): 0.30
Cash EPS (₹): 5.63
Operating Margin %: 6.02%
Net Margin %: 2.79%
ROE %: 4.13%
ROCE %: 4.70%
: 2.28%
Debtor Days: 68
Inventory Days: 48
Payable Days: 136
: -21
Debt to Equity (x): 0.28x
Interest Coverage (x): 4.98x
: 1.29x
Revenue Growth %: -4.65%
Operating Profit Growth %: -38.79%
Net Profit Growth %: -30.08%
: -30.11%
P/E (x): 37.70x
P/B (x): 1.53x
Dividend Yield %: 0.28%
: 18.59x

Shareholding Pattern

Numbers in percentages

TRADES

	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	69.55	69.50	69.38	69.38	69.37	69.35	69.35	69.35	69.34
	1.05	1.67	1.97	2.48	1.63	1.60	1.60	1.16	0.69
	2.16	3.22	3.47	3.38	4.05	3.19	3.40	3.82	3.83
Government	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	27.25	25.62	25.18	24.76	24.94	25.85	25.66	25.68	26.14

Jun 2024

: 69.55
: 1.05
: 2.16
Government: 0.00
: 27.25

Sep 2024

: 69.50
: 1.67
: 3.22
Government: 0.00
: 25.62

Dec 2024

: 69.38
: 1.97
: 3.47
Government: 0.00
: 25.18

Mar 2025

: 69.38
: 2.48
: 3.38
Government: 0.00
: 24.76

Jun 2025

: 69.37
: 1.63
: 4.05
Government: 0.00
: 24.94

Sep 2025

: 69.35
: 1.60
: 3.19
Government: 0.00
: 25.85

Dec 2025

: 69.35
: 1.60
: 3.40
Government: 0.00
: 25.66

Mar 2026

: 69.35
: 1.16
: 3.82
Government: 0.00
: 25.68

Jun 2026

: 69.34
: 0.69
: 3.83
Government: 0.00
: 26.14

Documents

Announcements

Resignation of Director/KMP/SMP
2026-08-18 - Laxmi Organic Industries Limited has informed the Exchange about Resignation of Director/KMP/SMP
Resignation of Director/KMP/SMP
2026-08-18 - Laxmi Organic Industries Limited has informed the Exchange about Resignation of Director/KMP/SMP

Annual Reports

Credit Ratings

Nothing filed yet.

Concalls

Aug 2026
TranscriptPPTREC
Jul 2026
TranscriptPPTREC
May 2026
Transcript PPTREC