Laxmi Organic Industries Ltd.

•

₹ 173.21-0.74%

2026-08-21

laxmi.comBSE: 543277NSE: LXCHEM

Market Cap₹ 4,861 Cr.

Current Price₹ 173

High / Low₹ 241 / 108

Stock P/E0.0

Book Value₹ 73

Price to Book1.53

Dividend Yield0.17 %

ROCE4.9 %

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 175.6% YoY, showing strong momentum
Strong cash generation - operating cash flow backs reported profits (CFO/PAT 2.49x)
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 7.9%
Company has a low return on equity of 6.2% over last 3 years
Total debt has risen sharply - up 113.6% year on year
Company has delivered a poor profit growth of -8.3% over past five years
Operating margins have contracted to 6.2% from 10.2%

* 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	19650.00	89.29	177812.96	0.06	666.37	88.98	3668.20	70.26	38.16	27.91
2.	PIDILITIND	1662.05	63.86	169161.84	1.29	8835.10	1202.86	45515.50	1112.74	32.38	26.28
3.	SRF	2570.50	35.25	76196.00	0.35	758.87	75.53	5033.26	34.63	14.21	24.57
4.	FLUOROCHEM	4678.85	83.57	51397.17	0.06	219.00	19.02	1588.00	23.97	10.02	26.83
5.	NAVINFLUOR	8250.30	53.60	42324.05	0.18	243.31	107.67	1045.08	44.07	21.39	34.17
6.	GODREJIND	1226.50	35.14	41314.78	0.00	523.36	-27.85	5448.09	22.16	10.64	12.82
7.	DEEPAKNTR	1749.95	30.47	23868.10	0.43	345.01	207.36	2577.60	36.39	11.58	20.96
8.	AETHER	1634.55	92.24	21695.03	0.00	62.75	33.45	326.56	27.49	11.65	31.47
9.	ATUL	6520.15	24.13	19196.47	0.46	253.93	91.85	1847.95	25.03	15.05	21.41
10.	AARTIIND	521.50	35.62	18916.20	0.19	155.00	260.47	2387.00	42.42	6.39	16.00
11.	DEEPAKFERT	1458.05	18.77	18468.08	0.69	490.04	100.95	3256.26	22.47	12.12	25.96
12.	LXCHEM	174.90	38.67	4860.73	0.17	67.72	216.56	968.34	39.75	4.70	11.81

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
	694	636	686	811	718	744	768	714	672	706	707	723	958
	618	588	628	723	640	672	695	655	638	666	660	670	876
Operating Profit	—	—	—	—	—	—	—	—	—	—	—	—	—
OPM %	—	—	—	—	—	—	—	—	—	—	—	—	—
Other Income	6	12	13	9	8	6	6	5	6	4	3	3	3
Interest	7	4	6	-1	3	7	2	7	5	6	7	5	4
Depreciation	21	22	22	30	26	27	31	39	17	19	20	19	21
	55	34	43	67	58	44	45	18	18	19	24	32	85
Tax %	31.07%	31.18%	8.16%	29.68%	39.69%	40.22%	37.98%	-59.02%	-29.41%	26.09%	15.90%	30.47%	25.44%
Net Profit	38	23	39	47	35	27	28	28	23	14	20	23	63
	1	1	1	2	1	1	1	1	1	1	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

: 694
: 618
Operating Profit: —
OPM %: —
Other Income: 6
Interest: 7
Depreciation: 21
: 55
Tax %: 31.07%
Net Profit: 38
: 1
Equity Capital: 53
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 53
Reserves: 0
Promoter Pledge %: 0.00%

Sep 2023

: 636
: 588
Operating Profit: —
OPM %: —
Other Income: 12
Interest: 4
Depreciation: 22
: 34
Tax %: 31.18%
Net Profit: 23
: 1
Equity Capital: 53
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 53
Reserves: 0
Promoter Pledge %: 0.00%

Dec 2023

: 686
: 628
Operating Profit: —
OPM %: —
Other Income: 13
Interest: 6
Depreciation: 22
: 43
Tax %: 8.16%
Net Profit: 39
: 1
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%

Mar 2024

: 811
: 723
Operating Profit: —
OPM %: —
Other Income: 9
Interest: -1
Depreciation: 30
: 67
Tax %: 29.68%
Net Profit: 47
: 2
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%

Jun 2024

: 718
: 640
Operating Profit: —
OPM %: —
Other Income: 8
Interest: 3
Depreciation: 26
: 58
Tax %: 39.69%
Net Profit: 35
: 1
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%

Sep 2024

: 744
: 672
Operating Profit: —
OPM %: —
Other Income: 6
Interest: 7
Depreciation: 27
: 44
Tax %: 40.22%
Net Profit: 27
: 1
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%

Dec 2024

: 768
: 695
Operating Profit: —
OPM %: —
Other Income: 6
Interest: 2
Depreciation: 31
: 45
Tax %: 37.98%
Net Profit: 28
: 1
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%

Mar 2025

: 714
: 655
Operating Profit: —
OPM %: —
Other Income: 5
Interest: 7
Depreciation: 39
: 18
Tax %: -59.02%
Net Profit: 28
: 1
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%

Jun 2025

: 672
: 638
Operating Profit: —
OPM %: —
Other Income: 6
Interest: 5
Depreciation: 17
: 18
Tax %: -29.41%
Net Profit: 23
: 1
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%

Sep 2025

: 706
: 666
Operating Profit: —
OPM %: —
Other Income: 4
Interest: 6
Depreciation: 19
: 19
Tax %: 26.09%
Net Profit: 14
: 1
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%

Dec 2025

: 707
: 660
Operating Profit: —
OPM %: —
Other Income: 3
Interest: 7
Depreciation: 20
: 24
Tax %: 15.90%
Net Profit: 20
: 1
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%

Mar 2026

: 723
: 670
Operating Profit: —
OPM %: —
Other Income: 3
Interest: 5
Depreciation: 19
: 32
Tax %: 30.47%
Net Profit: 23
: 1
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%

Jun 2026

: 958
: 876
Operating Profit: —
OPM %: —
Other Income: 3
Interest: 4
Depreciation: 21
: 85
Tax %: 25.44%
Net Profit: 63
: 0
Equity Capital: 55
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 55
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
	1,008	1,273	1,429	1,359	1,606	2,882	2,691	2,824	2,945	2,809	3,094
	889	1,124	1,275	1,239	1,401	2,545	2,444	2,566	2,662	2,634	2,873
Operating Profit	121	153	160	128	214	358	275	287	308	189	—
OPM %	12	12	11	9	13	12	10	10	10	7	—
Other Income	2	4	6	8	9	21	29	29	25	15	13
Interest	13	10	16	15	18	17	22	6	20	22	21
Depreciation	27	29	41	48	45	47	70	105	122	75	80
	81	113	103	90	151	294	183	176	165	93	160
Tax %	12	32	24	13	19	18	27	28	29	14	25
Net Profit	71	77	78	79	123	240	135	127	118	79	120
EPS	71	15	16	3	5	9	5	5	4	3	—
Dividend Payout %	2	2	2	0	11	8	10	13	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	9	5	5	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	9	5	5	4	3	—

Mar 2017

: 1,008
: 889
Operating Profit: 121
OPM %: 12
Other Income: 2
Interest: 13
Depreciation: 27
: 81
Tax %: 12
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

: 1,273
: 1,124
Operating Profit: 153
OPM %: 12
Other Income: 4
Interest: 10
Depreciation: 29
: 113
Tax %: 32
Net Profit: 77
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

: 1,429
: 1,275
Operating Profit: 160
OPM %: 11
Other Income: 6
Interest: 16
Depreciation: 41
: 103
Tax %: 24
Net Profit: 78
EPS: 16
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

: 1,359
: 1,239
Operating Profit: 128
OPM %: 9
Other Income: 8
Interest: 15
Depreciation: 48
: 90
Tax %: 13
Net Profit: 79
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

: 1,606
: 1,401
Operating Profit: 214
OPM %: 13
Other Income: 9
Interest: 18
Depreciation: 45
: 151
Tax %: 19
Net Profit: 123
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 2022

: 2,882
: 2,545
Operating Profit: 358
OPM %: 12
Other Income: 21
Interest: 17
Depreciation: 47
: 294
Tax %: 18
Net Profit: 240
EPS: 9
Dividend Payout %: 8
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 9
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 9

Mar 2023

: 2,691
: 2,444
Operating Profit: 275
OPM %: 10
Other Income: 29
Interest: 22
Depreciation: 70
: 183
Tax %: 27
Net Profit: 135
EPS: 5
Dividend Payout %: 10
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 5
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 5

Mar 2024

: 2,824
: 2,566
Operating Profit: 287
OPM %: 10
Other Income: 29
Interest: 6
Depreciation: 105
: 176
Tax %: 28
Net Profit: 127
EPS: 5
Dividend Payout %: 13
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 5
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 5

Mar 2025

: 2,945
: 2,662
Operating Profit: 308
OPM %: 10
Other Income: 25
Interest: 20
Depreciation: 122
: 165
Tax %: 29
Net Profit: 118
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

: 2,809
: 2,634
Operating Profit: 189
OPM %: 7
Other Income: 15
Interest: 22
Depreciation: 75
: 93
Tax %: 14
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

: 3,094
: 2,873
Operating Profit: —
OPM %: —
Other Income: 13
Interest: 21
Depreciation: 80
: 160
Tax %: 25
Net Profit: 120
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:: 12%
5 Years:: 12%
3 Years:: 1%

COMPOUNDED PROFIT GROWTH

10 Years:: 12%
5 Years:: -8%
3 Years:: -16%

STOCK PRICE CAGR

10 Years:: —
5 Years:: -14%
3 Years:: -12%
1 Year:: -19%

RETURN ON EQUITY

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

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	10	10	50	45	53	53	53	55	55	55
	294	370	405	396	987	1,202	1,341	1,719	1,838	1,905
	59	140	67	43	147	96	237	5	203	17
Trade Payables	158	199	300	393	444	687	452	755	697	726
	94	120	135	148	104	129	246	486	473	971
Total Liabilities	615	839	958	1,024	1,735	2,166	2,329	3,020	3,267	3,674
ASSETS	-	-	-	-	-	-	-	-	-	-
	195	273	327	327	315	361	694	872	1,161	1,499
Capital Work in Progress	48	30	31	23	60	177	88	459	419	652
	23	20	20	21	25	32	287	149	167	56
	64	123	128	144	170	323	242	248	359	345
	0	0	0	0	0	0	0	603	541	529
Cash & Bank	15	7	44	34	534	177	118	291	94	36
	271	386	407	475	630	1,097	899	399	527	558
Total Assets	615	839	958	1,024	1,735	2,166	2,329	3,020	3,267	3,674
Total Debt	102	194	143	133	72	98	367	136	253	541
Net Working Capital	76	119	166	177	560	528	383	554	330	305
Contingent Liabilities	30	50	51	38	338	218	206	732	611	630
Book Value per Share	303.76	379.28	91.02	97.95	39.44	47.59	52.59	64.34	68.35	70.73
Face Value	10.00	10.00	10.00	10.00	2.00	2.00	2.00	2.00	2.00	2.00
Total Debt	102	194	143	133	72	98	367	136	253	541
Net Working Capital	76	119	166	177	560	528	383	554	330	305
Contingent Liabilities	30	50	51	38	338	218	206	732	611	630
Book Value per Share	303.76	379.28	91.02	97.95	39.44	47.59	52.59	64.34	68.35	70.73
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
: 294
: 59
Trade Payables: 158
: 94
Total Liabilities: 615
: 195
Capital Work in Progress: 48
: 23
: 64
: 0
Cash & Bank: 15
: 271
Total Assets: 615
Total Debt: 102
Net Working Capital: 76
Contingent Liabilities: 30
Book Value per Share: 303.76
Face Value: 10.00
Total Debt: 102
Net Working Capital: 76
Contingent Liabilities: 30
Book Value per Share: 303.76
Face Value: 10.00

Mar 2018

Equity Capital: 10
: 370
: 140
Trade Payables: 199
: 120
Total Liabilities: 839
: 273
Capital Work in Progress: 30
: 20
: 123
: 0
Cash & Bank: 7
: 386
Total Assets: 839
Total Debt: 194
Net Working Capital: 119
Contingent Liabilities: 50
Book Value per Share: 379.28
Face Value: 10.00
Total Debt: 194
Net Working Capital: 119
Contingent Liabilities: 50
Book Value per Share: 379.28
Face Value: 10.00

Mar 2019

Equity Capital: 50
: 405
: 67
Trade Payables: 300
: 135
Total Liabilities: 958
: 327
Capital Work in Progress: 31
: 20
: 128
: 0
Cash & Bank: 44
: 407
Total Assets: 958
Total Debt: 143
Net Working Capital: 166
Contingent Liabilities: 51
Book Value per Share: 91.02
Face Value: 10.00
Total Debt: 143
Net Working Capital: 166
Contingent Liabilities: 51
Book Value per Share: 91.02
Face Value: 10.00

Mar 2020

Equity Capital: 45
: 396
: 43
Trade Payables: 393
: 148
Total Liabilities: 1,024
: 327
Capital Work in Progress: 23
: 21
: 144
: 0
Cash & Bank: 34
: 475
Total Assets: 1,024
Total Debt: 133
Net Working Capital: 177
Contingent Liabilities: 38
Book Value per Share: 97.95
Face Value: 10.00
Total Debt: 133
Net Working Capital: 177
Contingent Liabilities: 38
Book Value per Share: 97.95
Face Value: 10.00

Mar 2021

Equity Capital: 53
: 987
: 147
Trade Payables: 444
: 104
Total Liabilities: 1,735
: 315
Capital Work in Progress: 60
: 25
: 170
: 0
Cash & Bank: 534
: 630
Total Assets: 1,735
Total Debt: 72
Net Working Capital: 560
Contingent Liabilities: 338
Book Value per Share: 39.44
Face Value: 2.00
Total Debt: 72
Net Working Capital: 560
Contingent Liabilities: 338
Book Value per Share: 39.44
Face Value: 2.00

Mar 2022

Equity Capital: 53
: 1,202
: 96
Trade Payables: 687
: 129
Total Liabilities: 2,166
: 361
Capital Work in Progress: 177
: 32
: 323
: 0
Cash & Bank: 177
: 1,097
Total Assets: 2,166
Total Debt: 98
Net Working Capital: 528
Contingent Liabilities: 218
Book Value per Share: 47.59
Face Value: 2.00
Total Debt: 98
Net Working Capital: 528
Contingent Liabilities: 218
Book Value per Share: 47.59
Face Value: 2.00

Mar 2023

Equity Capital: 53
: 1,341
: 237
Trade Payables: 452
: 246
Total Liabilities: 2,329
: 694
Capital Work in Progress: 88
: 287
: 242
: 0
Cash & Bank: 118
: 899
Total Assets: 2,329
Total Debt: 367
Net Working Capital: 383
Contingent Liabilities: 206
Book Value per Share: 52.59
Face Value: 2.00
Total Debt: 367
Net Working Capital: 383
Contingent Liabilities: 206
Book Value per Share: 52.59
Face Value: 2.00

Mar 2024

Equity Capital: 55
: 1,719
: 5
Trade Payables: 755
: 486
Total Liabilities: 3,020
: 872
Capital Work in Progress: 459
: 149
: 248
: 603
Cash & Bank: 291
: 399
Total Assets: 3,020
Total Debt: 136
Net Working Capital: 554
Contingent Liabilities: 732
Book Value per Share: 64.34
Face Value: 2.00
Total Debt: 136
Net Working Capital: 554
Contingent Liabilities: 732
Book Value per Share: 64.34
Face Value: 2.00

Mar 2025

Equity Capital: 55
: 1,838
: 203
Trade Payables: 697
: 473
Total Liabilities: 3,267
: 1,161
Capital Work in Progress: 419
: 167
: 359
: 541
Cash & Bank: 94
: 527
Total Assets: 3,267
Total Debt: 253
Net Working Capital: 330
Contingent Liabilities: 611
Book Value per Share: 68.35
Face Value: 2.00
Total Debt: 253
Net Working Capital: 330
Contingent Liabilities: 611
Book Value per Share: 68.35
Face Value: 2.00

Mar 2026

Equity Capital: 55
: 1,905
: 17
Trade Payables: 726
: 971
Total Liabilities: 3,674
: 1,499
Capital Work in Progress: 652
: 56
: 345
: 529
Cash & Bank: 36
: 558
Total Assets: 3,674
Total Debt: 541
Net Working Capital: 305
Contingent Liabilities: 630
Book Value per Share: 70.73
Face Value: 2.00
Total Debt: 541
Net Working Capital: 305
Contingent Liabilities: 630
Book Value per Share: 70.73
Face Value: 2.00

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
	143	-0	194	135	110	61	161	521	114	173
Cash from Investing	-36	-84	-121	-3	-604	23	-362	-496	-274	-404
Cash from Financing	-109	82	-70	-115	485	-87	241	-10	91	248
	-2	-2	4	17	-9	-4	40	15	-68	17
Free Cash Flow	143	-88	98	97	41	-151	-142	-133	-257	-469
OCF / Net Profit	2.02	-0.00	2.50	1.71	0.90	0.25	1.20	4.09	0.97	2.18
Cumulative 5-Year FCF	0	0	0	0	290	-4	-58	-288	-642	-1,151
OCF / Net Profit	2.02	-0.00	2.50	1.71	0.90	0.25	1.20	4.09	0.97	2.18
Cumulative 5-Year FCF	0	0	0	0	290	-4	-58	-288	-642	-1,151

Mar 2017

: 143
Cash from Investing: -36
Cash from Financing: -109
: -2
Free Cash Flow: 143
OCF / Net Profit: 2.02
Cumulative 5-Year FCF: 0
OCF / Net Profit: 2.02
Cumulative 5-Year FCF: 0

Mar 2018

: -0
Cash from Investing: -84
Cash from Financing: 82
: -2
Free Cash Flow: -88
OCF / Net Profit: -0.00
Cumulative 5-Year FCF: 0
OCF / Net Profit: -0.00
Cumulative 5-Year FCF: 0

Mar 2019

: 194
Cash from Investing: -121
Cash from Financing: -70
: 4
Free Cash Flow: 98
OCF / Net Profit: 2.50
Cumulative 5-Year FCF: 0
OCF / Net Profit: 2.50
Cumulative 5-Year FCF: 0

Mar 2020

: 135
Cash from Investing: -3
Cash from Financing: -115
: 17
Free Cash Flow: 97
OCF / Net Profit: 1.71
Cumulative 5-Year FCF: 0
OCF / Net Profit: 1.71
Cumulative 5-Year FCF: 0

Mar 2021

: 110
Cash from Investing: -604
Cash from Financing: 485
: -9
Free Cash Flow: 41
OCF / Net Profit: 0.90
Cumulative 5-Year FCF: 290
OCF / Net Profit: 0.90
Cumulative 5-Year FCF: 290

Mar 2022

: 61
Cash from Investing: 23
Cash from Financing: -87
: -4
Free Cash Flow: -151
OCF / Net Profit: 0.25
Cumulative 5-Year FCF: -4
OCF / Net Profit: 0.25
Cumulative 5-Year FCF: -4

Mar 2023

: 161
Cash from Investing: -362
Cash from Financing: 241
: 40
Free Cash Flow: -142
OCF / Net Profit: 1.20
Cumulative 5-Year FCF: -58
OCF / Net Profit: 1.20
Cumulative 5-Year FCF: -58

Mar 2024

: 521
Cash from Investing: -496
Cash from Financing: -10
: 15
Free Cash Flow: -133
OCF / Net Profit: 4.09
Cumulative 5-Year FCF: -288
OCF / Net Profit: 4.09
Cumulative 5-Year FCF: -288

Mar 2025

: 114
Cash from Investing: -274
Cash from Financing: 91
: -68
Free Cash Flow: -257
OCF / Net Profit: 0.97
Cumulative 5-Year FCF: -642
OCF / Net Profit: 0.97
Cumulative 5-Year FCF: -642

Mar 2026

: 173
Cash from Investing: -404
Cash from Financing: 248
: 17
Free Cash Flow: -469
OCF / Net Profit: 2.18
Cumulative 5-Year FCF: -1,151
OCF / Net Profit: 2.18
Cumulative 5-Year FCF: -1,151

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 (₹)	70.71	76.66	15.54	17.47	4.65	9.09	5.08	4.62	4.26	2.86
Book Value (₹)	303.76	379.28	91.02	97.95	39.44	47.59	52.59	64.34	68.35	70.73
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 (₹)	15.67	16.87	4.74	5.61	6.36	10.86	7.74	8.43	8.68	5.57
PROFITABILITY	-	-	-	-	-	-	-	-	-	-
Operating Margin %	11.21%	11.83%	11.17%	9.40%	13.33%	12.41%	10.24%	9.10%	9.59%	6.20%
Net Margin %	6.58%	5.95%	5.44%	5.79%	7.63%	8.31%	5.01%	4.49%	4.01%	2.82%
ROE %	26.32%	22.45%	18.63%	17.54%	16.55%	20.89%	10.17%	8.04%	6.44%	4.11%
ROCE %	22.27%	25.27%	20.25%	18.03%	19.98%	24.90%	12.95%	9.76%	9.03%	4.87%
	11.75%	10.55%	8.66%	7.93%	8.88%	12.28%	5.99%	4.76%	3.75%	2.28%
EFFICIENCY	-	-	-	-	-	-	-	-	-	-
Debtor Days	62	71	76	83	80	64	79	73	71	69
Inventory Days	29	26	32	37	36	31	38	32	38	46
Payable Days	75	74	93	136	146	104	117	116	138	138
	15	23	14	-16	-30	-9	0	-11	-30	-23
FINANCIAL HEALTH	-	-	-	-	-	-	-	-	-	-
Debt to Equity (x)	0.34x	0.51x	0.31x	0.30x	0.07x	0.08x	0.26x	0.08x	0.13x	0.28x
Interest Coverage (x)	7.31x	11.85x	7.53x	6.90x	9.63x	18.05x	9.48x	31.71x	9.39x	5.28x
	1.30x	1.31x	1.41x	1.37x	1.85x	1.62x	1.52x	1.54x	1.26x	1.27x
GROWTH	-	-	-	-	-	-	-	-	-	-
Revenue Growth %	11.79%	26.29%	12.25%	-4.91%	18.21%	79.42%	-6.63%	4.96%	4.26%	-4.62%
Operating Profit Growth %	53.14%	26.50%	4.50%	-19.99%	67.74%	67.02%	-22.97%	4.11%	7.29%	-38.48%
Net Profit Growth %	188.03%	8.41%	1.38%	1.07%	55.88%	95.52%	-43.77%	-5.47%	-7.34%	-32.84%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-9.11%	-7.76%	-32.87%
VALUATION	-	-	-	-	-	-	-	-	-	-
P/E (x)	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	50.96x	41.15x	37.75x
P/B (x)	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	3.66x	2.56x	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	22.09x	16.30x	18.47x

Mar 2017

EPS (₹): 70.71
Book Value (₹): 303.76
Dividend per Share (₹): 1.20
Cash EPS (₹): 15.67
Operating Margin %: 11.21%
Net Margin %: 6.58%
ROE %: 26.32%
ROCE %: 22.27%
: 11.75%
Debtor Days: 62
Inventory Days: 29
Payable Days: 75
: 15
Debt to Equity (x): 0.34x
Interest Coverage (x): 7.31x
: 1.30x
Revenue Growth %: 11.79%
Operating Profit Growth %: 53.14%
Net Profit Growth %: 188.03%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2018

EPS (₹): 76.66
Book Value (₹): 379.28
Dividend per Share (₹): 1.50
Cash EPS (₹): 16.87
Operating Margin %: 11.83%
Net Margin %: 5.95%
ROE %: 22.45%
ROCE %: 25.27%
: 10.55%
Debtor Days: 71
Inventory Days: 26
Payable Days: 74
: 23
Debt to Equity (x): 0.51x
Interest Coverage (x): 11.85x
: 1.31x
Revenue Growth %: 26.29%
Operating Profit Growth %: 26.50%
Net Profit Growth %: 8.41%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2019

EPS (₹): 15.54
Book Value (₹): 91.02
Dividend per Share (₹): 0.35
Cash EPS (₹): 4.74
Operating Margin %: 11.17%
Net Margin %: 5.44%
ROE %: 18.63%
ROCE %: 20.25%
: 8.66%
Debtor Days: 76
Inventory Days: 32
Payable Days: 93
: 14
Debt to Equity (x): 0.31x
Interest Coverage (x): 7.53x
: 1.41x
Revenue Growth %: 12.25%
Operating Profit Growth %: 4.50%
Net Profit Growth %: 1.38%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2020

EPS (₹): 17.47
Book Value (₹): 97.95
Dividend per Share (₹): 0.00
Cash EPS (₹): 5.61
Operating Margin %: 9.40%
Net Margin %: 5.79%
ROE %: 17.54%
ROCE %: 18.03%
: 7.93%
Debtor Days: 83
Inventory Days: 37
Payable Days: 136
: -16
Debt to Equity (x): 0.30x
Interest Coverage (x): 6.90x
: 1.37x
Revenue Growth %: -4.91%
Operating Profit Growth %: -19.99%
Net Profit Growth %: 1.07%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2021

EPS (₹): 4.65
Book Value (₹): 39.44
Dividend per Share (₹): 0.50
Cash EPS (₹): 6.36
Operating Margin %: 13.33%
Net Margin %: 7.63%
ROE %: 16.55%
ROCE %: 19.98%
: 8.88%
Debtor Days: 80
Inventory Days: 36
Payable Days: 146
: -30
Debt to Equity (x): 0.07x
Interest Coverage (x): 9.63x
: 1.85x
Revenue Growth %: 18.21%
Operating Profit Growth %: 67.74%
Net Profit Growth %: 55.88%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2022

EPS (₹): 9.09
Book Value (₹): 47.59
Dividend per Share (₹): 0.70
Cash EPS (₹): 10.86
Operating Margin %: 12.41%
Net Margin %: 8.31%
ROE %: 20.89%
ROCE %: 24.90%
: 12.28%
Debtor Days: 64
Inventory Days: 31
Payable Days: 104
: -9
Debt to Equity (x): 0.08x
Interest Coverage (x): 18.05x
: 1.62x
Revenue Growth %: 79.42%
Operating Profit Growth %: 67.02%
Net Profit Growth %: 95.52%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2023

EPS (₹): 5.08
Book Value (₹): 52.59
Dividend per Share (₹): 0.50
Cash EPS (₹): 7.74
Operating Margin %: 10.24%
Net Margin %: 5.01%
ROE %: 10.17%
ROCE %: 12.95%
: 5.99%
Debtor Days: 79
Inventory Days: 38
Payable Days: 117
: 0
Debt to Equity (x): 0.26x
Interest Coverage (x): 9.48x
: 1.52x
Revenue Growth %: -6.63%
Operating Profit Growth %: -22.97%
Net Profit Growth %: -43.77%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2024

EPS (₹): 4.62
Book Value (₹): 64.34
Dividend per Share (₹): 0.60
Cash EPS (₹): 8.43
Operating Margin %: 9.10%
Net Margin %: 4.49%
ROE %: 8.04%
ROCE %: 9.76%
: 4.76%
Debtor Days: 73
Inventory Days: 32
Payable Days: 116
: -11
Debt to Equity (x): 0.08x
Interest Coverage (x): 31.71x
: 1.54x
Revenue Growth %: 4.96%
Operating Profit Growth %: 4.11%
Net Profit Growth %: -5.47%
: -9.11%
P/E (x): 50.96x
P/B (x): 3.66x
Dividend Yield %: 0.25%
: 22.09x

Mar 2025

EPS (₹): 4.26
Book Value (₹): 68.35
Dividend per Share (₹): 0.50
Cash EPS (₹): 8.68
Operating Margin %: 9.59%
Net Margin %: 4.01%
ROE %: 6.44%
ROCE %: 9.03%
: 3.75%
Debtor Days: 71
Inventory Days: 38
Payable Days: 138
: -30
Debt to Equity (x): 0.13x
Interest Coverage (x): 9.39x
: 1.26x
Revenue Growth %: 4.26%
Operating Profit Growth %: 7.29%
Net Profit Growth %: -7.34%
: -7.76%
P/E (x): 41.15x
P/B (x): 2.56x
Dividend Yield %: 0.29%
: 16.30x

Mar 2026

EPS (₹): 2.86
Book Value (₹): 70.73
Dividend per Share (₹): 0.30
Cash EPS (₹): 5.57
Operating Margin %: 6.20%
Net Margin %: 2.82%
ROE %: 4.11%
ROCE %: 4.87%
: 2.28%
Debtor Days: 69
Inventory Days: 46
Payable Days: 138
: -23
Debt to Equity (x): 0.28x
Interest Coverage (x): 5.28x
: 1.27x
Revenue Growth %: -4.62%
Operating Profit Growth %: -38.48%
Net Profit Growth %: -32.84%
: -32.87%
P/E (x): 37.75x
P/B (x): 1.53x
Dividend Yield %: 0.28%
: 18.47x

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