Lloyds Metals & Energy Ltd
Lloyds Metals & Energy is into the business of manufacturing of Sponge Iron, Power generation and mining activities.[1]
- Market Cap ₹ 36,954 Cr.
- Current Price ₹ 730
- High / Low ₹ 749 / 282
- Stock P/E 29.9
- Book Value ₹ 43.2
- Dividend Yield 0.00 %
- ROCE 81.3 %
- ROE 89.8 %
- Face Value ₹ 1.00
Pros
- Company has reduced debt.
- Company is almost debt free.
- Company is expected to give good quarter
- Company has a good return on equity (ROE) track record: 3 Years ROE 70.8%
- Company's working capital requirements have reduced from 84.3 days to 18.9 days
Cons
- Stock is trading at 16.9 times its book value
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Mining & Mineral products Industry: Mining / Minerals / Metals
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
251 | 295 | 330 | 681 | 568 | 690 | 1,007 | 759 | 370 | 251 | 692 | 3,353 | 5,844 | |
313 | 294 | 324 | 630 | 534 | 668 | 979 | 739 | 349 | 240 | 546 | 2,539 | 4,409 | |
Operating Profit | -63 | 1 | 6 | 51 | 34 | 22 | 28 | 21 | 21 | 11 | 146 | 814 | 1,434 |
OPM % | -25% | 0% | 2% | 7% | 6% | 3% | 3% | 3% | 6% | 4% | 21% | 24% | 25% |
126 | 2 | 59 | 5 | 10 | 24 | 17 | 16 | 26 | 20 | -22 | -1,124 | 64 | |
Interest | 5 | 12 | 21 | 8 | 9 | 7 | 15 | 8 | 16 | 17 | 18 | 65 | 21 |
Depreciation | 16 | 21 | 21 | 20 | 17 | 20 | 26 | 27 | 18 | 14 | 18 | 23 | 39 |
Profit before tax | 42 | -30 | 23 | 29 | 18 | 19 | 4 | 2 | 13 | 0 | 88 | -398 | 1,439 |
Tax % | 0% | -0% | 1% | 1% | 0% | 0% | 0% | 0% | -143% | 0% | -11% | 27% | |
42 | -30 | 22 | 28 | 18 | 19 | 4 | 2 | 32 | 0 | 97 | -289 | 1,235 | |
EPS in Rs | -0.28 | 1.01 | 1.28 | 0.80 | 0.84 | 0.17 | 0.09 | 1.41 | 0.01 | 2.64 | -5.72 | 24.46 | |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 19% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 16% |
5 Years: | % |
3 Years: | 108% |
TTM: | 105% |
Compounded Profit Growth | |
---|---|
10 Years: | 85% |
5 Years: | % |
3 Years: | 205% |
TTM: | 62% |
Stock Price CAGR | |
---|---|
10 Years: | 67% |
5 Years: | 125% |
3 Years: | 286% |
1 Year: | 157% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 71% |
Last Year: | 90% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 16 | 21 | 22 | 22 | 22 | 22 | 22 | 22 | 23 | 25 | 37 | 50 | 50 |
Reserves | -54 | -66 | -24 | 60 | 78 | 97 | 100 | 102 | 122 | 141 | 445 | 1,478 | 2,130 |
Preference Capital | 23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
210 | 193 | 135 | 66 | 45 | 38 | 32 | 26 | 124 | 155 | 96 | 4 | 19 | |
141 | 159 | 174 | 311 | 298 | 353 | 395 | 306 | 374 | 399 | 246 | 493 | 730 | |
Total Liabilities | 314 | 307 | 307 | 459 | 444 | 510 | 550 | 457 | 642 | 720 | 824 | 2,026 | 2,930 |
233 | 224 | 197 | 191 | 161 | 334 | 317 | 295 | 374 | 362 | 400 | 532 | 970 | |
CWIP | 0 | 1 | 4 | 73 | 158 | 4 | 2 | 4 | 42 | 85 | 86 | 373 | 433 |
Investments | 0 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 37 | 66 |
80 | 83 | 106 | 195 | 116 | 172 | 231 | 158 | 226 | 274 | 338 | 1,084 | 1,461 | |
Total Assets | 314 | 307 | 307 | 459 | 444 | 510 | 550 | 457 | 642 | 720 | 824 | 2,026 | 2,930 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
147 | 41 | 28 | 109 | 102 | 51 | 29 | 16 | 52 | -15 | -78 | -516 | |
-64 | -12 | -5 | -82 | -88 | -24 | -5 | -6 | -34 | -62 | -57 | -612 | |
-82 | -30 | -22 | -20 | -17 | -25 | -21 | -15 | -6 | 66 | 149 | 1,143 | |
Net Cash Flow | 0 | -1 | 0 | 7 | -3 | 3 | 4 | -4 | 12 | -11 | 13 | 14 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 28 | 27 | 13 | 43 | 7 | 11 | 18 | 18 | 8 | 10 | 13 | 3 |
Inventory Days | 79 | 24 | 58 | 33 | 23 | 34 | 31 | 17 | 107 | 208 | 195 | 182 |
Days Payable | 153 | 108 | 156 | 163 | 158 | 169 | 127 | 119 | 77 | 63 | 18 | 50 |
Cash Conversion Cycle | -45 | -57 | -86 | -86 | -128 | -124 | -79 | -85 | 37 | 155 | 189 | 135 |
Working Capital Days | -57 | -95 | -76 | -66 | -120 | -123 | -79 | -95 | 72 | 145 | 89 | 19 |
ROCE % | -10% | 11% | 26% | 18% | 13% | 12% | 7% | 6% | 35% | 81% |
Documents
Announcements
-
Non-Applicability Of Statement Of Deviation
9h - Non-applicability of Statement of Deviation or Variation under Reg. 32 of the SEBI (LODR) Regulations, 2015
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 2d
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 2d
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 19 Apr
- Compliance Certificate As Per Regulation 40(9) Of The SEBI (LODR) Regulations, 2015. 18 Apr
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Revenue Breakup FY23
Iron ore mining- 78%
Sponge Iron manufacturing- 19%
Power Generation- 3% [1]