Linaks Microelectronics Ltd

Linaks Microelectronics Ltd

₹ 1.12 -3.45%
26 Feb - close price
About

Incorporated in 1986, Linaks Microelectronics Ltd is engaged in manufacturing of Printed Circuit Boards.

Key Points

Products:
a) Printed Circuit Board:[1] Professional grade single side and double side PCB includes SMT PCB, Temperature Controller PCB, 16 MM Metal Core PCB, Copper Clad PCB, Single Sided Copper Clad PCB Board and Single Sided Stabilizer PCB.
b) Metal Core Printed Circuit Board:[2] LED Bulb MCPCB, MCPCB LED Tube SMD Module, MCPCB, High Frequency MCPBC, 12V MCPBC and 1mm MCPBC.
c) Circuit Board:[3] Single Sided Circuit Boards

  • Market Cap 1.94 Cr.
  • Current Price 1.12
  • High / Low 1.28 / 1.10
  • Stock P/E
  • Book Value -12.0
  • Dividend Yield 0.00 %
  • ROCE %
  • ROE %
  • Face Value 1.00

Pros

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -58.5% over past five years.
  • Company has high debtors of 182 days.

* 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.

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
0.00 0.13 0.00 0.00 0.00 0.04 0.02 0.00 0.00 0.00 0.00 0.00 0.00
0.08 0.25 0.08 0.04 0.04 0.11 0.10 0.04 0.05 0.05 0.08 0.04 0.04
Operating Profit -0.08 -0.12 -0.08 -0.04 -0.04 -0.07 -0.08 -0.04 -0.05 -0.05 -0.08 -0.04 -0.04
OPM % -92.31% -175.00% -400.00%
0.00 0.05 0.08 0.08 0.08 -0.10 0.00 0.03 0.04 0.05 0.05 0.05 0.05
Interest 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
Depreciation 0.04 0.02 0.03 0.03 0.03 0.64 0.04 0.04 0.04 0.01 0.03 0.03 0.03
Profit before tax -0.12 -0.09 -0.03 0.01 0.01 -0.81 -0.12 -0.05 -0.05 -0.01 -0.06 -0.02 -0.02
Tax % 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%
-0.12 -0.09 -0.03 0.01 0.00 -0.81 -0.12 -0.06 -0.05 -0.01 -0.06 -0.02 -0.02
EPS in Rs -0.07 -0.05 -0.02 0.01 0.00 -0.47 -0.07 -0.03 -0.03 -0.01 -0.03 -0.01 -0.01
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2013 Sep 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
0.00 0.06 0.00 0.01 0.04 0.57 1.62 0.66 0.39 0.16 0.03 0.02 0.00
0.19 0.12 0.07 0.90 1.75 1.00 2.07 1.31 0.94 0.43 0.24 0.23 0.21
Operating Profit -0.19 -0.06 -0.07 -0.89 -1.71 -0.43 -0.45 -0.65 -0.55 -0.27 -0.21 -0.21 -0.21
OPM % -100.00% -8,900.00% -4,275.00% -75.44% -27.78% -98.48% -141.03% -168.75% -700.00% -1,050.00%
0.00 0.13 0.00 0.22 1.13 0.08 0.18 0.04 0.04 0.03 0.13 0.11 0.20
Interest 0.51 0.00 0.00 0.04 0.00 0.02 0.03 0.03 0.03 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.55 0.31 0.20 0.22 0.16 0.15 0.13 0.74 0.14 0.10
Profit before tax -0.70 0.07 -0.07 -1.26 -0.89 -0.57 -0.52 -0.80 -0.69 -0.37 -0.82 -0.24 -0.11
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
-0.70 0.07 -0.07 -1.26 -0.89 -0.57 -0.52 -0.80 -0.69 -0.38 -0.82 -0.24 -0.11
EPS in Rs -1.62 0.16 -0.04 -0.73 -0.51 -0.33 -0.30 -0.46 -0.40 -0.22 -0.47 -0.14 -0.06
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: -58%
3 Years: -63%
TTM: -100%
Compounded Profit Growth
10 Years: 5%
5 Years: 10%
3 Years: 18%
TTM: 88%
Stock Price CAGR
10 Years: -4%
5 Years: 10%
3 Years: 15%
1 Year: -7%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

Balance Sheet

Figures in Rs. Crores

Mar 2013 Sep 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 4.33 1.73 1.73 1.73 1.73 1.73 1.73 1.73 1.73 1.73 1.73 1.73 4.95
Reserves -4.37 -18.20 -18.26 -20.80 -21.69 -22.26 -22.78 -23.58 -24.27 -24.65 -25.47 -25.70 -25.79
Preference Capital 3.22 3.22 3.22 3.22 3.22 3.22 3.22 3.22 3.22 3.22 3.22 3.22
0.21 0.21 0.21 0.05 0.00 0.16 0.30 0.29 0.32 0.00 0.00 0.00 0.00
5.60 22.45 23.12 26.04 26.56 27.09 26.93 27.01 27.31 27.27 27.26 27.27 24.07
Total Liabilities 5.77 6.19 6.80 7.02 6.60 6.72 6.18 5.45 5.09 4.35 3.52 3.30 3.23
3.93 3.93 3.93 1.24 4.50 4.71 4.53 4.39 4.19 3.98 3.10 2.97 2.90
CWIP 0.55 0.89 1.34 2.88 0.13 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 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
1.29 1.37 1.53 2.90 1.97 2.01 1.65 1.06 0.90 0.37 0.42 0.33 0.33
Total Assets 5.77 6.19 6.80 7.02 6.60 6.72 6.18 5.45 5.09 4.35 3.52 3.30 3.23

Cash Flows

Figures in Rs. Crores

Mar 2013 Sep 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-0.83 0.26 0.77 -0.24 0.48 -0.75 -0.59 -0.27 -0.35 -0.40 -0.03 0.00
-0.51 -0.34 -0.46 -1.44 -1.09 -0.28 -0.04 -0.01 0.04 0.07 0.03 0.00
1.41 0.00 0.00 2.96 0.45 0.67 0.13 0.09 0.34 -0.08 0.00 0.00
Net Cash Flow 0.07 -0.08 0.31 1.27 -0.16 -0.36 -0.51 -0.19 0.03 -0.41 0.00 0.00

Ratios

Figures in Rs. Crores

Mar 2013 Sep 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 973.33 5,840.00 91.25 134.47 101.39 121.67 102.95 136.88 973.33 182.50
Inventory Days 6,132.00 247.08 490.14 190.80 325.54 395.42 625.71 4,927.50 9,125.00
Days Payable 0.00 151.62 312.86 58.07 108.51 91.25 104.29 1,095.00 2,190.00
Cash Conversion Cycle 7,105.33 5,840.00 186.71 311.76 234.12 338.69 407.12 658.30 4,805.83 7,117.50
Working Capital Days 8,151.67 47,085.00 2,098.75 397.02 205.03 293.11 318.21 479.06 3,406.67 2,737.50
ROCE % -6.17%

Shareholding Pattern

Numbers in percentages

Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
52.38% 52.38% 52.38% 52.38% 52.38% 52.38% 52.38% 52.38% 52.38% 52.38% 52.38% 52.38%
5.09% 5.09% 5.09% 5.09% 5.09% 5.09% 5.09% 5.09% 5.09% 5.09% 5.09% 5.09%
42.52% 42.52% 42.52% 42.52% 42.52% 42.52% 42.52% 42.51% 42.51% 42.52% 42.52% 42.52%
No. of Shareholders 5,0385,0275,0265,0315,0255,0205,0155,0155,0135,0165,0235,017

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents