Loyal Equipments Ltd

₹ 183 0.94%

12 Dec - close price

About

Incorporated in 2007, Loyal Equipments Ltd does manufacturing of Industrial & Engineering Equipments^[1]

Key Points

Business Overview:^[1]
LEL is ISO 9001-2008 certified, ASME U, U2 & NB Stamp holder. It does design, manufacturing, supply and erection / commissioning of process equipment and other items for Oil /Gas, Petroleum, Chemical, Sugar, Steel, Fertilizers and Power Plant sector

Website BSE

Market Cap ₹ 197 Cr.
Current Price ₹ 183
High / Low ₹ 364 / 167
Stock P/E 22.2
Book Value ₹ 49.2
Dividend Yield 0.55 %
ROCE 28.3 %
ROE 26.5 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Company has delivered good profit growth of 29.9% CAGR over last 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 27.6%

Cons

Debtor days have increased from 87.1 to 108 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.

Peer comparison

Industrials Capital Goods Industrial Manufacturing Industrial Products

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025
	11.57	15.18	17.37	4.00	26.09	13.23	27.50	12.89	14.76	18.71	28.94	11.33	13.61
	8.78	12.42	12.55	5.45	20.95	10.42	21.42	11.49	9.93	14.88	22.59	9.72	11.37
Operating Profit	2.79	2.76	4.82	-1.45	5.14	2.81	6.08	1.40	4.83	3.83	6.35	1.61	2.24
OPM %	24.11%	18.18%	27.75%	-36.25%	19.70%	21.24%	22.11%	10.86%	32.72%	20.47%	21.94%	14.21%	16.46%
	0.03	0.01	0.02	0.20	0.05	0.05	0.02	0.07	0.13	0.11	0.10	0.25	0.24
Interest	0.33	0.25	0.44	0.34	0.34	0.11	0.54	0.17	0.22	0.16	0.32	0.26	0.20
Depreciation	0.51	0.51	0.50	0.50	0.51	0.52	0.53	0.53	0.56	0.64	0.64	0.59	0.60
Profit before tax	1.98	2.01	3.90	-2.09	4.34	2.23	5.03	0.77	4.18	3.14	5.49	1.01	1.68
Tax %	7.07%	-10.45%	10.26%	-0.48%	13.36%	27.80%	24.06%	23.38%	17.94%	16.24%	27.14%	-0.00%	26.19%
	1.84	2.22	3.50	-2.08	3.75	1.61	3.81	0.60	3.43	2.63	4.01	1.01	1.25
EPS in Rs	1.80	2.18	3.43	-2.04	3.68	1.58	3.74	0.59	3.36	2.44	3.72	0.94	1.16
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	9.39	14.86	11.13	19.30	21.33	41.44	33.45	25.59	32.22	49.08	70.81	75.30	72.59
	7.52	11.00	9.06	14.94	17.35	33.97	27.60	23.34	34.08	39.80	58.25	58.91	58.56
Operating Profit	1.87	3.86	2.07	4.36	3.98	7.47	5.85	2.25	-1.86	9.28	12.56	16.39	14.03
OPM %	19.91%	25.98%	18.60%	22.59%	18.66%	18.03%	17.49%	8.79%	-5.77%	18.91%	17.74%	21.77%	19.33%
	0.04	0.02	0.12	0.18	0.21	0.44	0.20	1.85	0.11	0.34	0.33	0.42	0.70
Interest	0.04	0.34	0.33	0.31	0.34	0.65	1.08	1.31	1.59	1.36	1.33	0.86	0.94
Depreciation	0.31	1.03	1.01	0.98	1.12	1.03	1.15	1.41	1.97	2.02	2.06	2.36	2.47
Profit before tax	1.56	2.51	0.85	3.25	2.73	6.23	3.82	1.38	-5.31	6.24	9.50	13.59	11.32
Tax %	33.33%	34.66%	37.65%	32.92%	27.11%	27.77%	24.61%	35.51%	-3.77%	4.33%	25.47%	21.49%
	1.04	1.64	0.53	2.18	1.99	4.50	2.88	0.89	-5.12	5.97	7.09	10.66	8.90
EPS in Rs	2.74	3.64	0.52	2.14	1.95	4.41	2.82	0.87	-5.02	5.85	6.95	9.88	8.26
Dividend Payout %	48.08%	18.29%	64.15%	-0.00%	-0.00%	-0.00%	-0.00%	-0.00%	-0.00%	-0.00%	-0.00%	-0.00%

Compounded Sales Growth
10 Years:	18%
5 Years:	18%
3 Years:	33%
TTM:	6%

Compounded Profit Growth
10 Years:	21%
5 Years:	30%
3 Years:	60%
TTM:	-6%

Stock Price CAGR
10 Years:	32%
5 Years:	39%
3 Years:	48%
1 Year:	-37%

Return on Equity
10 Years:	16%
5 Years:	15%
3 Years:	28%
Last Year:	27%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	2.50	3.00	6.80	6.80	10.20	10.20	10.20	10.20	10.20	10.20	10.20	10.79	10.79
Reserves	1.80	3.36	2.73	4.89	3.23	7.75	10.61	11.44	6.34	12.32	19.38	40.08	42.35
	2.06	3.70	4.06	4.04	2.35	7.71	9.08	15.43	15.59	12.10	12.23	9.58	5.95
	4.00	2.79	5.61	4.08	8.95	5.27	7.05	13.46	13.56	16.73	12.13	15.00	11.24
Total Liabilities	10.36	12.85	19.20	19.81	24.73	30.93	36.94	50.53	45.69	51.35	53.94	75.45	70.33
	2.28	5.40	5.08	5.13	5.47	4.88	9.11	10.31	16.08	14.22	13.05	12.98	16.91
CWIP	-0.00	-0.00	-0.00	0.11	0.83	3.19	0.02	5.98	-0.00	-0.00	-0.00	2.72	10.86
Investments	0.04	0.04	1.63	1.58	0.10	0.13	0.17	0.86	0.54	0.04	0.09	2.01	2.20
	8.04	7.41	12.49	12.99	18.33	22.73	27.64	33.38	29.07	37.09	40.80	57.74	40.36
Total Assets	10.36	12.85	19.20	19.81	24.73	30.93	36.94	50.53	45.69	51.35	53.94	75.45	70.33

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	-1.46	1.11	2.39	-0.06	1.72	-0.68	0.80	2.91	-0.15	6.32	8.09	3.12
	-0.98	-3.47	-2.55	-0.93	-0.74	-2.69	-2.28	-6.42	-0.95	0.54	-0.89	-7.05
	2.24	1.80	3.31	-0.32	-2.64	5.24	0.60	5.04	-1.42	-4.85	-1.21	8.21
Net Cash Flow	-0.20	-0.57	3.15	-1.31	-1.66	1.87	-0.87	1.52	-2.52	2.01	6.00	4.29

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	2.33	34.63	59.03	53.33	58.18	58.31	70.71	73.17	104.79	86.86	66.34	108.09
Inventory Days	323.31	209.17	420.26	225.92	416.72	210.69	474.79	588.67	286.24	282.99	151.35	151.33
Days Payable	234.42	68.64	89.37	58.01	165.43	51.72	134.25	239.06	125.64	125.96	31.46	36.06
Cash Conversion Cycle	91.22	175.16	389.92	221.24	309.47	217.28	411.25	422.78	265.38	243.90	186.23	223.37
Working Capital Days	125.55	66.32	13.12	71.11	125.77	72.67	115.88	115.25	61.06	75.93	55.00	101.31
ROCE %	34.22%	34.71%	9.98%	24.28%	19.42%	33.20%	17.64%	8.00%	-10.75%	22.77%	28.34%	28.26%

Shareholding Pattern

Numbers in percentages

	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025
	73.53%	73.53%	73.53%	73.53%	73.53%	73.53%	73.53%	73.53%	73.53%	70.44%	70.68%	70.68%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.03%
	26.47%	26.48%	26.46%	26.46%	26.48%	26.47%	26.46%	26.48%	26.47%	29.56%	29.32%	29.29%
No. of Shareholders	1,428	1,604	2,273	2,298	3,069	3,341	4,039	5,911	6,144	6,176	5,923	6,124

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
	73.53%	73.53%	73.53%	73.53%	73.53%	73.53%	73.53%	73.53%	70.44%	70.68%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.03%
	26.47%	26.47%	26.47%	26.47%	26.47%	26.47%	26.48%	26.47%	29.56%	29.29%
No. of Shareholders	117	190	354	493	679	1,226	1,604	3,341	6,176	6,124

* 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

Announcements

All

Annual reports

DRHP

Concalls

Aug 2024

Transcript

AI Summary
PPT