Loyal Equipments Ltd

Loyal Equipments Limited is engaged in the business of manufacturing of equipment.

Pros:
Company has reduced debt.
Company has been maintaining a healthy dividend payout of 21.38%
Cons:
Though the company is reporting repeated profits, it is not paying out dividend

Peer Comparison Sector: Engineering // Industry: Engineering

Loading peers table ...

Quarterly Results Figures in Rs. Crores

Jun 2016 Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Jun 2018 Sep 2018 Dec 2018
0.00 9.80 0.00 9.51 0.00 12.24 8.94 8.74 13.09
0.00 7.24 0.00 7.71 0.00 9.16 7.37 6.96 10.33
Operating Profit 0.00 2.56 0.00 1.80 0.00 3.08 1.57 1.78 2.76
OPM % 26.12% 18.93% 25.16% 17.56% 20.37% 21.08%
Other Income 0.00 0.06 0.00 0.12 0.00 0.11 0.00 0.02 0.11
Interest 0.00 0.16 0.00 0.15 0.00 0.15 0.07 0.08 0.28
Depreciation 0.00 0.43 0.00 0.55 -0.03 0.51 0.28 0.30 0.34
Profit before tax 0.00 2.03 0.00 1.22 0.03 2.53 1.22 1.42 2.25
Tax % 30.54% 36.89% -300.00% 32.41% 24.59% 31.69% 26.67%
Net Profit 0.00 1.41 0.00 0.78 0.12 1.71 0.91 0.97 1.65
Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
6.81 8.12 9.13 9.39 14.86 11.13 19.30 21.33
5.72 7.11 6.74 7.52 11.00 9.06 14.94 17.30
Operating Profit 1.09 1.01 2.39 1.87 3.86 2.07 4.36 4.03
OPM % 16.01% 12.44% 26.18% 19.91% 25.98% 18.60% 22.59% 18.89%
Other Income 0.04 0.04 0.05 0.04 0.02 0.12 0.18 0.21
Interest 0.03 0.03 0.02 0.04 0.34 0.33 0.31 0.34
Depreciation 0.16 0.19 0.22 0.31 1.03 1.01 0.98 1.12
Profit before tax 0.94 0.83 2.20 1.56 2.51 0.85 3.25 2.78
Tax % 50.00% 28.92% 33.18% 33.33% 34.66% 37.65% 32.92% 28.06%
Net Profit 0.47 0.59 1.47 1.04 1.64 0.53 2.18 1.99
EPS in Rs 0.45 2.14 1.95
Dividend Payout % 19.47% 42.37% 17.01% 48.08% 18.29% 64.15% 0.00% 0.00%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:%
5 Years:18.50%
3 Years:12.80%
TTM:122.73%
Compounded Profit Growth
10 Years:%
5 Years:6.14%
3 Years:6.48%
TTM:126.84%
Return on Equity
10 Years:%
5 Years:18.34%
3 Years:14.99%
Last Year:15.55%

Balance Sheet Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Sep 2018
0.50 0.50 0.50 2.50 3.00 6.80 6.80 10.20 10.20
Reserves 0.86 1.16 2.34 1.80 3.36 2.73 4.89 3.58 5.28
Borrowings 0.70 0.28 0.15 2.06 3.70 4.06 4.04 2.35 4.25
2.22 2.14 3.29 4.00 2.79 5.61 4.08 9.60 11.12
Total Liabilities 4.28 4.08 6.28 10.36 12.85 19.20 19.81 25.73 30.85
1.16 1.17 1.97 2.28 5.40 5.08 5.13 5.47 5.02
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.11 0.83 1.86
Investments 0.05 0.05 0.05 0.04 0.04 1.63 1.58 0.11 0.11
3.07 2.86 4.26 8.04 7.41 12.49 12.99 19.32 23.86
Total Assets 4.28 4.08 6.28 10.36 12.85 19.20 19.81 25.73 30.85

Cash Flows Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
0.73 0.31 1.58 -1.46 1.11 2.39 -0.06 1.82
-0.20 -0.15 -0.97 -0.98 -3.47 -2.55 -0.93 -1.44
-0.03 -0.05 -0.41 2.24 1.80 3.31 -0.32 -2.03
Net Cash Flow 0.50 0.11 0.20 -0.20 -0.57 3.15 -1.31 -1.66

Ratios

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
ROCE % 43.00% 90.06% 34.22% 34.71% 9.98% 24.28% 19.52%
Debtor Days 56.81 26.52 9.19 2.33 34.63 59.03 53.33 58.18
Inventory Turnover 5.84 4.46 2.79 3.45 2.09 3.11 2.26