L G Balakrishnan & Bros Ltd
L.G. Balakrishnan & Bros Ltd is a major manufacturer of chains, sprockets and metal formed parts for automotive applications. Its business segments include transmission, metal forming and others.[1]
- Market Cap ₹ 4,110 Cr.
- Current Price ₹ 1,308
- High / Low ₹ 1,425 / 772
- Stock P/E 16.3
- Book Value ₹ 462
- Dividend Yield 1.22 %
- ROCE 24.3 %
- ROE 18.9 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is almost debt free.
- Company has delivered good profit growth of 24.0% CAGR over last 5 years
- Company has been maintaining a healthy dividend payout of 20.4%
Cons
- The company has delivered a poor sales growth of 9.66% over past five years.
- Promoter holding is low: 33.7%
- Promoter holding has decreased over last 3 years: -9.62%
* 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: Auto Ancillaries Industry: Auto Ancillaries
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
890 | 920 | 969 | 1,027 | 1,064 | 1,146 | 1,315 | 1,582 | 1,444 | 1,531 | 2,008 | 2,086 | 2,155 | |
788 | 831 | 857 | 897 | 938 | 997 | 1,131 | 1,379 | 1,257 | 1,269 | 1,629 | 1,712 | 1,772 | |
Operating Profit | 102 | 90 | 112 | 130 | 126 | 150 | 184 | 204 | 187 | 262 | 379 | 373 | 382 |
OPM % | 11% | 10% | 12% | 13% | 12% | 13% | 14% | 13% | 13% | 17% | 19% | 18% | 18% |
2 | 4 | 5 | 9 | 4 | 6 | 4 | 15 | 29 | 21 | 32 | 43 | 52 | |
Interest | 17 | 22 | 17 | 16 | 16 | 14 | 11 | 12 | 15 | 10 | 9 | 7 | 7 |
Depreciation | 28 | 29 | 31 | 37 | 43 | 49 | 54 | 64 | 74 | 77 | 77 | 74 | 72 |
Profit before tax | 58 | 42 | 69 | 85 | 70 | 92 | 123 | 143 | 127 | 195 | 325 | 335 | 356 |
Tax % | 25% | 20% | 21% | 24% | 18% | 28% | 35% | 32% | 20% | 24% | 26% | 26% | |
44 | 34 | 54 | 64 | 57 | 66 | 80 | 97 | 102 | 148 | 239 | 248 | 259 | |
EPS in Rs | 13.86 | 10.73 | 17.31 | 20.51 | 18.30 | 21.04 | 25.51 | 30.79 | 32.44 | 47.21 | 76.17 | 78.90 | 82.59 |
Dividend Payout % | 20% | 17% | 17% | 17% | 16% | 17% | 9% | 16% | 15% | 21% | 20% | 20% |
Compounded Sales Growth | |
---|---|
10 Years: | 9% |
5 Years: | 10% |
3 Years: | 13% |
TTM: | 2% |
Compounded Profit Growth | |
---|---|
10 Years: | 22% |
5 Years: | 24% |
3 Years: | 42% |
TTM: | 5% |
Stock Price CAGR | |
---|---|
10 Years: | 29% |
5 Years: | 28% |
3 Years: | 65% |
1 Year: | 52% |
Return on Equity | |
---|---|
10 Years: | 17% |
5 Years: | 18% |
3 Years: | 20% |
Last Year: | 19% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 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 | 8 | 8 | 8 | 16 | 16 | 16 | 16 | 31 | 31 | 31 | 31 | 31 | 31 |
Reserves | 223 | 250 | 293 | 335 | 381 | 481 | 543 | 604 | 649 | 838 | 1,084 | 1,313 | 1,418 |
137 | 148 | 123 | 146 | 148 | 106 | 90 | 200 | 118 | 71 | 94 | 93 | 69 | |
179 | 177 | 208 | 239 | 241 | 262 | 296 | 307 | 264 | 387 | 446 | 378 | 497 | |
Total Liabilities | 547 | 582 | 632 | 735 | 786 | 864 | 944 | 1,143 | 1,063 | 1,326 | 1,656 | 1,816 | 2,015 |
191 | 203 | 221 | 274 | 330 | 358 | 369 | 477 | 530 | 503 | 462 | 444 | 426 | |
CWIP | 3 | 3 | 9 | 31 | 7 | 3 | 26 | 36 | 8 | 4 | 14 | 28 | 67 |
Investments | 17 | 34 | 36 | 37 | 39 | 79 | 67 | 66 | 46 | 96 | 137 | 166 | 187 |
336 | 341 | 367 | 394 | 410 | 424 | 482 | 564 | 479 | 724 | 1,043 | 1,177 | 1,334 | |
Total Assets | 547 | 582 | 632 | 735 | 786 | 864 | 944 | 1,143 | 1,063 | 1,326 | 1,656 | 1,816 | 2,015 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
36 | 82 | 100 | 88 | 108 | 138 | 118 | 98 | 205 | 216 | 199 | 163 | |
-29 | -56 | -51 | -81 | -80 | -73 | -84 | -179 | -61 | -126 | -181 | -154 | |
-6 | -26 | -49 | -7 | -30 | -57 | -39 | 83 | -150 | -34 | -15 | -58 | |
Net Cash Flow | 1 | 0 | -0 | 1 | -2 | 8 | -4 | 2 | -6 | 56 | 3 | -48 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 43 | 44 | 47 | 44 | 47 | 49 | 50 | 48 | 40 | 55 | 50 | 44 |
Inventory Days | 150 | 139 | 147 | 163 | 163 | 157 | 149 | 149 | 152 | 152 | 167 | 144 |
Days Payable | 85 | 83 | 103 | 128 | 134 | 143 | 154 | 124 | 125 | 124 | 101 | 72 |
Cash Conversion Cycle | 109 | 99 | 91 | 79 | 76 | 63 | 45 | 73 | 66 | 83 | 117 | 116 |
Working Capital Days | 54 | 52 | 46 | 45 | 42 | 42 | 36 | 49 | 49 | 46 | 56 | 56 |
ROCE % | 22% | 16% | 20% | 20% | 17% | 18% | 21% | 19% | 14% | 22% | 29% | 24% |
Documents
Announcements
-
Compliance Certificate Under Regulation 40(9) Of SEBI LODR
18 Apr - Certificate under Regulation 40(9) of SEBI LODR Regulations 2015 for the period from 01.04.2023 to 31.03.2024 is attached
- Non-Applicability Of Annual Disclosure To Be Made By An Entity Identified As A Large Corporate As Per SEBI Circular SEBI/HO/DDHS/CIR/P/2018/144 Dated November 26, 2018 - Fund Raising By Issuance Of Debt Securities By Large Entities For The Financial Year 2023-24 15 Apr
- Format of the Annual Disclosure to be made by an entity identified as a LC - Annexure B2 15 Apr
- Format of the Initial Disclosure to be made by an entity identified as a Large Corporate : Annexure A 15 Apr
-
Compliance Under Regulation 7(3)
11 Apr - Certificate under Regulation 7(3)of SEBI(LODR) Regulations 2015 as on March 31, 2024 is attached
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 nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2011
from nse
Concalls
-
Jun 2023TranscriptNotesPPT
Business Segments