Lloyds Luxuries Ltd
Incorporated in 2013, Lloyds Luxuries Ltd is in the business of Wellness and Salon[1]
- Market Cap ₹ 154 Cr.
- Current Price ₹ 64.0
- High / Low ₹ 98.9 / 34.8
- Stock P/E
- Book Value ₹ 14.0
- Dividend Yield 0.00 %
- ROCE -4.27 %
- ROE -4.31 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
Cons
- Stock is trading at 4.58 times its book value
- Company has low interest coverage ratio.
- Company has a low return on equity of -9.26% over last 3 years.
- Promoter holding has decreased over last 3 years: -4.96%
* 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
Consumer Discretionary Consumer Services Leisure Services Wellness
Part of Nifty SME Emerge
Half Yearly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
| Mar 2016 | Mar 2017 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| 7 | 13 | 28 | 18 | 21 | 34 | 40 | 46 | 61 | |
| 8 | 16 | 27 | 17 | 18 | 35 | 43 | 48 | 59 | |
| Operating Profit | -1 | -4 | 0 | 1 | 3 | -2 | -3 | -1 | 2 |
| OPM % | -10% | -31% | 1.7% | 4.5% | 14% | -4.4% | -7% | -3.2% | 2.8% |
| -0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | -32 | |
| Interest | 0 | 0 | 2 | 2 | 0 | 1 | 1 | 1 | 1 |
| Depreciation | 1 | 3 | 3 | 3 | 3 | 2 | 5 | 5 | 4 |
| Profit before tax | -2 | -7 | -4 | -3 | 0 | -4 | -8 | -7 | -35 |
| Tax % | -2% | -6% | -8% | -4% | -100% | 2% | -4% | -2% | -2% |
| -2 | -6 | -3 | -3 | 0 | -4 | -8 | -7 | -34 | |
| EPS in Rs | -11.45 | -3.08 | -1.62 | -1.52 | 0.09 | -1.91 | -3.54 | -2.79 | -14.24 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | 24% |
| 5 Years: | 27% |
| 3 Years: | 22% |
| TTM: | 31% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | -1% |
| 5 Years: | 6% |
| 3 Years: | 14% |
| TTM: | 68% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | -17% |
| 1 Year: | -29% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | -8% |
| 3 Years: | -9% |
| Last Year: | -4% |
Balance Sheet
Figures in Rs. Crores
| Mar 2016 | Mar 2017 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 2 | 2 | 2 | 2 | 16 | 22 | 23 | 24 | 24 |
| Reserves | -5 | -11 | -34 | -37 | 34 | 46 | 40 | 43 | 10 |
| 23 | 29 | 51 | 56 | 8 | 0 | 0 | 0 | 0 | |
| 3 | 3 | 7 | 4 | 5 | 6 | 6 | 7 | 9 | |
| Total Liabilities | 23 | 23 | 26 | 25 | 64 | 75 | 68 | 74 | 42 |
| 6 | 9 | 17 | 15 | 18 | 19 | 18 | 21 | 22 | |
| CWIP | 4 | 0 | 0 | 2 | 0 | 1 | 1 | 1 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 10 | 0 | 0 | 0 |
| 13 | 14 | 8 | 8 | 46 | 45 | 49 | 53 | 20 | |
| Total Assets | 23 | 23 | 26 | 25 | 64 | 75 | 68 | 74 | 42 |
Cash Flows
Figures in Rs. Crores
| Mar 2016 | Mar 2017 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| -5 | -4 | -23 | -1 | 3 | -1 | -7 | 0 | 4 | |
| -4 | -2 | 17 | -2 | -10 | -14 | 8 | -5 | -8 | |
| 10 | 6 | 6 | 3 | 7 | 14 | 1 | 10 | 0 | |
| Net Cash Flow | 0 | 0 | 0 | -0 | 1 | -1 | 2 | 5 | -3 |
| Free Cash Flow | -10 | -6 | -26 | -4 | 2 | -5 | -10 | -7 | -2 |
| CFO/OP | 759% | 105% | -4,940% | -130% | 106% | 58% | 247% | -25% | 242% |
Ratios
Figures in Rs. Crores
| Mar 2016 | Mar 2017 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 3 | 7 | 10 | 17 | 10 | 7 | 8 | 7 | 6 |
| Inventory Days | 467 | 307 | 288 | 269 | |||||
| Days Payable | 257 | 195 | 391 | 305 | |||||
| Cash Conversion Cycle | 213 | 119 | -93 | -19 | 10 | 7 | 8 | 7 | 6 |
| Working Capital Days | -36 | -2 | -29 | -5 | -147 | -14 | 25 | 14 | -1 |
| ROCE % | -31% | -9% | 1% | -5% | -11% | -10% | -4% |
Insights
In beta| Mar 2015 | Mar 2020 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| Service revenue as % of net sales % |
|
|||||
| Total number of barbershops stores |
||||||
| Number of franchise barbershops stores |
||||||
| Number of owned barbershops stores |
||||||
| Number of permanent employees employees |
||||||
| Number of products in portfolio products |
||||||
| Number of services rendered annually services |
||||||
Extracted by Screener AI
Documents
Announcements
-
Action(s) initiated or orders passed
- On 24 Aug 2026, company received court summons in Case No. 17093/26 under Legal Metrology Act.
-
Copy of Newspaper Publication
- Newspaper ads published for 13th AGM e-voting information; AGM on 31 August 2026 at 3:00 p.m.
-
Updates
- Lloyds Luxuries submitted its 13th Annual Report and AGM notice for FY 2025-26 on 7 August 2026.
-
Updates
- Book closure for 13th AGM from 25-31 August 2026; voting cut-off date 24 August 2026.
-
Updates
- 24 August 2026 fixed as cut-off date for 13th AGM e-voting entitlement.
Business Overview:[1][2]
The Company is part of Lloyd's group and is the Master Franchisee of Truefitt & Hill across India, Nepal, Sri Lanka, Bhutan, Vietnam, Myanmar and Bangladesh. It operates 36 premium Truefitt & Hill destinations and combines the brand’s heritage with modern grooming solutions, including AI-powered facial analysis, personalised consultations and specialised services. The Company aims to expand to 50 destinations across India, with a focus on disciplined growth and operational excellence.