Lloyds Luxuries Ltd
Incorporated in 2013, Lloyds Luxuries Ltd is in the business of Wellness and Salon[1]
- Market Cap ₹ 133 Cr.
- Current Price ₹ 55.2
- 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 3.95 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 | -1.39 | -3.73 | -1.96 | -1.84 | 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: | -8% |
| 1 Year: | -32% |
| 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/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit | 759% | 105% | -4,940% | -130% | 106% | 58% | 247% | -25% | 242% |
Ratios
| 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 2021 | 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
-
Updates
- Consumer complaint over Truefitt & Hill membership seeks ₹4.36 lakh refund, compensation and costs.
-
General Updates
- 18,912 equity shares allotted to ESOP Trust at Rs.15; paid-up capital rises to Rs.24.16 crore.
-
Certificate under SEBI (Depositories and Participants) Regulations, 2018
- Regulation 74(5) certificate for quarter ended 30 September 2026; no rematerialisation requests received.
-
Trading Window
- Trading window closed from 1 October 2026 until 48 hours after half-year results.
-
Shareholders meeting
- 13th AGM voting results disclosed; all three resolutions passed with requisite majority on 31 August 2026.
Annual reports
-
Annual Report 2026
from nse
-
Annual Report 2025
from nse
-
Annual Report 2024
from nse
-
Annual Report 2023
from nse
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.