LMW Ltd

AI
LMW Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents
AI

LMW Ltd

₹ 17,133 -0.02%
25 Sep - close price
lakshmimach.com BSE: 500252 NSE: LMW
About

Lakshmi Machine Works Ltd is a leading Textile Machinery Manufacturer in India engaged in the manufacturing and selling of textile spinning machinery, CNC Machine Tools, Heavy castings, and parts and components catering to diverse sectors.[1]

Key Points

Business Model [1]
Lakshmi Machine Works Limited (LMW) operates a diversified business model spanning multiple industrial sectors, primarily focusing on manufacturing high-quality, precision-engineered products.

Website BSE NSE
  • Market Cap ₹ 18,303 Cr.
  • Current Price ₹ 17,133
  • High / Low ₹ 20,151 / 11,729
  • Stock P/E 100
  • Book Value ₹ 2,683
  • Dividend Yield 0.20 %
  • ROCE 5.58 %
  • ROE 4.05 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 27.1%

Cons

  • Stock is trading at 6.39 times its book value
  • Company has a low return on equity of 7.02% over last 3 years.
  • Earnings include an other income of Rs.136 Cr.

* 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

Part of BSE India Defence BSE Industrials BSE 1000

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
1,191 1,320 1,214 971 673 769 766 804 694 822 758 933 861
1,082 1,184 1,097 897 660 737 731 746 680 778 717 863 797
Operating Profit 109 136 117 74 13 32 36 58 14 44 42 70 64
OPM % 9% 10% 10% 8% 2.0% 4.2% 4.7% 7% 2.0% 5% 5% 7% 7%
36 35 32 40 29 30 33 33 35 41 18 38 39
Interest 0 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 23 24 23 27 26 28 29 29 30 30 30 30 30
Profit before tax 122 147 125 87 16 34 40 61 20 55 30 78 72
Tax % 23% 22% 21% 24% 32% 28% 52% 22% 41% 25% 50% 18% 23%
94 115 99 66 11 24 19 48 11 41 15 64 56
EPS in Rs 87.80 107.75 92.46 61.76 10.32 22.90 18.07 44.76 10.74 38.30 13.72 59.62 51.97
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
2,488 2,863 2,499 2,643 2,712 1,574 1,727 3,171 4,719 4,696 3,012 3,207 3,374
2,177 2,525 2,240 2,367 2,438 1,563 1,657 2,924 4,269 4,261 2,870 3,038 3,155
Operating Profit 311 338 259 276 274 11 71 247 450 435 142 170 219
OPM % 12% 12% 10% 10% 10% 0.7% 4.1% 8% 10% 9% 4.7% 5% 6%
91 88 84 103 65 92 56 51 147 143 122 132 136
Interest 1 1 0 1 1 1 0 0 0 0 0 0 0
Depreciation 100 88 80 76 55 55 56 60 78 96 113 120 121
Profit before tax 301 337 262 302 283 47 71 238 519 482 151 182 234
Tax % 27% 33% 29% 29% 34% 41% 37% 24% 26% 22% 32% 28%
220 227 186 215 185 28 45 181 384 374 103 131 175
EPS in Rs 194.97 201.78 170.15 195.92 173.53 25.99 41.75 169.47 359.47 349.77 96.05 122.37 163.61
Dividend Payout % 19% 20% 21% 20% 20% 38% 24% 24% 27% 21% 31% 29%
Compounded Sales Growth
10 Years: 1%
5 Years: 13%
3 Years: -12%
TTM: 11%
Compounded Profit Growth
10 Years: -7%
5 Years: 16%
3 Years: -32%
TTM: 76%
Stock Price CAGR
10 Years: 15%
5 Years: 16%
3 Years: 6%
1 Year: 17%
Return on Equity
10 Years: 9%
5 Years: 9%
3 Years: 7%
Last Year: 4%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 11 11 11 11 11 11 11 11 11 11 11 11
Reserves 1,271 1,523 1,547 1,736 1,700 1,650 1,770 1,980 2,328 2,693 2,767 2,856
0 0 0 3 3 0 0 0 0 0 0 0
956 863 808 885 743 686 977 1,656 1,752 1,328 1,230 1,396
Total Liabilities 2,237 2,397 2,367 2,635 2,457 2,346 2,758 3,646 4,090 4,031 4,008 4,262
439 464 520 570 699 711 701 721 903 972 990 946
CWIP 6 8 6 21 12 30 11 6 24 9 4 1
Investments 64 88 61 83 124 136 286 448 508 641 701 706
1,729 1,838 1,780 1,961 1,621 1,470 1,760 2,471 2,654 2,409 2,312 2,610
Total Assets 2,237 2,397 2,367 2,635 2,457 2,346 2,758 3,646 4,090 4,031 4,008 4,262

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
131 81 137 211 99 74 157 485 364 141 29 177
-54 -64 68 -23 29 -70 -144 -448 -242 -74 73 110
-40 -52 -195 -44 -215 -49 -11 -11 -43 -105 -80 -32
Net Cash Flow 36 -35 9 144 -88 -45 2 26 79 -39 22 255
Free Cash Flow 15 -32 18 80 -73 -2 136 411 111 -9 -96 120
CFO/OP 71% 57% 88% 107% 64% 926% 278% 222% 94% 60% 33% 143%

Ratios

Consolidated / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 30 30 28 34 26 25 38 37 18 10 21 32
Inventory Days 78 69 85 78 74 112 120 94 85 76 113 106
Days Payable 81 68 80 97 85 129 150 100 81 65 103 114
Cash Conversion Cycle 28 31 32 15 15 8 7 31 22 21 31 23
Working Capital Days -15 -8 -3 -10 -5 -10 -23 -16 -16 -7 -9 -11
ROCE % 26% 24% 16% 18% 18% 2% 5% 14% 22% 18% 5% 6%

Insights

In beta
Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
MTD CNC Machines Sold
Number ・Standalone data

Log in to view insights

Please log in to see hidden values.

Login
TMD Active Order Book
INR Crores ・Standalone data
TMD Machines Sold
Number ・Standalone data
ATC Order Book
INR Crores ・Standalone data
Foundry Share of MTD and Foundry Revenue
Percentage ・Standalone data
TMD Spares as % of TMD Sales
Percentage ・Standalone data
MTD Capacity Utilization
Percentage ・Standalone data
TMD Capacity Utilization
Percentage ・Standalone data
R&D Expenditure (Percentage of Turnover)
% ・Standalone data

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
31.13% 31.13% 31.13% 31.13% 31.13% 31.13% 31.13% 30.80% 30.80% 30.80% 30.80% 30.80%
4.93% 4.97% 5.24% 5.48% 5.49% 5.63% 5.91% 5.81% 5.53% 5.47% 5.54% 5.45%
11.28% 11.28% 11.15% 10.90% 10.63% 10.16% 9.63% 9.85% 9.78% 9.77% 9.55% 9.50%
52.64% 52.60% 52.47% 52.49% 52.75% 53.06% 53.32% 53.52% 53.87% 53.95% 54.09% 54.23%
No. of Shareholders 33,94534,17332,76132,10731,60231,28330,90032,14032,24031,65231,20130,685

* 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

Annual reports

Credit ratings

Concalls