18 Nov 2017 | 6:14 PM
 

Lovable Lingerie Ltd. Share Price Live (BSE)
0

BSE Code: 533343 | NSE Symbol: LOVABLE
229.00
-1.00
(-0.43 %)
17 Nov 2017 | 03:43 PM
Change company
  • Open (Rs)
    230.95
  • Prev. close (Rs.)
    230.00
  • High (Rs.)
    232.45
  • Low (Rs.)
    228.00
  • 52W H (Rs.)
    283.40
  • 52W L (Rs.)
    184.05
  • Volume
    3291
  • MCap (Rs in Cr.)
    384.72

Lovable Lingerie Ltd. Financial Information

No Data Found !!
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 7.90 13.79 11.74 12.59 11.24 12.89 8.39
Adjusted Cash EPS (Rs.) 9.93 15.46 13.22 14.47 12.34 13.78 9.23
Reported EPS (Rs.) 7.31 13.79 11.74 12.59 11.24 12.89 8.39
Reported Cash EPS (Rs.) 9.33 15.46 13.22 14.47 12.34 13.78 9.23
Dividend Per Share 1.00 1.50 12.50 2.50 2.00 2.00 1.50
Operating Profit Per Share (Rs.) 9.75 18.23 14.41 16.13 13.85 13.74 11.77
Book Value (Excl Rev Res) Per Share (Rs.) 9.75 18.23 14.41 16.13 13.85 13.74 11.77
Book Value (Incl Rev Res) Per Share (Rs.) 9.75 18.23 14.41 16.13 13.85 13.74 11.77
Net Operating Income Per Share (Rs.) 117.50 117.12 102.67 94.95 89.93 79.16 60.41
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 8.29 15.56 14.03 16.99 15.40 17.35 19.48
Gross Profit Margin (%) 6.57 14.14 12.59 15.01 14.17 16.22 18.07
Net Profit Margin (%) 6.21 11.77 11.42 13.26 12.49 16.28 13.88
Adjusted Cash Margin (%) 8.19 12.81 12.41 14.64 13.33 16.57 15.14
Adjusted Return On Net Worth (%) 6.16 11.29 10.65 11.12 10.85 13.61 9.97
Reported Return On Net Worth (%) 5.69 11.29 10.65 11.12 10.85 13.61 9.97
Return On long Term Funds (%) 8.84 16.27 14.80 15.47 14.10 17.77 13.65
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.01 0.02 0.03 0.05 0.00 0.00
Total Debt/Equity 0.06 0.01 0.03 0.05 0.05 0.02 0.00
Owners fund as % of total Source 0.06 0.01 0.03 0.05 0.05 0.02 0.00
Fixed Assets Turnover Ratio 0.92 1.00 0.88 0.83 0.87 0.88 1.22
LIQUIDITY RATIOS
Current Ratio 4.81 4.35 3.02 2.77 3.25 2.69 3.01
Current Ratio (Inc. ST Loans) 2.42 4.35 2.86 2.37 3.25 2.10 3.01
Quick Ratio 1.88 1.95 1.26 1.11 1.70 1.24 1.73
Inventory Turnover Ratio 9.75 18.23 14.41 16.13 13.85 13.74 11.77
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 13.68 10.87 106.51 19.84 17.79 15.51 17.88
Dividend payout Ratio (Cash Profit) 10.71 9.70 94.56 17.27 16.20 14.51 16.24
Earning Retention Ratio 87.35 89.13 -6.51 80.16 82.21 84.49 82.12
Cash Earnings Retention Ratio 89.93 90.30 5.44 82.73 83.80 85.49 83.76
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.75 0.09 0.25 0.38 0.45 0.15 0.00
Financial Charges Coverage Ratio 26.55 26.35 27.42 20.98 70.76 50.34 26.46
Fin. Charges Cov.Ratio (Post Tax) 19.53 19.72 20.93 16.17 53.93 40.10 20.82
COMPONENT RATIOS
Material Cost Component(% earnings) 54.99 47.51 47.44 47.19 44.46 45.79 51.83
Selling Cost Component 2.54 2.33 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.13 0.54 0.00 0.05 0.00
Import Comp. in Raw Mat. Consumed 1.32 2.11 1.72 1.34 2.67 5.21 6.35
Long term assets / Total Assets 0.92 1.00 0.88 0.83 0.87 0.88 1.22
Bonus Component In Equity Capital (%) 58.03 58.03 58.03 58.03 58.03 58.03 58.03
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 384.69 382.07 383.87 382.61 382.50 382.38 371.31
EV / Net Sales (X) 1.95 1.94 2.23 2.40 2.53 2.88 3.66
EV / EBITDA (X) 17.13 10.45 12.57 11.38 13.80 12.83 17.93
MarketCap / Sales (X) 1.95 1.96 2.24 2.42 2.55 2.90 3.80
Retention Ratios (%) 86.32 89.13 -6.51 80.16 82.21 84.49 82.12
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.95 1.96 2.24 2.42 2.55 2.90 3.80
Earning Yield (%) 0.03 0.06 0.05 0.05 0.05 0.06 0.04
No Data Found !!
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 16.80 16.80 16.80 16.80 16.80 16.80 16.80
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 198.70 188.45 168.30 173.40 157.15 142.17 124.43
Loan Funds
Secured Loans 12.50 2.21 5.49 9.28 9.41 3.44 0.00
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 228.00 207.46 190.59 199.48 183.36 162.42 141.23
USES OF FUNDS
Fixed Assets
Gross Block 55.72 51.75 45.20 44.31 44.26 26.04 15.04
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 9.98 7.98 6.29 4.66 3.45 2.59 2.10
Net Block 45.74 43.77 38.91 39.64 40.81 23.44 12.94
Capital Work in Progress 0.00 0.00 0.77 0.00 0.00 3.78 0.00
Investments 82.78 70.75 74.58 104.62 79.82 96.12 93.06
Net Current Assets
Current Assets, Loans and Advances 121.26 115.57 114.11 86.46 90.63 62.16 52.75
Less : Current Liabilities and Provisions 25.19 26.55 37.79 31.24 27.90 23.09 17.52
Total Net Current Assets 96.07 89.03 76.33 55.22 62.73 39.07 35.23
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 224.60 203.55 190.59 199.48 183.36 162.42 141.23
Note :
Book Value of Unquoted Investments 10.00 0.00 0.00 0.00 0.25 0.00 0.00
Market Value of Quoted Investments 82.64 79.75 0.00 0.00 87.96 98.09 93.63
Contingent liabilities 1.13 1.13 1.13 0.96 0.47 0.92 0.92
Number of Equity shares outstanding 1.68 1.68 1.68 1.68 1.68 1.68 1.68
No Data Found !!
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 197.41 196.77 172.49 159.52 151.09 132.99 101.48
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -7.51 -1.48 -6.98 -6.18 -7.56 -8.09 -6.67
Total Income 189.90 195.29 165.52 153.34 143.53 124.91 94.81
EXPENDITURE :
Raw Materials 56.32 47.98 45.11 34.62 33.49 35.16 37.84
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 0.55 0.53 0.53 0.46 0.36 0.30 0.23
Other Manufacturing Expenses 0.55 0.53 0.53 0.46 0.36 0.30 0.23
Employee Cost 28.54 26.09 25.50 21.04 17.48 15.49 11.55
Selling and Administration Expenses 5.02 4.60 0.00 0.00 0.00 0.00 0.00
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenditures 90.98 79.73 71.66 56.57 51.70 51.24 49.85
Profit before Interest, Depreciation and Tax 56.57 53.13 46.31 45.91 44.65 26.63 15.82
Interest and Financial Charges 0.85 1.39 1.11 1.60 0.39 0.59 0.78
Profit before Depreciation and Tax 55.72 51.75 45.20 44.31 44.26 26.04 15.04
Depreciation 3.40 2.80 2.49 3.15 1.85 1.50 1.42
Profit Before Tax 17.21 32.37 26.94 28.86 25.48 27.71 18.51
Tax 4.94 9.20 7.22 7.70 6.59 6.06 4.42
Profit After Tax 12.28 23.18 19.72 21.16 18.89 21.65 14.09
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 92.04 83.96 87.32 74.88 59.04 45.81 30.85
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 1.34 2.01 17.43 3.49 2.81 2.81 2.10
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 10.00 0.00 0.00 0.00 0.25 0.00 0.00
Extraordinary Items -1.00 0.00 0.00 0.00 0.00 0.00 0.00
No Data Found !!
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Cash and Cash Equivalents at Beginning of the year 3.53 1.73 2.75 2.86 2.85 14.20 2.56
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 17.21 32.37 26.94 28.86 25.48 27.71 18.51
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 0.00 0.00 3.04 2.65 13.10 4.16 0.20
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities 0.00 0.00 30.95 3.60 -14.76 -15.42 -92.54
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 -35.01 -6.36 1.67 -0.09 103.97
Net Cash used in Financing Activities 0.00 0.00 -35.01 -6.36 1.67 -0.09 103.97
Net Inc./(Dec.) in Cash and Cash Equivalent -2.58 1.80 -1.02 -0.11 0.01 -11.35 11.64
Cash and Cash Equivalents at End of the year 0.96 3.53 1.73 2.75 2.86 2.85 14.20
No Data Found !!
Rs in Cr Jun 2017 Mar 2017 Dec 2016 Sep 2016 Jun 2016 Mar 2016 Dec 2015
Sales 60.54 36.54 40.39 53.25 67.22 36.30 46.90
Other Income 2.22 0.06 0.06 1.13 4.83 -0.98 0.84
Stock Adjustment 10.87 -17.79 2.90 2.83 1.58 -8.69 4.52
Raw Material 16.94 15.06 5.52 11.04 24.70 6.31 10.77
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 7.84 8.15 6.92 6.54 6.92 6.12 6.70
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 11.63 8.12 6.38 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 3.87 3.62 3.32 15.10 14.89 11.19 10.95
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 7.35 -1.76 4.08 4.77 12.27 6.35 4.96
Interest 0.35 0.15 0.29 0.26 0.14 0.38 0.33
Gross Profit 9.22 -1.85 3.85 5.63 16.96 4.99 5.48
Depreciation 0.86 1.18 0.74 0.74 0.73 0.78 0.73
Taxation 2.14 -1.09 0.97 0.28 4.07 1.22 1.35
Net Profit / Loss 6.21 -3.94 0.15 4.61 12.15 3.17 3.39
Extra Ordinary Item 0.00 -2.00 -1.99 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 16.80 16.80 16.80 16.80 16.80 16.80 16.80
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 3.70 -1.16 1.27 2.74 7.23 1.89 2.02
Diluted EPS 3.70 -1.16 1.27 2.74 7.23 1.89 2.02
EPS After Extra Ordinary Items
Basic EPS 3.70 -2.35 0.09 2.74 7.23 1.89 2.02
Diluted EPS 3.70 -2.35 0.09 2.74 7.23 1.89 2.02
No Data Found !!
Rs in Cr Dec 2017 Mar 2017 Sep 2016 Dec 2016 Mar 2016 Sep 2015 Dec 2015
Sales 197.41 76.93 120.47 196.77 83.20 113.57 172.49
Other Income 6.07 0.12 5.95 5.93 -0.14 6.07 6.33
Stock Adjustment -10.49 -14.89 4.41 -1.48 -4.18 2.70 -6.98
Raw Material 56.32 20.58 35.74 47.98 17.08 30.91 52.53
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 28.54 15.07 13.47 26.09 12.83 13.27 25.50
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 38.14 14.50 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 13.29 6.94 29.99 48.03 22.14 25.89 47.93
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 19.36 2.32 17.04 30.63 11.32 19.31 24.21
Interest 0.85 0.44 0.40 1.39 0.71 0.68 1.11
Gross Profit 24.59 2.00 22.59 35.17 10.47 24.71 29.43
Depreciation 3.40 1.93 1.47 2.80 1.51 1.29 2.49
Taxation 4.94 -0.12 4.36 9.20 2.58 6.62 7.22
Net Profit / Loss 12.28 -3.79 16.77 23.18 6.56 16.61 19.72
Extra Ordinary Item -3.98 -3.98 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 16.80 16.80 16.80 16.80 16.80 16.80 16.80
Equity Dividend Rate 10.00 0.00 0.00 15.00 0.00 0.00 125.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.55 0.55
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 32.77 32.77
EPS Before Extra Ordinary Items
Basic EPS 9.68 0.00 9.98 13.79 0.00 9.89 11.74
Diluted EPS 9.68 0.00 9.98 13.79 0.00 9.89 11.74
EPS After Extra Ordinary Items
Basic EPS 7.31 0.00 9.98 13.79 0.00 9.89 11.74
Diluted EPS 7.31 0.00 9.98 13.79 0.00 9.89 11.74