Lakshmi Precision Screws (LAKPRE)₹4.75−0.42%Auto Components & Equipments
In the Dec 2017 quarter (standalone), Lakshmi Precision Screws reported sales of ₹50.91 Cr, down 16.4% from Dec 2016, and net profit of −₹13.06 Cr. For the year to Mar 2017, sales were ₹257 Cr and net profit −₹41.19 Cr.
Company filings, standalone accounts; latest reported quarter Dec 2017
| Mar 2015 | Jun 2015 | Sep 2015 | Dec 2015 | Mar 2016 | Jun 2016 | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 102 | 79.90 | 92.93 | 73.87 | 62.95 | 66.95 | 55.91 | 60.89 | 72.95 | 50.90 | 55.93 | 50.91 |
| Expenses | 95.27 | 71.18 | 78.28 | 75.26 | 69.21 | 64.15 | 56.15 | 63.21 | 74.26 | 52.19 | 55.17 | 51.12 |
| Operating Profit | 6.99 | 9.01 | 14.99 | −1.01 | −5.99 | 3.99 | −1.01 | −2.01 | −0.99 | −0.99 | 1.99 | 0.00 |
| OPM % | 7.0% | 11.9% | 16.0% | −1.0% | −9.0% | 5.0% | −1.0% | −2.8% | −0.8% | −1.8% | 2.7% | 0.7% |
| Other Income | 1.01 | 2.01 | 1.01 | 1.01 | 26.12 | 0.00 | 1.01 | 1.01 | 13.06 | 0.00 | 0.00 | 0.00 |
| Interest | 8.97 | 9.97 | 9.97 | 7.97 | 8.97 | 8.98 | 10.96 | 10.97 | 9.96 | 9.96 | 8.98 | 8.98 |
| Depreciation | 1.99 | 2.99 | 2.99 | 2.99 | 5.98 | 5.99 | 5.99 | 6.99 | −1.99 | 3.99 | 3.99 | 3.99 |
| Profit before tax | −3.99 | −1.99 | 1.99 | −11.98 | 4.99 | −11.97 | −16.96 | −17.96 | 4.99 | −13.97 | −10.98 | −12.97 |
| Tax % | 0.0% | 0.0% | 0.0% | 0.0% | 55.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 22.03 | 0.00 | 0.00 | 0.03 | −0.03 | 0.00 | 0.00 | 0.00 |
| Net Profit | −4.01 | −2.01 | 2.01 | −12.05 | 2.01 | −12.05 | −17.07 | −18.07 | 5.02 | −14.05 | −11.04 | −13.06 |
| EPS (Rs) | −3.57 | −1.98 | 2.16 | −10.84 | 1.91 | −10.57 | −15.52 | −16.57 | 4.58 | −12.97 | −10.35 | −11.58 |
| Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 190 | 203 | 220 | 224 | 306 | 337 | 316 | 348 | 370 | 308 | 257 | 231 |
| Expenses | 163 | 175 | 193 | 190 | 261 | 284 | 261 | 325 | 325 | 290 | 254 | 233 |
| Operating Profit | 25.99 | 28.99 | 28.97 | 34.99 | 45.99 | 55.01 | 55.95 | 23.98 | 47.97 | 17.99 | 3.99 | 0.01 |
| OPM % | 13.9% | 13.9% | 12.9% | 15.0% | 15.0% | 16.0% | 18.0% | 7.0% | 13.0% | 6.0% | 1.5% | 0.0% |
| Other Income | 2.01 | 4.02 | 3.01 | 2.01 | 4.02 | 1.01 | 2.01 | 0.00 | 1.01 | 28.13 | 13.06 | 13.06 |
| Interest | 7.97 | 11.95 | 15.95 | 14.94 | 17.93 | 24.91 | 30.92 | 35.87 | 36.88 | 37.87 | 40.86 | 37.88 |
| Depreciation | 7.98 | 8.98 | 8.99 | 11.97 | 17.97 | 21.94 | 20.96 | 16.96 | 10.98 | 14.96 | 16.97 | 9.98 |
| Profit before tax | 10.99 | 11.98 | 6.99 | 8.98 | 13.99 | 8.98 | 4.99 | −27.96 | 0.00 | −6.99 | −40.91 | −32.93 |
| Tax % | 39.0% | 37.0% | 46.0% | 38.0% | 35.0% | 14.0% | 20.0% | 0.0% | 0.0% | 35.0% | 0.0% | — |
| Exceptional items | −0.03 | 0.00 | 0.00 | 0.00 | −0.01 | 0.00 | 0.22 | −1.22 | 0.00 | 21.48 | −1.25 | −0.03 |
| Net Profit | 7.03 | 8.03 | 4.01 | 5.02 | 9.04 | 7.03 | 4.01 | −29.09 | 0.00 | −10.04 | −41.19 | −33.13 |
| EPS (Rs) | 6.33 | 7.07 | 3.21 | 4.84 | 8.13 | 6.75 | 3.86 | −26.18 | 0.36 | −8.76 | −37.46 | −30.32 |
| Dividend payout % | 27.9% | 17.0% | 19.0% | 20.9% | 17.9% | 21.9% | 21.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 9.97 | 10.97 | 10.97 | 10.97 | 10.97 | 10.97 | 10.96 | 10.96 | 10.97 | 10.97 | 10.98 | 10.97 |
| Reserves | 50.88 | 63.81 | 69.82 | 71.79 | 76.77 | 83.76 | 88.70 | 91.68 | 63.81 | 62.88 | 52.92 | 11.97 |
| Borrowings | 61.83 | 68.81 | 109 | 119 | 120 | 144 | 196 | 231 | 258 | 265 | 253 | 261 |
| Other Liabilities | 53.74 | 60.70 | 68.67 | 70.66 | 92.55 | 128 | 111 | 93.55 | 128 | 170 | 169 | 175 |
| Total Liabilities | 176 | 204 | 258 | 272 | 299 | 367 | 407 | 427 | 461 | 510 | 486 | 459 |
| Fixed Assets | 33.87 | 43.86 | 50.79 | 61.78 | 58.77 | 90.71 | 101 | 87.61 | 82.65 | 83.65 | 150 | 144 |
| CWIP | 3.99 | 0.00 | 2.99 | 0.99 | 0.99 | 0.99 | 0.00 | 0.99 | 3.98 | 23.93 | 17.93 | 23.91 |
| Investments | 3.99 | 3.99 | 3.99 | 3.99 | 3.99 | 3.99 | 3.99 | 3.99 | 3.99 | 3.99 | 1.99 | 1.99 |
| Other Assets | 135 | 155 | 200 | 205 | 235 | 271 | 302 | 335 | 371 | 398 | 316 | 289 |
| Inventories | 83.34 | 99.42 | 116 | 129 | 156 | 175 | 205 | 236 | 252 | 273 | 202 | 197 |
| Trade receivables | 37.05 | 40.07 | 58.13 | 52.14 | 54.12 | 63.10 | 68.13 | 66.17 | 74.11 | 78.12 | 74.11 | 55.12 |
| Cash & equivalents | 4.99 | 4.99 | 9.97 | 6.98 | 9.97 | 8.97 | 9.96 | 10.97 | 12.96 | 14.96 | 9.97 | 4.99 |
| Total Assets | 176 | 204 | 258 | 272 | 299 | 367 | 407 | 427 | 461 | 510 | 486 | 459 |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 3.01 | 0.00 | −15.02 | 6.01 | 12.01 | 42.99 | 20.02 | 5.99 | 28.01 | 56.05 | 76.99 | 29.99 |
| Cash from investing activity | −12.99 | −14.01 | −17.99 | −18.02 | −9.01 | −50.05 | −33.03 | −7.01 | −20.01 | −25.99 | −34.03 | 3.01 |
| Cash from financing activity | 3.99 | 13.98 | 37.96 | 7.99 | 0.00 | 5.99 | 11.99 | 1.99 | −9.99 | −29.95 | −40.98 | −34.97 |
| Net cash flow | −6.01 | 0.00 | 5.01 | −4.01 | 3.01 | −1.01 | −1.01 | 2.01 | −3.01 | 0.00 | 2.01 | −2.01 |
| Capex | 12.59 | 14.73 | 18.24 | 18.48 | 8.73 | 50.48 | 31.81 | 8.36 | 19.55 | 33.73 | 74.29 | 7.67 |
| Free cash flow | −9.96 | −14.94 | −32.90 | −11.97 | 2.99 | −7.98 | −11.95 | −1.99 | 7.97 | 21.93 | 1.99 | 27.89 |
| CFO / OP % | 17.0% | 5.0% | −46.0% | 26.0% | 37.0% | 96.1% | 39.0% | 14.0% | 123.0% | 117.0% | 422.0% | 789.1% |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 82 | 77 | 104 | 86 | 87 | 75 | 73 | 76 | 78 | 76 | 88 | 78 |
| Inventory days | 516 | 516 | 542 | 493 | 656 | 493 | 554 | 723 | 663 | 621 | 520 | 605 |
| Days payable | 237 | 226 | 236 | 202 | 288 | 259 | 199 | 155 | 148 | 193 | 190 | 171 |
| Cash conversion cycle | 360 | 366 | 410 | 375 | 454 | 309 | 427 | 643 | 592 | 504 | 418 | 512 |
| Working capital days | 175 | 178 | 225 | 218 | 222 | 32 | 27 | 34 | 44 | 57 | −13 | −83 |
| ROCE % | — | 15.0% | 14.0% | 12.0% | 12.0% | 14.0% | 13.0% | 11.0% | 3.0% | 11.0% | 2.0% | 0.0% |
For the Dec 2017 quarter, Lakshmi Precision Screws reported sales of ₹50.91 Cr, down 16.4% year on year and net profit of −₹13.06 Cr. The operating margin was 0.7%.
Lakshmi Precision Screws' sales for the year to Mar 2017 were ₹257 Cr; over the last twelve months they were ₹231 Cr.
Net profit for the year to Mar 2017 was −₹41.19 Cr, and −₹33.13 Cr over the last twelve months. Earnings per share over the same trailing period were ₹−30.32.
Lakshmi Precision Screws reported borrowings of ₹261 Cr at Mar 2017, against cash and equivalents of ₹4.99 Cr.
Cash from operations was ₹29.99 Cr in the year to Mar 2017; after capital spending, free cash flow was ₹27.89 Cr.