Loyal Textile Mills (LOYALTEX)₹208.07−5.25%Other Textile Products
In the Jun 2026 quarter (consolidated), Loyal Textile Mills reported sales of ₹86.10 Cr, down 33.9% from Jun 2025, and net profit of −₹1.51 Cr. For the year to Mar 2026, sales were ₹422 Cr and net profit −₹65.19 Cr.
Company filings, consolidated accounts; latest reported quarter Jun 2026
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 287 | 248 | 204 | 201 | 185 | 155 | 140 | 130 | 107 | 104 | 81.85 | 86.10 |
| Expenses | 296 | 251 | 214 | 227 | 223 | 170 | 152 | 144 | 111 | 105 | 90.41 | 88.49 |
| Operating Profit | −9.40 | −2.58 | −9.45 | −25.78 | −36.85 | −14.71 | −12.26 | −14.20 | −4.31 | −0.97 | −8.45 | −2.28 |
| OPM % | −3.3% | −1.0% | −4.6% | −12.8% | −19.9% | −9.4% | −8.7% | −10.9% | −4.0% | −0.9% | −10.3% | −2.6% |
| Other Income | 12.28 | 4.63 | 24.36 | 40.95 | 5.82 | −0.43 | 58.03 | 6.28 | 3.48 | 12.46 | −15.93 | 7.76 |
| Interest | 10.81 | 13.30 | 12.69 | 15.92 | 12.00 | 11.64 | 13.04 | 9.47 | 8.96 | 7.53 | 6.72 | 5.00 |
| Depreciation | 9.23 | 9.57 | 9.58 | 9.28 | 8.67 | 6.74 | 6.23 | 5.34 | 5.43 | 4.76 | 4.66 | 2.82 |
| Profit before tax | −17.26 | −20.88 | −7.48 | −10.23 | −51.81 | −33.54 | 26.34 | −22.78 | −15.28 | −0.86 | −35.76 | −2.38 |
| Tax % | −43.1% | −32.3% | −70.8% | 30.6% | −2.0% | −22.0% | −49.3% | −25.3% | −25.7% | 1,302.3% | −32.5% | −37.6% |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | −7.01 | −7.01 | 58.08 | −3.01 | −4.01 | 0.00 | −19.02 | 1.01 |
| Net Profit | −9.85 | −14.18 | −2.19 | −13.43 | −50.92 | −26.29 | 39.47 | −17.07 | −11.37 | −12.24 | −24.19 | −1.51 |
| EPS (Rs) | −20.38 | −29.33 | −4.54 | −27.77 | −105.41 | −54.44 | 81.69 | −35.33 | −23.56 | −25.35 | −50.11 | −3.10 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,159 | 1,137 | 1,160 | 1,307 | 1,105 | 1,122 | 1,763 | 1,405 | 939 | 682 | 422 | 379 |
| Expenses | 998 | 1,009 | 1,051 | 1,194 | 1,020 | 1,016 | 1,564 | 1,366 | 977 | 755 | 442 | 395 |
| Operating Profit | 160 | 130 | 108 | 114 | 84.93 | 108 | 201 | 39.01 | −36.96 | −71.98 | −19.01 | −16.01 |
| OPM % | 14.1% | 11.1% | 9.0% | 9.0% | 8.1% | 10.1% | 11.1% | 2.8% | −3.9% | −10.9% | −4.5% | −4.2% |
| Other Income | 3.01 | 5.02 | 10.02 | 8.02 | 8.02 | 8.02 | 13.02 | 38.12 | 77.22 | 84.13 | −3.01 | 7.77 |
| Interest | 59.84 | 41.85 | 38.89 | 38.90 | 36.90 | 34.92 | 39.89 | 40.90 | 58.83 | 56.83 | 32.89 | 28.21 |
| Depreciation | 67.82 | 67.86 | 60.84 | 56.88 | 51.82 | 42.86 | 36.89 | 36.87 | 37.92 | 34.92 | 19.93 | 17.67 |
| Profit before tax | 34.98 | 25.01 | 19.01 | 25.99 | 3.99 | 37.99 | 137 | 0.00 | −55.94 | −79.97 | −75.01 | −54.28 |
| Tax % | 23.0% | 0.0% | −34.9% | −11.0% | −108.9% | 14.1% | 29.1% | −1,668.9% | −29.0% | −35.9% | −13.0% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.01 | 68.09 | −19.02 | −22.02 |
| Net Profit | 27.10 | 25.07 | 25.08 | 28.08 | 9.04 | 33.09 | 97.34 | 3.01 | −40.17 | −51.16 | −65.19 | −49.31 |
| EPS (Rs) | 55.86 | 52.14 | 52.60 | 58.53 | 18.22 | 68.24 | 201.75 | 5.91 | −82.02 | −106.38 | −134.35 | −102.12 |
| Dividend payout % | 18.0% | 19.0% | 19.0% | 3.0% | 0.0% | 11.0% | 5.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| 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 | 5.02 | 5.01 | 5.01 | 5.02 | 5.02 | 5.01 | 5.01 | 5.01 | 5.02 | 5.01 | 5.02 | 5.02 |
| Reserves | 136 | 158 | 183 | 202 | 226 | 234 | 263 | 358 | 355 | 316 | 264 | 199 |
| Borrowings | 563 | 512 | 560 | 520 | 486 | 401 | 380 | 615 | 662 | 622 | 413 | 216 |
| Other Liabilities | 233 | 200 | 192 | 232 | 290 | 338 | 353 | 308 | 273 | 175 | 159 | 106 |
| Total Liabilities | 937 | 876 | 940 | 959 | 1,008 | 979 | 1,001 | 1,287 | 1,296 | 1,119 | 842 | 525 |
| Fixed Assets | 490 | 487 | 453 | 414 | 392 | 350 | 319 | 303 | 331 | 333 | 255 | 140 |
| CWIP | 6.99 | 14.96 | 2.99 | 6.98 | 2.99 | 1.99 | 1.99 | 3.99 | 2.99 | 0.00 | 0.00 | 0.99 |
| Investments | 5.01 | 5.01 | 20.02 | 18.01 | 17.04 | 21.02 | 22.04 | 28.06 | 29.05 | 33.06 | 36.06 | 37.05 |
| Other Assets | 436 | 370 | 464 | 520 | 596 | 606 | 658 | 951 | 933 | 753 | 551 | 347 |
| Inventories | 158 | 167 | 202 | 218 | 266 | 295 | 257 | 446 | 520 | 415 | 209 | 105 |
| Trade receivables | 92.98 | 64.97 | 155 | 191 | 219 | 156 | 224 | 303 | 206 | 158 | 135 | 64.04 |
| Cash & equivalents | 8.03 | 6.02 | 9.03 | 9.03 | 16.05 | 14.05 | 32.12 | 19.08 | 21.07 | 17.05 | 4.02 | 10.04 |
| Total Assets | 937 | 876 | 940 | 959 | 1,008 | 979 | 1,001 | 1,287 | 1,296 | 1,119 | 842 | 525 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 167 | 176 | 73.99 | 115 | 127 | 83.91 | 101 | −212 | 65.94 | 106 | 148 |
| Cash from investing activity | −60.26 | −71.25 | −31.12 | −15.04 | −28.09 | −9.03 | −11.03 | −29.08 | −78.32 | −16.06 | 110 |
| Cash from financing activity | −105 | −106 | −43.99 | −97.83 | −96.87 | −78.97 | −86.93 | 243 | 8.99 | −91.89 | −259 |
| Net cash flow | 2.01 | −2.01 | 0.00 | 2.01 | 2.01 | −4.02 | 2.01 | 2.01 | −2.01 | −2.01 | −1.01 |
| Capex | 59.81 | 73.03 | 28.87 | 27.86 | 32.21 | 9.52 | 11.73 | 32.18 | 80.06 | 20.82 | 0.69 |
| Free cash flow | 108 | 103 | 48.05 | 93.19 | 97.16 | 74.11 | 89.16 | −243 | −13.02 | 88.08 | 253 |
| CFO / OP % | 105.9% | 114.9% | 61.9% | 107.9% | 117.0% | 98.9% | 95.9% | −97.1% | 186.0% | −291.1% | −206.1% |
| 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 | 23 | 19 | 49 | 59 | 60 | 51 | 72 | 62 | 53 | 61 | 71 | 54 |
| Inventory days | 66 | 95 | 108 | 110 | 117 | 164 | 146 | 152 | 215 | 258 | 173 | 162 |
| Days payable | 31 | 39 | 40 | 62 | 90 | 129 | 135 | 61 | 69 | 69 | 66 | 73 |
| Cash conversion cycle | 59 | 76 | 117 | 106 | 88 | 86 | 83 | 153 | 198 | 249 | 179 | 143 |
| Working capital days | −28 | −42 | −31 | −27 | −27 | −24 | −27 | 0 | −13 | −35 | −54 | −50 |
| ROCE % | — | 14.0% | 9.0% | 8.0% | 9.0% | 6.0% | 11.0% | 22.0% | 4.0% | 0.0% | −11.0% | −4.0% |
For the Jun 2026 quarter, Loyal Textile Mills reported sales of ₹86.10 Cr, down 33.9% year on year and net profit of −₹1.51 Cr. The operating margin was −2.6%.
Loyal Textile Mills' sales for the year to Mar 2026 were ₹422 Cr; over the last twelve months they were ₹379 Cr.
Net profit for the year to Mar 2026 was −₹65.19 Cr, and −₹49.31 Cr over the last twelve months. Earnings per share over the same trailing period were ₹−102.12.
Loyal Textile Mills reported borrowings of ₹216 Cr at Mar 2026, against cash and equivalents of ₹10.04 Cr.
Cash from operations was ₹148 Cr in the year to Mar 2025; after capital spending, free cash flow was ₹253 Cr.