Laxmi Organic Industries Ltd. IPO

RHP
View
DRHP
View
Open Date

2021-03-15

Close Date

2021-03-17

IPO Details

Check out the issue details for Laxmi Organic Industries Ltd. IPO as disclosed in SEBI.

IPO Price

₹ 130

Price Band

₹ 129 - 130

Issue Size

600 Cr.

Issue Type

Book Built

Open

2021-03-15

Close

2021-03-17

Listingprice

₹ 156.2

ListingGain

20.15%

Listing Date

2021-03-25

CMP

₹ 269.65

Current Return

107.42%

Company Financials

You can get the following financial statements of Laxmi Organic Industries Ltd. as of now.

Profit & Loss (All Figures in Cr. Adjusted EPS in Rs.)

PARTICULARS Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Net Sales 1428.8 1358.69 1606.11 2877.29 2693.41
Total Expenditure 1275.42 1238.62 1401.46 2540.72 2444.04
Operating Profit 153.39 120.08 204.65 336.57 249.38
Other Income 6.18 7.58 9.48 21.07 26.12
Interest 15.76 15.31 17.54 17.22 21.62
Depreciation 40.92 47.63 45.26 46.83 70.46
Exceptional Items 0 25.66 0 0 0
Profit Before Tax 102.88 90.38 151.33 293.6 183.42
Provision for Tax 25.09 11.76 28.77 53.98 48.68
Net Profit 77.79 78.62 122.55 239.61 134.74
Adjusted EPS (Rs.) 0.31 0.35 0.46 0.91 0.51

Balance Sheet (All Figures are in Crores.)

Particulars Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Equity and Liabilities
Share Capital 50.05 45.02 52.73 52.73 53.04
Total Reserves 405.46 395.9 991.77 1229.7 1366.76
Borrowings 74.61 90.15 9.87 2.17 130.34
Other N/C liabilities 19.3 19.1 20.17 22.98 37.53
Current liabilities 408.25 474.08 660.49 858.84 741.11
Total Liabilities 957.66 1024.25 1735.02 2166.42 2328.77
Assets
Net Block 327.41 326.85 315.41 360.66 694.23
Capital WIP 31.48 22.93 59.88 177.1 87.86
Intangible WIP 0 0 0 0 0
Investments 4.25 4.65 23.15 10.89 267.43
Loans & Advances 18.87 16.21 114.71 223.78 143.29
Other N/C Assets 0.94 2.7 1.11 6.71 11.4
Current Assets 574.72 650.92 1220.76 1387.29 1124.56
Total Assets 957.66 1024.25 1735.02 2166.42 2328.77
* Other Non-current Liabilities include Net deferred Liabilities

Quarterly Result (All Figures in Cr.)

PARTICULARS Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Other Income 7.78 6.08 6.23 12.32 12.61
Profit Before Tax 42.47 44.3 55.04 34.09 42.65
Tax 8.01 18.35 17.1 10.63 3.48
Profit After Tax 34.46 25.95 37.94 23.46 39.17
Adjusted EPS (Rs) 1.3 0.98 1.43 0.88 1.42

Share Holding Pattern

Promoter Pledging %

Date Promoter % Pledge %
Dec 2023 69.83 0
Sep 2023 72.39 0
Jun 2023 72.39 0
Mar 2023 72.5 0
Dec 2022 72.51 0
* Figures given above are % of equity capital

Cash Flows (All Figures are in Crores.)

PARTICULARS Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Profit from operations 102.88 64.72 151.33 293.6 183.42
Adjustment 54.66 55.96 56.68 70.67 80.83
Changes in Assets & Liabilities 64.19 29.41 -71.45 -251.62 -61.57
Tax Paid -27.59 -15.53 -26.27 -52.04 -41.37
Operating Cash Flow 194.14 134.56 110.28 60.61 161.31
Investing Cash Flow -120.96 -2.61 -604.45 43.86 -362.41
Financing Cash Flow -69.58 -115.27 484.99 -87.48 240.69
Net Cash Flow 3.6 16.68 -9.18 16.99 39.59
X