LMW
|
LMW Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹4,696 Cr | ₹4,719 Cr | ₹317,095 Cr | ₹1,727 Cr | ₹1,574 Cr |
| Sales | ₹4,618 Cr | ₹4,639 Cr | ₹311,576 Cr | ₹1,676 Cr | ₹1,513 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹77 Cr | ₹80 Cr | ₹5,519 Cr | ₹51 Cr | ₹61 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹4,696 Cr | ₹4,719 Cr | ₹317,095 Cr | ₹1,727 Cr | ₹1,574 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹29 Cr | ₹-77 Cr | ₹-5,066 Cr | ₹-6.31 Cr | ₹16 Cr |
| Raw Material Consumed | ₹2,945 Cr | ₹3,084 Cr | ₹205,794 Cr | ₹1,058 Cr | ₹925 Cr |
| Opening Raw Materials | ₹403 Cr | ₹307 Cr | ₹21,121 Cr | ₹161 Cr | ₹183 Cr |
| Purchases Raw Materials | ₹2,912 Cr | ₹3,180 Cr | ₹215,370 Cr | ₹1,108 Cr | ₹903 Cr |
| Closing Raw Materials | ₹370 Cr | ₹403 Cr | ₹30,697 Cr | ₹211 Cr | ₹161 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹49 Cr | ₹53 Cr | ₹3,161 Cr | ₹21 Cr | ₹21 Cr |
| Electricity & Power | ₹49 Cr | ₹53 Cr | ₹3,161 Cr | ₹21 Cr | ₹21 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹412 Cr | ₹380 Cr | ₹31,428 Cr | ₹238 Cr | ₹240 Cr |
| Salaries, Wages & Bonus | ₹357 Cr | ₹327 Cr | ₹27,152 Cr | ₹208 Cr | ₹203 Cr |
| Contributions to EPF & Pension Funds | ₹22 Cr | ₹23 Cr | ₹1,622 Cr | ₹12 Cr | ₹17 Cr |
| Workmen and Staff Welfare Expenses | ₹34 Cr | ₹29 Cr | ₹2,654 Cr | ₹18 Cr | ₹20 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹461 Cr | ₹429 Cr | ₹30,562 Cr | ₹184 Cr | ₹184 Cr |
| Sub-contracted / Out sourced services | ₹54 Cr | ₹42 Cr | ₹3,344 Cr | ₹22 Cr | ₹24 Cr |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹126 Cr | ₹97 Cr | ₹7,563 Cr | ₹45 Cr | ₹49 Cr |
| Packing Material Consumed | ₹92 Cr | ₹80 Cr | ₹6,447 Cr | ₹30 Cr | ₹28 Cr |
| Other Mfg Exp | ₹189 Cr | ₹209 Cr | ₹13,207 Cr | ₹88 Cr | ₹83 Cr |
| General and Administration Expenses | ₹68 Cr | ₹64 Cr | ₹3,875 Cr | ₹32 Cr | ₹38 Cr |
| Rent , Rates & Taxes | ₹8.67 Cr | ₹13 Cr | ₹444 Cr | ₹10 Cr | ₹6.63 Cr |
| Insurance | ₹4.93 Cr | ₹4.20 Cr | ₹453 Cr | ₹4.36 Cr | ₹2.35 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | - | - | - | - | - |
| Traveling and conveyance | ₹53 Cr | ₹45 Cr | ₹2,858 Cr | ₹17 Cr | ₹28 Cr |
| Other Administration | ₹1.34 Cr | ₹1.65 Cr | ₹120 Cr | ₹0.92 Cr | ₹1.05 Cr |
| Selling and Distribution Expenses | ₹224 Cr | ₹254 Cr | ₹17,976 Cr | ₹97 Cr | ₹85 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | ₹119 Cr | ₹97 Cr | ₹5,910 Cr | ₹26 Cr | ₹28 Cr |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹105 Cr | ₹157 Cr | ₹12,066 Cr | ₹70 Cr | ₹57 Cr |
| Miscellaneous Expenses | ₹74 Cr | ₹83 Cr | ₹4,669 Cr | ₹37 Cr | ₹55 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹6.13 Cr | ₹3.46 Cr | ₹78 Cr | - | - |
| Losson disposal of fixed assets(net) | ₹0.30 Cr | ₹0.92 Cr | ₹7.57 Cr | ₹0.15 Cr | ₹0.01 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹67 Cr | ₹79 Cr | ₹4,583 Cr | ₹37 Cr | ₹55 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹4,261 Cr | ₹4,270 Cr | ₹292,399 Cr | ₹1,660 Cr | ₹1,563 Cr |
| Operating Profit (Excl OI) | ₹435 Cr | ₹449 Cr | ₹24,696 Cr | ₹67 Cr | ₹11 Cr |
| Other Income | ₹144 Cr | ₹148 Cr | ₹6,834 Cr | ₹82 Cr | ₹94 Cr |
| Interest Received | ₹91 Cr | ₹68 Cr | ₹5,025 Cr | ₹60 Cr | ₹65 Cr |
| Dividend Received | ₹0.68 Cr | ₹1.14 Cr | ₹12 Cr | ₹0.51 Cr | ₹1.46 Cr |
| Profit on sale of Fixed Assets | ₹1.59 Cr | ₹24 Cr | ₹99 Cr | ₹6.09 Cr | ₹9.17 Cr |
| Profits on sale of Investments | ₹0.46 Cr | ₹4.75 Cr | - | - | - |
| Provision Written Back | - | - | - | ₹3.40 Cr | - |
| Foreign Exchange Gains | ₹21 Cr | ₹39 Cr | ₹732 Cr | ₹4.62 Cr | ₹9.46 Cr |
| Others | ₹29 Cr | ₹11 Cr | ₹965 Cr | ₹7.28 Cr | ₹8.49 Cr |
| Operating Profit | ₹579 Cr | ₹597 Cr | ₹31,530 Cr | ₹149 Cr | ₹105 Cr |
| Interest | - | - | ₹8.54 Cr | ₹0.08 Cr | ₹0.61 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | ₹0.11 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | ₹8.54 Cr | ₹0.08 Cr | ₹0.50 Cr |
| Other Interest | - | - | - | - | - |
| PBDT | ₹579 Cr | ₹597 Cr | ₹31,521 Cr | ₹149 Cr | ₹105 Cr |
| Depreciation | ₹96 Cr | ₹78 Cr | ₹5,972 Cr | ₹56 Cr | ₹55 Cr |
| Profit Before Taxation & Exceptional Items | ₹482 Cr | ₹519 Cr | ₹25,549 Cr | ₹93 Cr | ₹49 Cr |
| Exceptional Income / Expenses | - | - | ₹-1,717 Cr | ₹-22 Cr | ₹-2.10 Cr |
| Profit Before Tax | ₹482 Cr | ₹519 Cr | ₹23,832 Cr | ₹71 Cr | ₹47 Cr |
| Provision for Tax | ₹109 Cr | ₹135 Cr | ₹5,727 Cr | ₹27 Cr | ₹19 Cr |
| Current Income Tax | ₹109 Cr | ₹110 Cr | ₹5,822 Cr | ₹17 Cr | ₹12 Cr |
| Deferred Tax | ₹-0.95 Cr | ₹25 Cr | ₹-95 Cr | ₹9.34 Cr | ₹19 Cr |
| Other taxes | - | - | - | ₹0.90 Cr | ₹-12 Cr |
| Profit After Tax | ₹374 Cr | ₹384 Cr | ₹18,105 Cr | ₹45 Cr | ₹28 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹374 Cr | ₹384 Cr | ₹18,105 Cr | ₹45 Cr | ₹28 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,956 Cr | ₹1,648 Cr | ₹150,178 Cr | ₹1,470 Cr | ₹1,490 Cr |
| Appropriations | ₹2,330 Cr | ₹2,032 Cr | ₹168,283 Cr | ₹1,515 Cr | ₹1,518 Cr |
| General Reserves | ₹37 Cr | ₹35 Cr | ₹1,800 Cr | ₹5.00 Cr | ₹4.50 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹104 Cr | ₹41 Cr | ₹1,715 Cr | ₹8.19 Cr | ₹43 Cr |
| Equity Dividend % | ₹750.00 | ₹985.00 | ₹400.00 | ₹100.00 | ₹100.00 |
| Earnings Per Share | ₹349.87 | ₹359.57 | ₹169.47 | ₹41.75 | ₹26.00 |
| Adjusted EPS | ₹349.87 | ₹359.57 | ₹169.47 | ₹41.75 | ₹26.00 |
Compare Income Statement of peers of LMW
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| LMW | ₹16,837.0 Cr | -0% | 8.5% | -6.3% | Stock Analytics | |
| STOVEC INDUSTRIES | ₹439.6 Cr | -1.6% | -0.5% | -34.7% | Stock Analytics | |
| INDIAN CARD CLOTHING COMPANY | ₹146.4 Cr | -4.6% | -5.2% | -6.2% | Stock Analytics | |
LMW Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| LMW | -0% |
8.5% |
-6.3% |
| SENSEX | -1.4% |
1.7% |
4.8% |
You may also like the below Video Courses