Laxmi Organic

  • Market Cap: Small Cap
  • Industry: Specialty Chemicals
  • ISIN: INE576O01020
  • NSEID: LXCHEM
  • BSEID: 543277
INR
182.25
-18.7 (-9.31%)
BSENSE

Jul 30, 03:30 PM

BSE+NSE Vol: 1.07 cr

  • Price Points
  • Score
  • Mojo Parameters
  • Total Return
  • News and Corporate Actions
  • Key factors
  • Shareholding
  • Financials
  • CompanyCV
stock-recommendationAnnual Results
Results Snapshot
Figures in Cr
Consolidated - Balance Sheet Results
Mar'26
Mar'25
Mar'24
Mar'23
Mar'22
Mar'21
EQUITY AND LIABILITIES
No of Months
12
12
12
12
12
12
Share Capital
55.43
55.41
55.16
53.03
52.73
52.73
Share Warrants & Outstandings
Total Reserve
1,930.16
1,850.93
1,742.46
1,333.46
1,220.17
977.22
Shareholder's Funds
1,985.60
1,906.67
1,797.62
1,411.77
1,300.67
1,034.59
Minority Interest
0.34
0.34
0.37
0.61
0.37
0.45
Long-Term Borrowings
493.16
42.50
97.22
130.34
2.17
9.87
Secured Loans
493.16
42.50
97.22
130.34
1.84
9.22
Unsecured Loans
0.00
0.00
0.00
0.00
0.32
0.65
Deferred Tax Assets / Liabilities
26.34
33.72
28.35
27.18
21.53
15.64
Other Long Term Liabilities
1.4
2.71
6.41
8.12
4.37
5.77
Long Term Trade Payables
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
9.65
6.22
6.12
4.06
3.70
3.54
Total Non-Current Liabilities
530.54
85.14
138.10
169.70
31.77
34.82
Current Liabilities
Trade Payables
730.22
697.16
762.12
466.33
711.66
474.96
Other Current Liabilities
142.49
138.60
85.50
84.22
76.66
148.39
Short Term Borrowings
47.66
210.67
38.52
266.63
131.15
131.22
Short Term Provisions
6.32
5.99
4.98
12.93
12.78
13.18
Total Current Liabilities
926.69
1,052.42
891.13
830.12
932.25
767.75
Total Liabilities
3,443.17
3,044.58
2,827.22
2,412.20
2,265.06
1,837.62
ASSETS
Non-Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Gross Block
2,068.73
1,679.37
1,268.33
999.09
617.71
501.61
Less: Accumulated Depreciation
589.92
516.81
396.22
292.99
229.57
185.35
Less : Impairment of Assets
0.00
0.00
0.00
0.00
0.00
0.00
Net Block
1,478.81
1,162.56
872.11
706.10
388.14
316.25
Lease Adjustment
0.00
0.00
0.00
0.00
0.00
0.00
Capital Work in Progress
651.72
398.44
444.16
447.06
373.78
147.93
Intangible assets under development
0.00
0.00
0.00
0.00
0.00
0.00
Pre-operative Expenses pending
0.00
0.00
0.00
0.00
0.00
0.00
Assets in transit
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investments
2.76
2.76
2.76
2.76
1.25
1.25
Long Term Loans & Advances
30.86
64.77
22.06
25.10
20.12
57.60
Other Non Current Assets
15.84
1.41
2.26
5.94
6.01
0.71
Total Non-Current Assets
2,181.84
1,633.86
1,349.98
1,195.45
792.27
532.54
Current Assets Loans & Advances
Current Investments
34.19
145.39
123.09
20.01
4.00
2.00
Inventories
365.13
377.99
283.34
294.21
373.62
203.30
Sundry Debtors
523.55
537.95
583.44
570.25
668.42
434.63
Cash and Bank
61.33
118.26
317.08
130.85
182.25
539.38
Other Current Assets
40.17
26.68
43.41
80.94
80.30
41.25
Short Term Loans and Advances
236.95
204.46
126.89
120.47
164.21
84.50
Total Current Assets
1,261.33
1,410.72
1,477.24
1,216.74
1,472.79
1,305.08
Net Current Assets (Including Current Investments)
334.64
358.30
586.11
386.63
540.54
537.32
Total Current Assets Excluding Current Investments
1,227.14
1,265.33
1,354.15
1,196.73
1,468.79
1,303.08
Miscellaneous Expenses not written off
0.00
0.00
0.00
0.00
0.00
0.00
Total Assets
3,443.17
3,044.58
2,827.22
2,412.20
2,265.06
1,837.62
Contingent Liabilities
630.01
610.89
732.00
236.81
40.14
202.11
Total Debt
540.82
253.17
135.75
396.97
133.32
141.09
Book Value per share (adjusted)
71.64
68.81
65.18
53.24
49.33
39.24
Balance Sheet Analysis Highlights
stock-summary

Borrowings

YoY Growth in year ended Mar 2026 is 113.62% vs 86.50% in Mar 2025

stock-summary

Other Long Term Liabilities

YoY Growth in year ended Mar 2026 is -48.34% vs -57.72% in Mar 2025

stock-summary

Fixed Assets

YoY Growth in year ended Mar 2026 is 36.48% vs 18.59% in Mar 2025

stock-summary

Investments

No Investments in the last few periods;

stock-summary

Current Assets

YoY Growth in year ended Mar 2026 is -10.59% vs -4.50% in Mar 2025

Compare Balance Sheet Results of Laxmi Organic
Markets Mojo
Figures in Cr
Consolidated - Balance Sheet Results
Markets Mojo
Markets Mojo
Change(INR)
Change(%)
No of Months
12
12
EQUITY AND LIABILITIES
Share Capital
55.43
26.38
29.05
110.12%
Share Warrants & Outstandings
Total Reserve
1,930.16
763.01
1,167.15
152.97%
Shareholder's Funds
1,985.60
789.39
1,196.21
151.54%
Minority Interest
0.34
0.00
0.34
0.00%
Long-Term Borrowings
493.16
170.10
323.06
189.92%
Secured Loans
493.16
170.10
323.06
189.92%
Unsecured Loans
0.00
0.00
0.00
0.00%
Deferred Tax Assets / Liabilities
26.34
17.41
8.93
51.29%
Other Long Term Liabilities
1.40
25.91
-24.51
-94.60%
Long Term Trade Payables
0.00
0.00
0.00
0.00%
Long Term Provisions
9.65
11.10
-1.45
-13.06%
Total Non-Current Liabilities
530.54
224.52
306.02
136.30%
Current Liabilities
Trade Payables
730.22
263.19
467.03
177.45%
Other Current Liabilities
142.49
70.06
72.43
103.38%
Short Term Borrowings
47.66
395.94
-348.28
-87.96%
Short Term Provisions
6.32
4.21
2.11
50.12%
Total Current Liabilities
926.69
733.40
193.29
26.36%
Total Liabilities
3,443.17
1,747.31
1,695.86
97.06%
ASSETS
Non-Current Assets
0.00
0.00
0.00
0.00%
Gross Block
2,068.73
429.83
1,638.90
381.29%
Less: Accumulated Depreciation
589.92
55.25
534.67
967.73%
Less : Impairment of Assets
0.00
0.00
0.00
0.00%
Net Block
1,478.81
374.58
1,104.23
294.79%
Lease Adjustment
0.00
0.00
0.00
0.00%
Capital Work in Progress
651.72
156.19
495.53
317.26%
Intangible assets under development
0.00
0.00
0.00
0.00%
Pre-operative Expenses pending
0.00
0.00
0.00
0.00%
Assets in transit
0.00
0.00
0.00
0.00%
Non Current Investments
2.76
0.45
2.31
513.33%
Long Term Loans & Advances
30.86
180.56
-149.70
-82.91%
Other Non Current Assets
15.84
6.43
9.41
146.35%
Total Non-Current Assets
2,181.84
747.48
1,434.36
191.89%
Current Assets Loans & Advances
Current Investments
34.19
0.00
34.19
0.00%
Inventories
365.13
309.13
56.00
18.12%
Sundry Debtors
523.55
200.22
323.33
161.49%
Cash and Bank
61.33
4.96
56.37
1,136.49%
Other Current Assets
40.17
420.20
-380.03
-90.44%
Short Term Loans and Advances
236.95
65.32
171.63
262.75%
Total Current Assets
1,261.33
999.83
261.50
26.15%
Net Current Assets (Including Current Investments)
334.64
266.43
68.21
25.60%
Total Current Assets Excluding Current Investments
1,227.14
999.83
227.31
22.73%
Miscellaneous Expenses not written off
0.00
0.00
0.00
0.00%
Total Assets
3,443.17
1,747.31
1,695.86
97.06%
Contingent Liabilities
630.01
0.00
630.01
0.00%
Total Debt
540.82
566.04
-25.22
-4.46%
Book Value per share (adjusted)
71.64
299.24
-227.60
-76.06%
Annual - Borrowings
Borrowings 540.82 Cr
in Mar 2026

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2026 is 113.62% vs 86.50% in Mar 2025

Annual - Other Long Term Liabilities
Other Long Term Liabilities 1.40 Cr
in Mar 2026

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2026 is -48.34% vs -57.72% in Mar 2025

Annual - Fixed Assets
Fixed Assets 2,130.53 Cr
in Mar 2026

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2026 is 36.48% vs 18.59% in Mar 2025

Annual - Investments
Investments 2.76 Cr
in Mar 2026

Figures in Cr
stock-summary

No Investments in the last few periods;

Annual - Current Assets
Current Assets 1,261.33 Cr
in Mar 2026

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2026 is -10.59% vs -4.50% in Mar 2025