Laxmi Organic

27
Strong Sell
  • Market Cap: Small Cap
  • Industry: Specialty Chemicals
  • ISIN: INE576O01020
  • NSEID: LXCHEM
  • BSEID: 543277
INR
173.25
-3.1 (-1.76%)
BSENSE

Dec 05

BSE+NSE Vol: 2.79 lacs

  • Price Points
  • Score
  • Mojo Parameters
  • Total Return
  • News and Corporate Actions
  • Key factors
  • Shareholding
  • Financials
  • CompanyCV
stock-recommendationProfit and Loss Results
Results Snapshot
Figures in Cr
Consolidated - Profit And Loss Results
Mar'24
Mar'23
Mar'22
Mar'21
Mar'20
No of Months
12
12
12
12
12
Operating Income
2,865.00
2,791.00
3,084.00
1,768.00
1,534.00
Less :Inter divisional transfers
0.00
0.00
0.00
0.00
0.00
Less: Excise
0.00
0.00
0.00
0.00
0.00
Net Sales
2,865.00
2,791.00
3,084.00
1,768.00
1,534.00
Expenditure (Ex Depriciation)
Stock Adjustments
14.00
22.00
-73.00
0.00
28.00
Raw Materials Consumed
1,910.00
1,832.00
2,198.00
1,174.00
1,062.00
Power & Fuel Cost
235.00
257.00
179.00
100.00
101.00
Employee Cost
147.00
115.00
124.00
92.00
68.00
Operating Expenses
140.00
134.00
117.00
85.00
74.00
General and Administration Expenses
-1.00
-1.00
-1.00
-1.00
-1.00
Selling and Distribution Expenses
54.00
103.00
96.00
48.00
36.00
Cost of Software developments
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
21.00
19.00
23.00
12.00
11.00
Expenses Capitalised
0.00
0.00
0.00
0.00
0.00
Total Expenditure
2,606.00
2,548.00
2,713.00
1,549.00
1,417.00
Operating Profit (PBDIT) excl Other Income
258.00
242.00
371.00
219.00
116.00
Other Income
28.00
17.00
14.00
4.00
4.00
Operating Profit (PBDIT)
286.00
260.00
385.00
223.00
121.00
Interest
9.00
14.00
18.00
19.00
17.00
Profit before Depriciation and Tax
277.00
245.00
367.00
204.00
104.00
Depreciation
106.00
72.00
48.00
46.00
48.00
Profit Before Taxation & Exceptional Items
170.00
172.00
318.00
158.00
55.00
Exceptional Income / Expenses
0.00
0.00
0.00
0.00
0.00
Profit Before Tax
170.00
172.00
318.00
158.00
80.00
Provision for Tax
50.00
48.00
61.00
31.00
10.00
Profit After Tax
120.00
124.00
257.00
127.00
70.00
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
Adj to Profit After Tax
0.00
0.00
0.00
0.00
0.00
Profit Balance B/F
835.00
729.00
490.00
371.00
312.00
Profit Available for appropriations
956.00
854.00
747.00
498.00
382.00
Appropriations
956.00
854.00
747.00
498.00
382.00
Equity Dividend (%)
30.00%
25.00%
35.00%
25.00%
17.50%
Earnings Per Share
4.46
4.70
9.76
5.59
2.86
Profit And Loss Analysis Highlights
stock-summary

Net Sales

YoY Growth in year ended Mar 2025 is 4.26% vs 4.96% in Mar 2024

stock-summary

Operating Profit (PBDIT) excl Other Income

YoY Growth in year ended Mar 2025 is 9.45% vs 4.65% in Mar 2024

stock-summary

Interest

YoY Growth in year ended Mar 2025 is 244.36% vs -73.50% in Mar 2024

stock-summary

Profit After Tax

YoY Growth in year ended Mar 2025 is -7.34% vs -5.47% in Mar 2024

Compare Profit and Loss Results of Laxmi Organic
Markets Mojo
Figures in Cr
consolidated - Profit And Loss Results
Markets Mojo
Markets Mojo
Change(INR)
Change(%)
No of Months
12
12
Operating Income
2,865.00
1,041.00
1,824.00
175.22%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
0.00
0.00
0.00
0%
Net Sales
2,865.00
1,041.00
1,824.00
175.22%
Expenditure (Ex Depriciation)
Stock Adjustments
14.00
-70.00
84.00
120.00%
Raw Materials Consumed
1,910.00
62.00
1,848.00
2,980.65%
Power & Fuel Cost
235.00
97.00
138.00
142.27%
Employee Cost
147.00
61.00
86.00
140.98%
Operating Expenses
140.00
81.00
59.00
72.84%
General and Administration Expenses
-1.00
-1.00
0.00
0.00%
Selling and Distribution Expenses
54.00
422.00
-368.00
-87.20%
Cost of Software developments
0.00
0.00
0.00
0%
Miscellaneous Expenses
21.00
20.00
1.00
5.00%
Expenses Capitalised
0.00
0.00
0.00
0%
Total Expenditure
2,606.00
726.00
1,880.00
258.95%
Operating Profit (PBDIT) excl Other Income
258.00
314.00
-56.00
-17.83%
Other Income
28.00
37.00
-9.00
-24.32%
Operating Profit (PBDIT)
286.00
351.00
-65.00
-18.52%
Interest
9.00
8.00
1.00
12.50%
Profit before Depriciation and Tax
277.00
343.00
-66.00
-19.24%
Depreciation
106.00
79.00
27.00
34.18%
Profit Before Taxation & Exceptional Items
170.00
263.00
-93.00
-35.36%
Exceptional Income / Expenses
0.00
0.00
0.00
0%
Profit Before Tax
170.00
223.00
-53.00
-23.77%
Provision for Tax
50.00
61.00
-11.00
-18.03%
Profit After Tax
120.00
162.00
-42.00
-25.93%
Extraordinary Items
0.00
0.00
0.00
0%
Adj to Profit After Tax
0.00
0.00
0.00
0%
Profit Balance B/F
835.00
733.00
102.00
13.92%
Profit Available for appropriations
956.00
895.00
61.00
6.82%
Appropriations
956.00
895.00
61.00
6.82%
Equity Dividend (%)
30%
150%
-120.00
Earnings Per Share
4.46
13.13
-8.67
-66.03%
Profit And Loss - Net Sales
Net Sales 2,944.61 Cr
in Mar 2025

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2025 is 4.26% vs 4.96% in Mar 2024

Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) 282.42 Cr
in Mar 2025

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2025 is 9.45% vs 4.65% in Mar 2024

Profit And Loss - Interest
Interest 19.73 Cr
in Mar 2025

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2025 is 244.36% vs -73.50% in Mar 2024

Profit And Loss - Profit After Tax
Profit After Tax 118.02 Cr
in Mar 2025

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2025 is -7.34% vs -5.47% in Mar 2024