Lakshmi
LAXMIMACH.NSLakshmi Machine Works Limited Price (LAXMIMACH.NS)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
10,683,020
(0.0002)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Lakshmi Machine Works LimitedCurrency: INR
| YEAR | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Revenue |
9,907,706,179.00
+0% |
13,020,650,615.00
+31% |
18,535,814,631.00
+42% |
22,051,646,561.00
+19% |
13,380,139,412.00
-39% |
11,305,362,631.00
-16% |
17,936,937,633.00
+59% |
23,053,701,000.00
+29% |
19,642,023,000.00
-15% |
22,612,077,000.00
+15% |
24,156,973,000.00
+7% |
26,383,289,000.00
+9% |
24,226,600,000.00
-8% |
25,729,129,000.00
+6% |
26,214,126,000.00
+2% |
15,130,975,000.00
-42% |
16,762,498,000.00
+11% |
31,157,618,000.00
+86% |
47,191,494,000.00
+51% |
46,958,600,000.00
0% |
|
| Cost of Revenue | |||||||||||||||||||||
| Cost of Revenue | 5,877,854,625.00 | 7,472,991,965.00 | 12,860,705,508.00 | 15,048,744,136.00 | 9,280,294,474.00 | 7,684,507,251.00 | 12,697,399,799.00 | 14,394,000,000.00 | 13,525,725,000.00 | 15,684,439,000.00 | 16,495,910,000.00 | 17,156,982,000.00 | 16,817,124,000.00 | 17,559,605,000.00 | 17,498,900,000.00 | 10,293,105,000.00 | 11,463,322,000.00 | 21,817,746,000.00 | 30,068,196,000.00 | 34,824,300,000.00 | |
| Gross Profit | |||||||||||||||||||||
| Gross Profit |
4,029,851,554.00
+0% |
5,547,658,650.00
+38% |
5,675,109,123.00
+2% |
7,002,902,425.00
+23% |
4,099,844,938.00
-41% |
3,620,855,380.00
-12% |
5,239,537,834.00
+45% |
8,659,701,000.00
+65% |
6,116,298,000.00
-29% |
6,927,638,000.00
+13% |
7,661,063,000.00
+11% |
9,226,307,000.00
+20% |
7,409,476,000.00
-20% |
8,169,524,000.00
+10% |
8,715,226,000.00
+7% |
4,837,870,000.00
-44% |
5,299,176,000.00
+10% |
9,339,872,000.00
+76% |
17,123,298,000.00
+83% |
12,134,300,000.00
-29% |
|
| Gross Profit Ratio | (0.41%) | (0.43%) | (0.31%) | (0.32%) | (0.31%) | (0.32%) | (0.29%) | (0.38%) | (0.31%) | (0.31%) | (0.32%) | (0.35%) | (0.31%) | (0.32%) | (0.33%) | (0.32%) | (0.32%) | (0.30%) | (0.36%) | (0.26%) | |
| Operating Expenses | |||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 103,576,000.00 | 130,632,000.00 | 143,910,000.00 | 164,547,000.00 | 215,813,000.00 | 222,569,000.00 | 254,246,000.00 | 277,132,000.00 | 221,962,000.00 | 220,480,000.00 | 518,416,000.00 | 349,700,000.00 | |
| General and Administrative | 1,051,129,683.00 | 1,180,410,280.00 | 1,490,996,935.00 | 1,546,708,722.00 | 1,090,263,375.00 | 841,265,503.00 | 1,249,461,250.00 | 0.00 | 94,961,000.00 | 123,008,000.00 | 106,663,000.00 | 17,056,000.00 | 18,043,000.00 | 24,268,000.00 | 29,259,000.00 | 25,631,000.00 | 45,465,000.00 | 47,243,000.00 | 43,950,000.00 | 51,400,000.00 | |
| Selling, General & Admin... | 1,051,129,683.00 | 1,180,410,280.00 | 1,490,996,935.00 | 1,546,708,722.00 | 1,090,263,375.00 | 841,265,503.00 | 1,249,461,250.00 | 0.00 | 276,097,000.00 | 311,514,000.00 | 334,308,000.00 | 17,056,000.00 | 18,043,000.00 | 24,268,000.00 | 29,259,000.00 | 25,631,000.00 | 224,451,000.00 | 387,271,000.00 | 458,006,000.00 | 8,747,900,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 181,136,000.00 | 188,506,000.00 | 227,645,000.00 | 1,570,191,000.00 | 1,281,778,000.00 | 1,447,514,000.00 | 1,844,760,000.00 | 174,340,000.00 | 178,986,000.00 | 340,028,000.00 | 414,056,000.00 | 1,746,000,000.00 | |
| Depreciation and Amortiz... | 363,389,000.00 | 558,756,000.00 | 687,518,044.00 | 1,158,698,971.00 | 1,176,172,742.00 | 968,370,020.00 | 1,050,165,690.00 | 1,199,675,000.00 | 1,192,023,000.00 | 1,044,861,000.00 | 997,381,000.00 | 881,091,000.00 | 798,739,000.00 | 758,516,000.00 | 553,549,000.00 | 552,584,000.00 | 556,278,000.00 | 597,245,000.00 | 777,354,000.00 | 963,400,000.00 | |
| Other Expenses | 4,769,986.00 | 4,121,441.00 | 1,098,114,286.00 | 1,744,626,185.00 | 1,467,870,624.00 | 1,321,989,997.00 | 1,725,614,191.00 | 7,282,000.00 | 18,149,000.00 | 16,644,000.00 | 66,848,000.00 | 9,369,000.00 | 18,899,000.00 | 69,207,000.00 | 30,688,000.00 | 43,878,000.00 | 3,860,000.00 | 8,896,000.00 | 1,478,202,000.00 | 1,435,200,000.00 | |
| Total Operating Expenses | 3,045,738,679.00 | 3,892,711,501.00 | 2,589,111,221.00 | 3,291,334,907.00 | 2,558,133,999.00 | 2,163,255,500.00 | 2,975,075,441.00 | 6,271,217,000.00 | 5,024,685,000.00 | 5,244,350,000.00 | 5,537,735,000.00 | 6,723,609,000.00 | 5,612,266,000.00 | 6,175,305,000.00 | 6,498,329,000.00 | 5,212,892,000.00 | 5,183,612,000.00 | 7,466,735,000.00 | 13,409,350,000.00 | 8,747,900,000.00 | |
| Cost and Exponses | 8,923,593,304.00 | 11,365,703,466.00 | 15,449,816,729.00 | 18,340,079,043.00 | 11,838,428,473.00 | 9,847,762,751.00 | 15,672,475,240.00 | 20,665,217,000.00 | 18,550,410,000.00 | 20,928,789,000.00 | 22,033,645,000.00 | 23,880,591,000.00 | 22,429,390,000.00 | 23,734,910,000.00 | 23,997,229,000.00 | 15,505,997,000.00 | 16,646,934,000.00 | 29,284,481,000.00 | 43,477,546,000.00 | 43,572,200,000.00 | |
| Operating Income | |||||||||||||||||||||
| Operating Income |
984,112,875.00
+0% |
1,654,947,149.00
+68% |
3,085,997,902.00
+86% |
3,711,567,518.00
+20% |
1,541,710,939.00
-58% |
1,457,599,880.00
-5% |
2,264,462,393.00
+55% |
2,388,484,000.00
+5% |
1,091,613,000.00
-54% |
1,683,288,000.00
+54% |
2,123,328,000.00
+26% |
2,502,698,000.00
+18% |
1,797,210,000.00
-28% |
1,994,219,000.00
+11% |
2,216,897,000.00
+11% |
-331,144,000.00
-115% |
119,424,000.00
-136% |
1,882,019,000.00
+1,476% |
3,734,763,000.00
+98% |
3,386,400,000.00
-9% |
|
| Operating Income Ratio | (0.10%) | (0.13%) | (0.17%) | (0.17%) | (0.12%) | (0.13%) | (0.13%) | (0.10%) | (0.06%) | (0.07%) | (0.09%) | (0.09%) | (0.07%) | (0.08%) | (0.08%) | (-0.02%) | (0.01%) | (0.06%) | (0.08%) | (0.07%) | |
| Other Income and Exp... | |||||||||||||||||||||
| Interest Income | 24,307,974.00 | 117,554,347.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 566,425,000.00 | 699,322,000.00 | 793,560,000.00 | 814,315,000.00 | 806,654,000.00 | 666,931,000.00 | 767,012,000.00 | 649,128,000.00 | 654,328,000.00 | 602,342,000.00 | 502,537,000.00 | 679,126,000.00 | 906,500,000.00 | |
| Interest Expenses | 29,860,487.00 | 34,464,579.00 | 0.00 | 0.00 | 0.00 | 0.00 | 13,018,000.00 | 55,781,000.00 | 11,282,000.00 | 18,016,000.00 | 6,344,000.00 | 10,212,000.00 | 4,194,000.00 | 1,068,000.00 | 1,068,000.00 | 1,068,000.00 | 810,000.00 | 854,000.00 | 0.00 | 0.00 | |
| Total Other Income/Exp... | 124,726,243.00 | 224,206,647.00 | 837,696,495.00 | 0.00 | 0.00 | -147,833.00 | 16,226,498,023.00 | -104,280,000.00 | 745,682,000.00 | 1,001,104,000.00 | 887,983,000.00 | 862,481,000.00 | 828,002,000.00 | 1,029,165,000.00 | 609,039,000.00 | 802,976,000.00 | 593,909,000.00 | 501,184,000.00 | 1,457,387,000.00 | 0.00 | |
| EBITDA | |||||||||||||||||||||
| EBITDA | 1,357,566,478.00 | 2,437,909,796.00 | 3,773,515,946.00 | 4,870,266,489.00 | 2,717,883,681.00 | 1,670,963,660.00 | -13,962,200,000.00 | 3,538,086,000.00 | 2,307,082,000.00 | 2,751,299,000.00 | 3,175,522,000.00 | 3,463,615,000.00 | 2,514,226,000.00 | 3,782,969,000.00 | 3,380,553,000.00 | 1,025,484,000.00 | 675,702,000.00 | 2,479,264,000.00 | 4,317,102,000.00 | 4,349,800,000.00 | |
| EBITDA ratio | (0.14%) | (0.18%) | (0.20%) | (0.22%) | (0.20%) | (0.21%) | (0.18%) | (0.15%) | (0.15%) | (0.12%) | (0.13%) | (0.13%) | (0.10%) | (0.15%) | (0.14%) | (0.06%) | (0.08%) | (0.08%) | (0.13%) | (0.09%) | |
| Income Before Tax | |||||||||||||||||||||
| Income Before Tax | 1,108,839,118.00 | 1,879,153,796.00 | 3,085,997,902.00 | 3,711,567,518.00 | 1,541,710,939.00 | 1,457,599,880.00 | 2,264,462,393.00 | 2,284,204,000.00 | 1,837,295,000.00 | 2,684,392,000.00 | 3,011,311,000.00 | 3,362,218,000.00 | 2,624,467,000.00 | 3,023,384,000.00 | 2,825,936,000.00 | 471,832,000.00 | 713,333,000.00 | 2,383,203,000.00 | 5,192,150,000.00 | 4,821,600,000.00 | |
| Income Before Tax Ratio | (0.11%) | (0.14%) | (0.17%) | (0.17%) | (0.12%) | (0.13%) | (0.13%) | (0.10%) | (0.09%) | (0.12%) | (0.12%) | (0.13%) | (0.11%) | (0.12%) | (0.11%) | (0.03%) | (0.04%) | (0.08%) | (0.11%) | (0.10%) | |
| Income Tax Expense | |||||||||||||||||||||
| Income Tax Expense | 375,484,405.00 | 398,475,065.00 | 1,024,021,860.00 | 1,288,555,552.00 | 472,362,269.00 | 458,780,845.00 | 731,807,872.00 | 895,867,000.00 | 541,444,000.00 | 793,759,000.00 | 814,757,000.00 | 1,097,548,000.00 | 760,390,000.00 | 876,984,000.00 | 972,124,000.00 | 194,090,000.00 | 267,356,000.00 | 572,704,000.00 | 1,351,960,000.00 | 1,085,000,000.00 | |
| Net Income | |||||||||||||||||||||
| Net Income | 733,354,713.00
+0% |
1,480,678,731.00
+102% |
2,061,976,042.00
+39% |
2,423,011,966.00
+18% |
1,069,348,670.00
-56% |
998,819,035.00
-7% |
1,532,654,521.00
+53% |
1,388,337,000.00
-9% |
1,295,851,000.00
-7% |
1,890,633,000.00
+46% |
2,196,554,000.00
+16% |
2,264,670,000.00
+3% |
1,864,077,000.00
-18% |
2,146,400,000.00
+15% |
1,853,812,000.00
-14% |
277,742,000.00
-85% |
445,977,000.00
+61% |
1,810,499,000.00
+306% |
3,840,200,000.00
+112% |
3,736,600,000.00
-3% |
|
| Net Income Ratio | (0.07%) | (0.11%) | (0.11%) | (0.11%) | (0.08%) | (0.09%) | (0.09%) | (0.06%) | (0.07%) | (0.08%) | (0.09%) | (0.09%) | (0.08%) | (0.08%) | (0.07%) | (0.02%) | (0.03%) | (0.06%) | (0.08%) | (0.08%) | |
| Earning Per Share | |||||||||||||||||||||
| Basic EPS | 59.29 | 119.71 | 166.70 | 195.89 | 86.45 | 80.75 | 124.61 | 123.23 | 115.02 | 167.81 | 194.96 | 201.78 | 166.51 | 195.92 | 170.56 | 26.00 | 41.75 | 169.47 | 359.47 | 349.77 | |
| Diluted EPS | 59.29 | 119.71 | 166.70 | 195.89 | 86.45 | 80.75 | 124.61 | 123.23 | 115.02 | 167.81 | 194.96 | 201.78 | 166.51 | 195.92 | 170.56 | 26.00 | 41.75 | 169.47 | 359.47 | 349.77 | |
| Share Outstanding | |||||||||||||||||||||
| Basic Share Outstanding | 12,369,250.00 | 12,369,250.00 | 12,369,250.00 | 12,369,250.00 | 12,369,250.00 | 12,369,250.00 | 11,266,504.00 | 11,266,504.00 | 11,266,504.00 | 11,266,504.00 | 11,266,504.00 | 11,266,504.00 | 11,194,931.00 | 10,955,504.00 | 10,868,983.00 | 10,683,000.00 | 10,683,000.00 | 10,683,000.00 | 10,683,000.00 | 10,683,020.00 | |
| Diluted Share Outstanding | 12,369,250.00 | 12,369,250.00 | 12,369,250.00 | 12,369,250.00 | 12,369,250.00 | 12,369,250.00 | 11,266,504.00 | 11,266,504.00 | 11,266,504.00 | 11,266,504.00 | 11,266,504.00 | 11,266,504.00 | 11,194,931.00 | 10,955,504.00 | 10,868,983.00 | 10,683,000.00 | 10,683,000.00 | 10,683,000.00 | 10,683,000.00 | 10,683,020.00 | |