Landmark Cars

₹539 27.2 | 5.3%

Market Cap ₹2139 Cr.

Stock P/E 82.4

P/B 2.6

Current Price ₹539

Book Value ₹ 205.8

Face Value 5

52W High ₹670

Dividend Yield 0.07%

52W Low ₹ 433.2

Landmark Cars Research see more...

Quarterly Monthly

Show Value Show %

#(Fig in Cr.)	Dec 2022
Net Sales	876
Other Income	8
Total Income	885
Total Expenditure	811
Operating Profit	73
Interest	14
Depreciation	22
Exceptional Income / Expenses	-6
Profit Before Tax	31
Provision for Tax	6
Profit After Tax	26
Adjustments	0
Profit After Adjustments	26
Adjusted Earnings Per Share	6.5

#(Fig in Cr.)	Mar 2019	Mar 2020	Mar 2021	Mar 2022	TTM
Net Sales	2827	2219	1956	2977	876
Other Income	8	10	10	13	8
Total Income	2835	2229	1966	2989	885
Total Expenditure	2746	2146	1846	2802	811
Operating Profit	89	83	120	187	73
Interest	53	45	38	35	14
Depreciation	53	63	62	70	22
Exceptional Income / Expenses	0	0	0	0	-6
Profit Before Tax	-18	-25	20	82	31
Provision for Tax	7	4	9	16	6
Profit After Tax	-24	-29	11	66	26
Adjustments	-1	0	0	-1	0
Profit After Adjustments	-25	-29	11	65	26
Adjusted Earnings Per Share	-6.9	-7.8	3.1	17.9	6.5

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	52%	2%	0%	0%
Operating Profit CAGR	56%	28%	0%	0%
PAT CAGR	500%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	NA%	NA%	NA%	NA%
ROE Average	32%	7%	2%	2%
ROCE Average	27%	16%	14%	14%

#(Fig in Cr.)	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Shareholder's Funds	188	169	182	247
Minority's Interest	1	1	1	1
Borrowings	46	53	49	45
Other Non-Current Liabilities	127	124	105	190
Total Current Liabilities	638	480	546	596
Total Liabilities	999	827	882	1079
Fixed Assets	392	370	326	497
Other Non-Current Assets	24	61	32	38
Total Current Assets	583	396	524	544
Total Assets	999	827	882	1079

#(Fig in Cr.)	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Opening Cash & Cash Equivalents	43	32	28	15
Cash Flow from Operating Activities	55	210	43	76
Cash Flow from Investing Activities	-38	-66	-22	-34
Cash Flow from Financing Activities	-28	-148	-33	-38
Net Cash Inflow / Outflow	-11	-5	-13	5
Closing Cash & Cash Equivalent	32	28	15	20

#	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Earnings Per Share (Rs)	-6.9	-7.84	3.09	17.88
CEPS(Rs)	7.91	9.29	20.1	37.12
DPS(Rs)	0	0	0	0.38
Book NAV/Share(Rs)	49.84	44.66	48.11	65.89
Core EBITDA Margin(%)	2.85	3.28	5.61	5.87
EBIT Margin(%)	1.25	0.91	2.94	3.95
Pre Tax Margin(%)	-0.62	-1.11	1.01	2.76
PAT Margin (%)	-0.86	-1.3	0.57	2.22
Cash Profit Margin (%)	1.03	1.53	3.76	4.57
ROA(%)	-2.44	-3.17	1.3	6.75
ROE(%)	-13.38	-16.72	6.56	31.7
ROCE(%)	8.03	5.14	15.56	26.58
Receivable days	10.12	8.39	7.41	7.35
Inventory Days	43.88	46.52	48.01	37.94
Payable days	10.41	12.13	17.27	17.81
PER(x)	0	0	0	0
Price/Book(x)	0	0	0	0
Dividend Yield(%)	0	0	0	0
EV/Net Sales(x)	0.08	0.07	0.1	0.08
EV/Core EBITDA(x)	2.62	1.98	1.7	1.25
Net Sales Growth(%)	0	-21.51	-11.83	52.17
EBIT Growth(%)	0	-42.51	184.47	104.03
PAT Growth(%)	0	-18.47	138.52	493.67
EPS Growth(%)	0	-13.76	139.44	477.92
Debt/Equity(x)	1.37	1.1	1.19	1.02
Current Ratio(x)	0.91	0.83	0.96	0.91
Quick Ratio(x)	0.38	0.36	0.43	0.36
Interest Cover(x)	0.67	0.45	1.52	3.34
Total Debt/Mcap(x)	0	0	0	0