Lohia Securities (Delisted) financials and balance sheet

BSE: 590082Capital Markets

Last traded ₹195.00 on 21 Jul 2023

Delisted on 3 Jan 2024.

10 years at a glance

Standalone: the listed company alone, without its subsidiaries. ₹ crore, years to March.Lohia Securities annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
  • Loss
Peak revenue ₹299 Cr, year to Mar 2022A loss in 1 of the 8 years with results on record

Operating and net margin, per cent

  • Operating margin
  • Net margin

Results for the year to Mar 2023

Standalone: the listed company alone, without its subsidiaries. ₹ crore.

From revenue to net profit

  1. Revenue244
  2. Materials and goods−172
  3. Employee costs−24
  4. Other expenses−10
  5. Operating profit37
  6. Depreciation−0.8
  7. Other income+0.1
  8. One-off items0.0
  9. Finance costs−3.8
  10. Profit before tax33
  11. Tax−8.3
  12. Net profit24

What the company owns

  • Receivables₹59 Cr
  • Cash and bank₹42 Cr
  • Plant, investments and other assets₹35 Cr

What pays for it: net worth and liabilities

  • Net worth₹85 Cr
  • Other liabilities₹50 Cr
  • Borrowings₹0 Cr

Profit and loss

Standalone, ₹ crore, years to March. No results on record for the years to Mar 2017 and Mar 2020.Lohia Securities quarterly results

₹ croreMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Filed 7 JunMar 2020Mar 2021Filed 12 JulMar 2022Filed 20 JunMar 2023Filed 30 May
Revenue from operations263940–6050–132299244
2536––57––118271207
Materials and goods bought122226–3730–97241172
Employee costs––––10––142024
Other expenses––––10––81010
Operating profit before depreciation13––3––132837
Operating margin2.7%7.5%––4.5%––10.2%9.4%15.2%
Materials, % of revenue––––62.1%––73.3%80.6%70.5%
Employee costs, % of revenue––––16.2%––10.6%6.6%10.0%
Other expenses, % of revenue––––17.2%––6.0%3.4%4.2%
Depreciation and amortisation00––0––001
Operating profit after depreciation02––3––132836
Other income211–22–000
Finance costs211–22–234
One-off items–––––––000
Profit before tax030–31–112533
010–10–368
Net profit020–21–81824
Other comprehensive income–––––––000
Total comprehensive income–––––––81824
Net margin0.7%4.9%−0.3%–3.2%1.3%–6.4%6.1%10.0%
Materials, employee costs and other expenses are shown for the years they add up to operating expenses; for the years to Mar 2014 and Mar 2015 they do not, so they are left blank. Operating expenses, operating profit before depreciation and operating profit after depreciation are left blank for the years to Mar 2016 and Mar 2019: the statement does not state its depreciation, which operating profit is worked out from, so operating profit is not given.
Earlier years, Mar 2008 to Mar 2013
₹ croreMar 2008Mar 2009Mar 2010Mar 2011Mar 2012Mar 2013
Revenue from operations26362106734450
24965102744551
Materials and goods bought22943––2836
Operating profit before depreciation14−34−1−1−1
Operating margin5.3%−5.3%3.8%−0.7%−1.6%−1.3%
Depreciation and amortisation111111
Operating profit after depreciation12−53−1−2−1
Other income221123
Finance costs111122
Profit before tax13−44−1−1−1
Tax0−12000
Net profit13−32−1−1−1
Net margin4.9%−4.7%1.9%−1.6%−3.0%−1.4%
Standalone, ₹ crore, years to March.

Balance sheet

Standalone, ₹ crore, at 31 March. The last column is the half year to Sep 2023, after the latest full year: the balance sheet at its end.

₹ croreMar 2019Filed 7 JunMar 2020Mar 2021Filed 12 JulMar 2022Filed 20 JunMar 2023Filed 30 MaySep 2023Half yearFiled 1 Dec
35–486585101
Share capital5–5555
Reserves30–43608096
12–0204
22–––––
Liabilities due after a year0–––––
Total assets57–5689136175
19–––––
38–––––
Net debt−17–−21−23−42−45
Borrowings are counted again inside the liabilities due within a year and after a year. Plant in use and plant being built are given for full years only. No balance sheet is on record for the years to Mar 2014, Mar 2015, Mar 2016 and Mar 2018, so its lines and the ratios worked from it are blank there.

Cash flow

Standalone, ₹ crore, years to March. The last column is the half year to Sep 2023, after the latest full year: the cash flow over its six months.

₹ croreMar 2021Filed 12 JulMar 2022Filed 20 JunMar 2023Filed 30 MaySep 2023Half yearFiled 1 Dec
Cash from operations−1.85.021.93.2
Capital spending0.30.91.20.6
Free cash flow−2.14.220.82.6
Cash from investing16.21.9−16.9−8.5
Cash from financing−15.3−2.4−7.63.2
Dividends paid0.11.30.10.1
Shares bought back0.00.00.00.0
Shares issued0.00.00.00.0
Net change in cash−0.94.5−2.5−2.0
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only. No cash flow statement is on record for the years to Mar 2014, Mar 2015, Mar 2016, Mar 2018 and Mar 2019.

Per share

Standalone, ₹ per share, years to March.

₹ per shareMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Filed 7 JunMar 2020Mar 2021Filed 12 JulMar 2022Filed 20 JunMar 2023Filed 30 May
Earnings per share––−₹0.24–₹3.90₹1.33–₹16.91₹36.92₹48.69
Diluted earnings per share––−₹0.24–₹3.90₹1.33–₹16.91₹36.92₹48.69
Book value per share–––––₹70.09–₹96.13₹130.34–
Shareholder yield–––––––0.5%2.2%0.1%
Market cap at the year end (₹ crore)37–37––19–2062106

Ratios

Standalone, years to March.

RatioMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Filed 7 JunMar 2020Mar 2021Filed 12 JulMar 2022Filed 20 JunMar 2023Filed 30 May
Revenue growth−48.3%50.0%3.2%––−16.8%––126.9%−18.6%
Operating profit growth–316.9%––––––110.0%31.4%
Net profit growth–955.6%–––−65.9%––118.3%31.9%
Earnings per share growth–––––−65.9%––118.3%31.9%
–––––1.9%–17.6%32.6%32.3%
––––––––15.0 pts−0.3 pts
From the net margin––––––––−0.7 pts20.2 pts
From asset turnover––––––––12.8 pts−25.0 pts
From borrowing––––––––2.8 pts4.5 pts
Return on capital employed–––––––27.5%41.9%42.5%
Cash conversion–––––––−21.7%27.3%90.4%
Interest cover0.12.7––1.2––5.98.39.4
Debt to equity–––––0.35–0.000.030.00
Receivable days–––––20–283488
Inventory days–––––39–000
Working capital days–––––−6––––
Asset turnover–––––0.88–2.354.132.17
Assets per rupee of net worth–––––1.63–1.171.281.49
Sales per rupee of plant–––––57.61–177.78221.1338.46
Capital spending to depreciation–––––––1.193.091.49
Plant being built, % of plant in use–––––––0.0%0.0%–
No balance sheet is on record for the years to Mar 2014, Mar 2015, Mar 2016 and Mar 2018, so its lines and the ratios worked from it are blank there.

Growth and returns over 3, 5 and 10 years

Standalone: the listed company alone, without its subsidiaries. Each window ends with the year to Mar 2023.

Return on assets, latest year
21.6%
Cash from operations against operating profit
59.1%
Measure10 years5 years3 years
Revenue growth, yearly rate17.2%32.4%–
Profit growth, yearly rate–65.6%–
Return on equity, average–21.1%27.5%
Return on capital employed, average––37.3%
Operating margin, average––11.6%
Net margin, average–6.0%7.5%
Asset turnover, average–2.382.88
Interest cover, average––7.9
Debt to equity, average–0.100.01

Where the cash came from and went

Standalone: the listed company alone, without its subsidiaries. ₹ crore, added up over each window, which ends with the year to Mar 2023.

₹ crore3 yearsLatest year
Cash from operations25.121.9
Cash from investing1.2−16.9
Cash from financing−25.3−7.6
Capital spending2.31.2
Dividends paid1.50.1
Shares bought back0.00.0
Shares issued for cash0.00.0

Accounting checks

Standalone, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Effective tax ratePublished threshold 17.16 per cent46.7330.60––––––––
A threshold marked as ours has no published figure; it is the line we read the check against.