Textile · Founded 1910 · www.lakshmimills.com · BSE 502958 · NSE LAKSHMI MILL · ISIN INE938C01019
No Notes Added Yet
1. Business Overview
Lakshmi Mills Company Ltd. is a vertically integrated textile manufacturer based in India. Its core business involves the production of cotton yarn, polyester-cotton blended yarn, and other specialty yarns. The company also engages in weaving and processing of fabrics, catering to various end-users. Additionally, it has a smaller presence in the engineering sector, manufacturing textile machinery components, and has diversified into readymade garments. The company primarily operates on a B2B model, supplying yarn and fabrics to domestic and international garment manufacturers, weavers, and industrial users. It makes money by converting raw cotton and other fibers into value-added textile products and selling them.
2. Key Segments / Revenue Mix
While Lakshmi Mills operates across spinning, weaving, processing, and garments, its primary revenue driver remains the Textile Segment, with a significant focus on yarn manufacturing. The company produces a wide range of yarns including 100% cotton, polyester-cotton blends, and specialty yarns. It also has a Fabric Division (weaving and processing) and a smaller Garmenting Unit. A separate Engineering Division manufactures components for textile machinery. Detailed percentage contributions for each specific product type within textiles are not consistently disclosed publicly, but yarn production forms the bedrock of its textile operations.
3. Industry & Positioning
The Indian textile industry is vast, highly fragmented, and encompasses both organized and unorganized players. It is largely characterized by a strong raw material base (cotton), significant domestic consumption, and a growing export market. Lakshmi Mills is an established, mid-sized player within the organized sector, particularly in the South Indian textile hub of Coimbatore. It has a long operational history and a reputation for quality in the B2B yarn market. While not among the largest textile conglomerates, its integrated operations from spinning to weaving and processing, along with its engineering capabilities, provide a degree of vertical integration in specific product lines. Its positioning is built on legacy, quality, and an established customer base rather than pure scale leadership across the entire industry.
4. Competitive Advantage (Moat)
Lakshmi Mills' competitive advantages include:
Operational History & Brand Reputation (B2B): Over 100 years in the business has built a strong reputation for quality and reliability, particularly in the B2B yarn market, fostering long-term customer relationships.
Integrated Operations: While not fully integrated across all products, its presence across spinning, weaving, and processing allows for better quality control and potentially improved cost efficiencies within its core textile value chain.
Established Infrastructure & Scale: Significant manufacturing capacity and established distribution networks in key markets.
Technical Expertise: Its engineering division, though small, provides a degree of in-house technical support and understanding of textile machinery, which can aid operational efficiency.
5. Growth Drivers
Increased Domestic Consumption: Rising disposable incomes and population growth in India are expected to drive demand for textiles and apparel.
Export Opportunities: Government initiatives and global demand shifts can open up export markets for Indian textiles, especially for value-added products.
Product Diversification & Value Addition: Focus on specialty yarns, technical textiles, or expanding higher-margin garmenting/processed fabric segments.
Capacity Utilization & Modernization: Optimizing existing capacities and investing in modern, efficient machinery to enhance productivity and quality.
Government Support: Policies like Production Linked Incentive (PLI) schemes for textiles can encourage investment and growth.
6. Risks
Commodity Price Volatility: Significant fluctuations in raw cotton prices (a key input) directly impact production costs and profitability.
Intense Competition: Highly fragmented industry with competition from both large organized players and the unorganized sector, leading to pricing pressures.
Global Economic Slowdown: Reduced consumer spending globally can dampen export demand.
Fashion & Trend Changes: Rapid shifts in fashion trends require quick adaptation in product offerings, which can be challenging for traditional manufacturers.
Labor Costs & Availability: Increasing labor costs and potential skilled labor shortages are ongoing challenges for the manufacturing sector.
Environmental Regulations: Stricter environmental norms for textile processing can increase compliance costs.
7. Management & Ownership
Lakshmi Mills Company Ltd. is part of the Lakshmi Group, promoted by the G.K. Devarajulu family, a prominent business family with a long history in the Indian textile industry. The company operates under a promoter-led management structure, typical for many legacy Indian businesses. This often implies long-term vision but can also bring challenges related to succession planning and professionalization. The management team generally comprises experienced individuals with deep industry knowledge.
8. Outlook
Lakshmi Mills, with its long history and established presence in the textile sector, benefits from a strong brand reputation in B2B markets and integrated operations. The increasing domestic textile consumption and potential for export growth, supported by government initiatives, offer opportunities for expansion and value addition. However, the company operates in a highly competitive and cyclical industry, vulnerable to raw material price volatility, global demand fluctuations, and evolving fashion trends. Its ability to navigate these challenges, modernize operations, and effectively diversify into higher-margin products will be key to sustaining growth amidst the dynamic market conditions.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 70 | 68 | 65 | 73 | 55 | 71 | 55 | 59 | 62 | 66 |
| Other Income | 1 | 1 | 0 | 5 | 1 | 1 | 0 | 2 | 0 | 1 |
| Total Income | 70 | 68 | 65 | 77 | 56 | 71 | 55 | 61 | 62 | 67 |
| Total Expenditure | 66 | 64 | 59 | 68 | 54 | 64 | 50 | 52 | 54 | 59 |
| Operating Profit | 4 | 4 | 6 | 9 | 2 | 7 | 6 | 9 | 9 | 9 |
| Interest | 3 | 4 | 4 | 4 | 4 | 4 | 3 | 2 | 2 | 2 |
| Depreciation | 5 | 5 | 4 | 4 | 4 | 5 | 3 | 3 | 3 | 4 |
| Exceptional Income / Expenses | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 |
| Profit Before Tax | -4 | -4 | -2 | 2 | -6 | -1 | -1 | 3 | 3 | 3 |
| Provision for Tax | -1 | -2 | -1 | 0 | -2 | -0 | 21 | 0 | 1 | 1 |
| Profit After Tax | -3 | -2 | -1 | 1 | -4 | -1 | -22 | 3 | 2 | 2 |
| Adjustments | -0 | -0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | -0 |
| Profit After Adjustments | -3 | -2 | -1 | 1 | -4 | -1 | -22 | 3 | 2 | 2 |
| Adjusted Earnings Per Share | -39.2 | -25.9 | -18.5 | 16.4 | -55.6 | -9.5 | -316.7 | 36.3 | 29.3 | 27.6 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 221 | 199 | 227 | 239 | 248 | 218 | 184 | 347 | 240 | 253 | 263 | 242 |
| Other Income | 6 | 5 | 8 | 4 | 4 | 4 | 2 | 3 | 4 | 10 | 6 | 3 |
| Total Income | 228 | 204 | 235 | 244 | 252 | 222 | 186 | 349 | 244 | 263 | 270 | 245 |
| Total Expenditure | 205 | 185 | 214 | 220 | 233 | 211 | 160 | 297 | 236 | 254 | 243 | 215 |
| Operating Profit | 23 | 19 | 21 | 24 | 19 | 11 | 26 | 52 | 9 | 8 | 27 | 33 |
| Interest | 10 | 10 | 10 | 10 | 11 | 11 | 12 | 12 | 8 | 12 | 16 | 9 |
| Depreciation | 7 | 7 | 7 | 9 | 11 | 8 | 6 | 7 | 8 | 18 | 18 | 13 |
| Exceptional Income / Expenses | -3 | -0 | -0 | -2 | -0 | 8 | -1 | -1 | 1 | 2 | 0 | 0 |
| Profit Before Tax | 3 | 1 | 4 | 3 | -4 | 0 | 6 | 33 | -7 | -20 | -7 | 8 |
| Provision for Tax | -1 | 0 | 3 | 1 | 4 | 2 | 3 | 9 | -2 | -6 | -3 | 23 |
| Profit After Tax | 4 | 1 | 1 | 1 | -8 | -2 | 4 | 24 | -5 | -14 | -5 | -15 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 4 | 1 | 1 | 1 | -8 | -2 | 4 | 24 | -5 | -14 | -5 | -15 |
| Adjusted Earnings Per Share | 61.7 | 15.1 | 15.3 | 20.5 | -114 | -21.8 | 52.8 | 346 | -72.1 | -198.3 | -67.2 | -223.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 4% | -9% | 4% | 2% |
| Operating Profit CAGR | 238% | -20% | 20% | 2% |
| PAT CAGR | 0% | NAN% | 0% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 29% | 30% | 22% | 15% |
| ROE Average | -1% | -1% | 0% | 2% |
| ROCE Average | 1% | 0% | 2% | 4% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 135 | 135 | 358 | 491 | 444 | 243 | 477 | 631 | 641 | 869 | 888 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 15 | 15 | 15 | 25 | 17 | 17 | 22 | 19 | 47 | 74 | 62 |
| Other Non-Current Liabilities | -17 | -17 | -17 | -11 | -13 | -9 | 2 | 29 | 36 | 63 | 82 |
| Total Current Liabilities | 77 | 80 | 85 | 94 | 100 | 99 | 82 | 99 | 97 | 111 | 121 |
| Total Liabilities | 210 | 213 | 441 | 599 | 548 | 351 | 582 | 779 | 822 | 1117 | 1152 |
| Fixed Assets | 43 | 42 | 153 | 160 | 152 | 145 | 142 | 145 | 45 | 60 | 51 |
| Other Non-Current Assets | 10 | 8 | 227 | 367 | 325 | 139 | 379 | 538 | 710 | 992 | 1039 |
| Total Current Assets | 157 | 163 | 62 | 72 | 71 | 67 | 62 | 96 | 66 | 65 | 63 |
| Total Assets | 210 | 213 | 441 | 599 | 548 | 351 | 582 | 779 | 822 | 1117 | 1152 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 2 | 0 | 0 | 1 | 2 | 0 | 0 | 0 | 0 | 1 |
| Cash Flow from Operating Activities | 19 | 11 | 16 | 13 | 3 | 29 | 8 | 28 | 38 | 16 | 28 |
| Cash Flow from Investing Activities | -2 | -3 | -9 | -15 | -0 | -20 | -4 | -14 | -56 | -38 | -6 |
| Cash Flow from Financing Activities | -15 | -10 | -7 | 4 | -2 | -10 | -4 | -14 | 19 | 23 | -22 |
| Net Cash Inflow / Outflow | 1 | -2 | -0 | 1 | 1 | -1 | -0 | -0 | -0 | 0 | -0 |
| Closing Cash & Cash Equivalent | 2 | 0 | 0 | 1 | 2 | 0 | 0 | 0 | 0 | 1 | 0 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 61.69 | 15.07 | 15.32 | 20.46 | -114.03 | -21.84 | 52.76 | 345.97 | -72.06 | -198.3 | -67.22 |
| CEPS(Rs) | 164.33 | 114.76 | 115.15 | 150.94 | 49.85 | 97.05 | 140.66 | 449.09 | 46.26 | 66.64 | 184.82 |
| DPS(Rs) | 15 | 9 | 9 | 9 | 5 | 0 | 15 | 25 | 9 | 0 | 0 |
| Book NAV/Share(Rs) | 508.12 | 512.35 | 5141.31 | 7063.86 | 6377.35 | 3494.43 | 6853.53 | 9076.84 | 9216.11 | 12489.45 | 12766.61 |
| Core EBITDA Margin(%) | 7.52 | 7.31 | 5.89 | 8.22 | 5.96 | 3.48 | 12.9 | 14.36 | 1.9 | -0.57 | 7.67 |
| EBIT Margin(%) | 5.83 | 5.91 | 6.16 | 5.23 | 2.79 | 5.28 | 10.24 | 12.86 | 0.56 | -3.26 | 3.51 |
| Pre Tax Margin(%) | 1.28 | 0.74 | 1.95 | 1.14 | -1.67 | 0.2 | 3.49 | 9.5 | -2.82 | -7.99 | -2.73 |
| PAT Margin (%) | 1.94 | 0.53 | 0.47 | 0.59 | -3.2 | -0.7 | 2 | 6.94 | -2.08 | -5.45 | -1.78 |
| Cash Profit Margin (%) | 5.16 | 4.01 | 3.52 | 4.39 | 1.4 | 3.09 | 5.32 | 9.01 | 1.34 | 1.83 | 4.88 |
| ROA(%) | 2 | 0.5 | 0.33 | 0.27 | -1.38 | -0.34 | 0.79 | 3.53 | -0.63 | -1.42 | -0.41 |
| ROE(%) | 12.62 | 2.95 | 0.54 | 0.34 | -1.7 | -0.44 | 1.02 | 4.34 | -0.79 | -1.83 | -0.53 |
| ROCE(%) | 13.1 | 12.04 | 5.39 | 2.53 | 1.26 | 2.69 | 4.24 | 7 | 0.18 | -0.94 | 0.91 |
| Receivable days | 36.35 | 38.11 | 33.29 | 40.87 | 48.98 | 49.38 | 56.44 | 33.12 | 34.36 | 25.41 | 31.83 |
| Inventory Days | 219.26 | 244.08 | 139.14 | 51.95 | 47.31 | 55.54 | 61.32 | 43.98 | 78.7 | 58.5 | 43.97 |
| Payable days | 64.74 | 73.52 | 64.96 | 71.11 | 60.23 | 51.02 | 52.52 | 28.44 | 48.25 | 60.11 | 81.49 |
| PER(x) | 32.21 | 139.26 | 164.47 | 158.46 | 0 | 0 | 43.86 | 11.38 | 0 | 0 | 0 |
| Price/Book(x) | 3.91 | 4.1 | 0.49 | 0.46 | 0.42 | 0.41 | 0.34 | 0.43 | 0.4 | 0.32 | 0.48 |
| Dividend Yield(%) | 0.75 | 0.43 | 0.36 | 0.28 | 0.19 | 0 | 0.65 | 0.64 | 0.24 | 0 | 0 |
| EV/Net Sales(x) | 0.89 | 1.04 | 1.04 | 1.25 | 1.09 | 0.85 | 1.32 | 1.02 | 1.53 | 1.63 | 2.11 |
| EV/Core EBITDA(x) | 8.6 | 10.85 | 11.2 | 12.52 | 14.5 | 16.33 | 9.42 | 6.77 | 42.65 | 48.75 | 20.92 |
| Net Sales Growth(%) | 1.51 | -9.99 | 14.07 | 5.34 | 3.48 | -11.81 | -15.81 | 88.53 | -30.66 | 5.23 | 4.03 |
| EBIT Growth(%) | -37.2 | -8.79 | 18.92 | -10.63 | -44.88 | 67.33 | 63.11 | 136.73 | -97 | -717.76 | 211.86 |
| PAT Growth(%) | -54.35 | -75.57 | 1.68 | 33.52 | -657.4 | 80.85 | 341.55 | 555.76 | -120.83 | -175.2 | 66.1 |
| EPS Growth(%) | -54.35 | -75.57 | 1.68 | 33.52 | -657.4 | 80.85 | 341.55 | 555.76 | -120.83 | -175.2 | 66.1 |
| Debt/Equity(x) | 1.76 | 1.75 | 0.18 | 0.16 | 0.19 | 0.35 | 0.17 | 0.13 | 0.17 | 0.16 | 0.15 |
| Current Ratio(x) | 2.02 | 2.03 | 0.72 | 0.76 | 0.71 | 0.68 | 0.76 | 0.96 | 0.68 | 0.58 | 0.52 |
| Quick Ratio(x) | 0.35 | 0.33 | 0.29 | 0.43 | 0.38 | 0.34 | 0.41 | 0.4 | 0.18 | 0.29 | 0.27 |
| Interest Cover(x) | 1.28 | 1.14 | 1.46 | 1.28 | 0.62 | 1.04 | 1.52 | 3.83 | 0.16 | -0.69 | 0.56 |
| Total Debt/Mcap(x) | 0.45 | 0.43 | 0.36 | 0.34 | 0.46 | 0.86 | 0.52 | 0.3 | 0.43 | 0.51 | 0.31 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 64.68 | 65.01 | 65.05 | 65.1 | 65.11 | 65.11 | 65.11 | 65.11 | 65.12 | 65.6 |
| FII | 0 | 0.01 | 0.23 | 0.23 | 0.23 | 0.23 | 0 | 0 | 0 | 0 |
| DII | 3.29 | 3.29 | 3.19 | 3.19 | 3.19 | 3.19 | 3.18 | 3.18 | 3.18 | 3.18 |
| Public | 32.03 | 31.69 | 31.53 | 31.49 | 31.47 | 31.47 | 31.71 | 31.7 | 31.69 | 31.22 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +4% | -9% | +4% | +2% |
| Operating Profit CAGR | +238% | -20% | +20% | +2% |
| PAT CAGR | — | 0% | — | 0% |
| Share Price CAGR | +29% | +30% | +22% | +15% |
| ROE Average | -1% | -1% | 0% | +2% |
| ROCE Average | +1% | 0% | +2% | +4% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 64.68 | 65.01 | 65.05 | 65.1 | 65.11 | 65.11 | 65.11 | 65.11 | 65.12 | 65.6 |
| FII | 0 | 0.01 | 0.23 | 0.23 | 0.23 | 0.23 | 0 | 0 | 0 | 0 |
| DII | 3.29 | 3.29 | 3.19 | 3.19 | 3.19 | 3.19 | 3.18 | 3.18 | 3.18 | 3.18 |
| Public | 35.32 | 34.99 | 34.95 | 34.9 | 34.89 | 34.89 | 34.89 | 34.89 | 34.88 | 34.4 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.