Market Cap ₹329 Cr.
Stock P/E 81.6
P/B 1.7
Current Price ₹45.1
Book Value ₹ 26
Face Value 2
52W High ₹63
Dividend Yield 0%
52W Low ₹ 22.8
Lancor Holdings Ltd is a prominent company known for its expertise in real estate development and investment. Established with a strong focus on delivering exceptional quality and sustainable projects, Lancor Holdings has built a stellar reputation in the industry. The company is dedicated to creating innovative and contemporary residential and commercial spaces that cater to the evolving needs of its customers. Lancor Holdings prides itself on its commitment to craftsmanship, attention to detail, and timely project completion. With a team of highly skilled professionals, the company employs a customer-centric approach, ensuring client satisfaction at every step. By leveraging its extensive industry knowledge and strategic partnerships, Lancor Holdings consistently identifies and capitalizes on lucrative investment opportunities. As a responsible corporate entity, Lancor Holdings emphasizes environmental sustainability and adopts eco-friendly practices in its projects. The company's unwavering commitment to excellence, integrity, and delivering value has positioned it as a trusted name in the real estate sector.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 33 | 28 | 26 | 26 | 31 | 32 | 27 | 28 | 35 | 31 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 34 | 28 | 27 | 26 | 31 | 32 | 27 | 28 | 36 | 32 |
| Total Expenditure | 32 | 27 | 24 | 19 | 25 | 27 | 22 | 23 | 30 | 26 |
| Operating Profit | 1 | 1 | 2 | 7 | 6 | 5 | 5 | 5 | 6 | 6 |
| Interest | 13 | 6 | 6 | 7 | 5 | 4 | 4 | 4 | 3 | 3 |
| Depreciation | -6 | 0 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -6 | -6 | -4 | 0 | 1 | 0 | 0 | 1 | 3 | 2 |
| Provision for Tax | -2 | -1 | -1 | 0 | 1 | -0 | 0 | 0 | 1 | 1 |
| Profit After Tax | -4 | -5 | -3 | -0 | -0 | 0 | -0 | 1 | 2 | 1 |
| Adjustments | -0 | -0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 |
| Profit After Adjustments | -4 | -5 | -3 | -0 | -0 | 0 | -0 | 1 | 2 | 1 |
| Adjusted Earnings Per Share | -0.6 | -0.8 | -0.5 | -0 | -0 | 0.1 | -0.1 | 0.1 | 0.3 | 0.2 |
| #(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 78 | 136 | 150 | 95 | 83 | 75 | 92 | 58 | 52 | 103 | 115 | 121 |
| Other Income | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 3 | 1 | 0 | 1 | 0 |
| Total Income | 79 | 137 | 151 | 96 | 84 | 77 | 94 | 61 | 53 | 104 | 116 | 123 |
| Total Expenditure | 51 | 83 | 98 | 59 | 41 | 49 | 64 | 39 | 39 | 97 | 93 | 101 |
| Operating Profit | 28 | 53 | 54 | 38 | 42 | 29 | 29 | 22 | 14 | 7 | 23 | 22 |
| Interest | 16 | 22 | 24 | 21 | 21 | 20 | 22 | 27 | 28 | 26 | 20 | 14 |
| Depreciation | 2 | 3 | 3 | 2 | 3 | 2 | 2 | 2 | 1 | 2 | 2 | 2 |
| Exceptional Income / Expenses | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 10 | 28 | 27 | 14 | 19 | 7 | 5 | -7 | -15 | -21 | 1 | 6 |
| Provision for Tax | 3 | 11 | 10 | 3 | 3 | 1 | 2 | -1 | -4 | -4 | 1 | 2 |
| Profit After Tax | 7 | 17 | 17 | 11 | 16 | 6 | 3 | -6 | -12 | -17 | -0 | 4 |
| Adjustments | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 7 | 17 | 17 | 11 | 16 | 6 | 3 | -6 | -12 | -17 | -0 | 4 |
| Adjusted Earnings Per Share | 1.2 | 2.8 | 2.8 | 1.8 | 2.6 | 1 | 0.5 | -0.9 | -1.9 | -2.8 | -0.1 | 0.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 12% | 26% | 9% | 4% |
| Operating Profit CAGR | 229% | 1% | -5% | -2% |
| PAT CAGR | 0% | 0% | -100% | -100% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 88% | 129% | 36% | 12% |
| ROE Average | -0% | -7% | -4% | 4% |
| ROCE Average | 8% | 4% | 5% | 10% |
| #(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 114 | 126 | 137 | 144 | 160 | 164 | 166 | 159 | 148 | 131 | 131 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 83 | 90 | 115 | 89 | 19 | 51 | 111 | 103 | 69 | 80 | 49 |
| Other Non-Current Liabilities | 17 | 18 | 18 | 21 | -3 | -2 | -3 | -4 | -9 | -13 | -14 |
| Total Current Liabilities | 109 | 154 | 110 | 142 | 146 | 121 | 69 | 109 | 153 | 117 | 123 |
| Total Liabilities | 323 | 389 | 380 | 396 | 322 | 334 | 344 | 368 | 361 | 315 | 289 |
| Fixed Assets | 89 | 88 | 84 | 91 | 13 | 54 | 50 | 48 | 15 | 16 | 16 |
| Other Non-Current Assets | 36 | 36 | 38 | 33 | 44 | 18 | 8 | 12 | 47 | 48 | 47 |
| Total Current Assets | 198 | 265 | 258 | 272 | 265 | 263 | 286 | 308 | 299 | 251 | 226 |
| Total Assets | 323 | 389 | 380 | 396 | 322 | 334 | 344 | 368 | 361 | 315 | 289 |
| #(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 10 | 7 | 8 | 4 | 2 | 7 | 5 | 11 | 5 | 3 | 4 |
| Cash Flow from Operating Activities | -31 | -6 | 7 | 21 | 2 | 1 | 13 | -10 | 19 | 58 | 88 |
| Cash Flow from Investing Activities | 17 | 2 | 1 | -1 | 80 | 8 | 9 | -2 | -1 | -1 | -2 |
| Cash Flow from Financing Activities | 11 | 5 | -12 | -22 | -77 | -11 | -16 | 7 | -20 | -56 | -84 |
| Net Cash Inflow / Outflow | -4 | 1 | -4 | -2 | 5 | -2 | 6 | -5 | -2 | 1 | 2 |
| Closing Cash & Cash Equivalent | 7 | 8 | 4 | 2 | 7 | 5 | 11 | 5 | 3 | 4 | 6 |
| # | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 1.21 | 2.77 | 2.77 | 1.81 | 2.59 | 0.95 | 0.47 | -0.95 | -1.9 | -2.8 | -0.06 |
| CEPS(Rs) | 1.6 | 3.22 | 3.31 | 2.22 | 3.04 | 1.29 | 0.78 | -0.68 | -1.67 | -2.52 | 0.29 |
| DPS(Rs) | 2 | 2 | 2 | 1 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 16.49 | 18.48 | 20.29 | 21.3 | 26.26 | 27.06 | 27.37 | 26.25 | 24.38 | 21.56 | 21.51 |
| Core EBITDA Margin(%) | 34.66 | 38.62 | 35.05 | 38.05 | 49.84 | 35.7 | 30.4 | 32.75 | 25.18 | 5.84 | 19.08 |
| EBIT Margin(%) | 33.16 | 37.04 | 33.52 | 36.85 | 47.78 | 35.13 | 29.9 | 35.26 | 23.9 | 4.7 | 18.17 |
| Pre Tax Margin(%) | 12.99 | 20.59 | 17.63 | 14.44 | 22.64 | 9.03 | 5.57 | -11.44 | -29.19 | -20.02 | 0.82 |
| PAT Margin (%) | 9.45 | 12.38 | 11.21 | 11.58 | 19.02 | 7.67 | 3.1 | -9.89 | -22.19 | -16.42 | -0.3 |
| Cash Profit Margin (%) | 12.44 | 14.37 | 13.38 | 14.22 | 22.3 | 10.4 | 5.15 | -7.12 | -19.41 | -14.81 | 1.54 |
| ROA(%) | 2.71 | 4.73 | 4.38 | 2.83 | 4.38 | 1.76 | 0.84 | -1.62 | -3.18 | -5.03 | -0.11 |
| ROE(%) | 7.47 | 15.85 | 14.3 | 8.69 | 10.89 | 3.57 | 1.72 | -3.54 | -7.52 | -12.18 | -0.26 |
| ROCE(%) | 12.08 | 18.61 | 16.54 | 10.78 | 12.31 | 8.35 | 8.39 | 5.96 | 3.5 | 1.47 | 7.65 |
| Receivable days | 14 | 8.37 | 5.82 | 29.31 | 36.71 | 21.08 | 18.86 | 28.46 | 50.11 | 35.05 | 37.18 |
| Inventory Days | 632.91 | 550.48 | 588.93 | 958.55 | 1101.05 | 1167.56 | 925.65 | 1623.08 | 1943.74 | 846.88 | 645.77 |
| Payable days | 132.46 | 99.87 | 94.09 | 135.81 | 131.21 | 68.1 | 50.32 | 122.96 | 82.27 | 27.52 | 55.91 |
| PER(x) | 10.72 | 4.16 | 9.74 | 9.83 | 7.11 | 18.72 | 23.62 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0.79 | 0.62 | 1.33 | 0.83 | 0.7 | 0.66 | 0.41 | 0.08 | 0.16 | 0.78 | 0.85 |
| Dividend Yield(%) | 5.12 | 5.79 | 2.47 | 3.75 | 0.72 | 0.75 | 1.2 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 2.83 | 1.78 | 2.35 | 3.25 | 3.09 | 3.5 | 2.39 | 3.53 | 4.34 | 2.63 | 1.87 |
| EV/Core EBITDA(x) | 7.82 | 4.57 | 6.58 | 8.22 | 6.05 | 9.24 | 7.48 | 9.29 | 16.27 | 41.63 | 9.36 |
| Net Sales Growth(%) | -23.93 | 74.03 | 10.52 | -36.92 | -12.76 | -8.8 | 22.06 | -36.73 | -10.49 | 98.37 | 11.11 |
| EBIT Growth(%) | -25.36 | 94.38 | -0 | -30.64 | 13.12 | -32.94 | 3.87 | -25.38 | -39.32 | -60.99 | 329.6 |
| PAT Growth(%) | -34.1 | 127.98 | -0 | -34.79 | 43.23 | -63.21 | -50.75 | -302.21 | -100.77 | -46.84 | 98 |
| EPS Growth(%) | -34.16 | 128.17 | 0.02 | -34.8 | 43.28 | -63.21 | -50.67 | -301.92 | -100.77 | -46.84 | 98 |
| Debt/Equity(x) | 1.48 | 1.61 | 1.57 | 1.57 | 0.94 | 0.97 | 0.99 | 1.24 | 1.39 | 1.33 | 0.84 |
| Current Ratio(x) | 1.82 | 1.72 | 2.35 | 1.91 | 1.81 | 2.17 | 4.13 | 2.81 | 1.95 | 2.14 | 1.84 |
| Quick Ratio(x) | 0.24 | 0.18 | 0.1 | 0.15 | 0.11 | 0.23 | 0.77 | 0.21 | 0.19 | 0.35 | 0.24 |
| Interest Cover(x) | 1.64 | 2.25 | 2.11 | 1.64 | 1.9 | 1.35 | 1.23 | 0.76 | 0.45 | 0.19 | 1.05 |
| Total Debt/Mcap(x) | 1.88 | 2.58 | 1.18 | 1.88 | 1.35 | 1.48 | 2.45 | 15.3 | 8.54 | 1.71 | 0.99 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 62.08 | 62.08 | 62.08 | 62.08 | 62.08 | 62.08 | 62.08 | 62.08 | 62.08 | 62.08 |
| FII | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 37.67 | 37.67 | 37.67 | 37.67 | 37.67 | 37.67 | 37.92 | 37.92 | 37.92 | 37.92 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.51 | 2.51 | 2.51 | 2.51 | 2.51 | 2.51 | 2.51 | 3.77 | 3.77 | 3.77 |
| FII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.53 | 1.53 | 1.53 | 1.53 | 1.53 | 1.53 | 1.54 | 2.3 | 2.3 | 2.3 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 4.05 | 4.05 | 4.05 | 4.05 | 4.05 | 4.05 | 4.05 | 6.08 | 6.08 | 6.08 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
You May Also Know About
